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
666 呎
@12,012
878 呎
@9,112
$800 萬
$880 萬
590 呎
@12,712
813 呎
@9,225
$750 萬
$850 萬
$880 萬
$720 萬
684 呎
@11,842
901 呎
@8,990
$810 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $23,173 | $17,806 | $14,592 | $12,453 |
| 1.500 | $24,034 | $18,683 | $15,485 | $13,362 |
| 2.000 | $24,915 | $19,587 | $16,411 | $14,311 |
| 2.500 | $25,817 | $20,517 | $17,370 | $15,298 |
| 3.000 | $26,738 | $21,473 | $18,361 | $16,324 |
| 3.500 | $27,679 | $22,455 | $19,383 | $17,386 |
| 4.000 | $28,639 | $23,462 | $20,437 | $18,485 |
| 4.500 | $29,619 | $24,495 | $21,521 | $19,618 |
| 5.000 | $30,618 | $25,552 | $22,634 | $20,785 |
| 5.500 | $31,636 | $26,634 | $23,776 | $21,984 |
| 6.000 | $32,672 | $27,739 | $24,946 | $23,213 |
每月供款$17,387
30年
$3,871,800
$2,387,201
$6,259,001
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,293 | $6,093 | $17,386 | $3,865,707 |
| 2 | $11,275 | $6,111 | $17,386 | $3,859,596 |
| 3 | $11,257 | $6,129 | $17,386 | $3,853,467 |
| 4 | $11,239 | $6,147 | $17,386 | $3,847,320 |
| 5 | $11,221 | $6,165 | $17,386 | $3,841,155 |
| 6 | $11,203 | $6,183 | $17,386 | $3,834,972 |
| 7 | $11,185 | $6,201 | $17,386 | $3,828,771 |
| 8 | $11,167 | $6,219 | $17,386 | $3,822,553 |
| 9 | $11,149 | $6,237 | $17,386 | $3,816,316 |
| 10 | $11,131 | $6,255 | $17,386 | $3,810,060 |
| 11 | $11,113 | $6,273 | $17,386 | $3,803,787 |
| 12 | $11,094 | $6,292 | $17,386 | $3,797,495 |
$208,633
$134,329
$74,305
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,076 | $6,310 | $17,386 | $3,791,185 |
| 14 | $11,058 | $6,328 | $17,386 | $3,784,857 |
| 15 | $11,039 | $6,347 | $17,386 | $3,778,510 |
| 16 | $11,021 | $6,365 | $17,386 | $3,772,144 |
| 17 | $11,002 | $6,384 | $17,386 | $3,765,760 |
| 18 | $10,983 | $6,403 | $17,386 | $3,759,358 |
| 19 | $10,965 | $6,421 | $17,386 | $3,752,936 |
| 20 | $10,946 | $6,440 | $17,386 | $3,746,496 |
| 21 | $10,927 | $6,459 | $17,386 | $3,740,037 |
| 22 | $10,908 | $6,478 | $17,386 | $3,733,560 |
| 23 | $10,890 | $6,497 | $17,386 | $3,727,063 |
| 24 | $10,871 | $6,516 | $17,386 | $3,720,548 |
$208,633
$131,686
$76,948
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,852 | $6,535 | $17,386 | $3,714,013 |
| 26 | $10,833 | $6,554 | $17,386 | $3,707,460 |
| 27 | $10,813 | $6,573 | $17,386 | $3,700,887 |
| 28 | $10,794 | $6,592 | $17,386 | $3,694,295 |
| 29 | $10,775 | $6,611 | $17,386 | $3,687,684 |
| 30 | $10,756 | $6,630 | $17,386 | $3,681,054 |
| 31 | $10,736 | $6,650 | $17,386 | $3,674,404 |
| 32 | $10,717 | $6,669 | $17,386 | $3,667,735 |
| 33 | $10,698 | $6,689 | $17,386 | $3,661,046 |
| 34 | $10,678 | $6,708 | $17,386 | $3,654,338 |
| 35 | $10,658 | $6,728 | $17,386 | $3,647,610 |
| 36 | $10,639 | $6,747 | $17,386 | $3,640,863 |
$208,633
$128,949
$79,684
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,619 | $6,767 | $17,386 | $3,634,096 |
| 38 | $10,599 | $6,787 | $17,386 | $3,627,310 |
| 39 | $10,580 | $6,806 | $17,386 | $3,620,503 |
| 40 | $10,560 | $6,826 | $17,386 | $3,613,677 |
| 41 | $10,540 | $6,846 | $17,386 | $3,606,831 |
| 42 | $10,520 | $6,866 | $17,386 | $3,599,964 |
| 43 | $10,500 | $6,886 | $17,386 | $3,593,078 |
| 44 | $10,480 | $6,906 | $17,386 | $3,586,172 |
| 45 | $10,460 | $6,926 | $17,386 | $3,579,245 |
| 46 | $10,439 | $6,947 | $17,386 | $3,572,299 |
| 47 | $10,419 | $6,967 | $17,386 | $3,565,332 |
| 48 | $10,399 | $6,987 | $17,386 | $3,558,345 |
$208,633
$126,115
$82,519
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,379 | $7,008 | $17,386 | $3,551,337 |
| 50 | $10,358 | $7,028 | $17,386 | $3,544,309 |
| 51 | $10,338 | $7,049 | $17,386 | $3,537,261 |
| 52 | $10,317 | $7,069 | $17,386 | $3,530,191 |
| 53 | $10,296 | $7,090 | $17,386 | $3,523,102 |
| 54 | $10,276 | $7,110 | $17,386 | $3,515,991 |
| 55 | $10,255 | $7,131 | $17,386 | $3,508,860 |
| 56 | $10,234 | $7,152 | $17,386 | $3,501,708 |
| 57 | $10,213 | $7,173 | $17,386 | $3,494,535 |
| 58 | $10,192 | $7,194 | $17,386 | $3,487,342 |
| 59 | $10,171 | $7,215 | $17,386 | $3,480,127 |
| 60 | $10,150 | $7,236 | $17,386 | $3,472,891 |
$208,633
$123,180
$85,453
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,129 | $7,257 | $17,386 | $3,465,634 |
| 62 | $10,108 | $7,278 | $17,386 | $3,458,356 |
| 63 | $10,087 | $7,299 | $17,386 | $3,451,057 |
| 64 | $10,066 | $7,321 | $17,386 | $3,443,737 |
| 65 | $10,044 | $7,342 | $17,386 | $3,436,395 |
| 66 | $10,023 | $7,363 | $17,386 | $3,429,031 |
| 67 | $10,001 | $7,385 | $17,386 | $3,421,647 |
| 68 | $9,980 | $7,406 | $17,386 | $3,414,240 |
| 69 | $9,958 | $7,428 | $17,386 | $3,406,812 |
| 70 | $9,937 | $7,450 | $17,386 | $3,399,363 |
| 71 | $9,915 | $7,471 | $17,386 | $3,391,892 |
| 72 | $9,893 | $7,493 | $17,386 | $3,384,398 |
$208,633
$120,141
$88,493
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,871 | $7,515 | $17,386 | $3,376,884 |
| 74 | $9,849 | $7,537 | $17,386 | $3,369,347 |
| 75 | $9,827 | $7,559 | $17,386 | $3,361,788 |
| 76 | $9,805 | $7,581 | $17,386 | $3,354,207 |
| 77 | $9,783 | $7,603 | $17,386 | $3,346,604 |
| 78 | $9,761 | $7,625 | $17,386 | $3,338,979 |
| 79 | $9,739 | $7,647 | $17,386 | $3,331,331 |
| 80 | $9,716 | $7,670 | $17,386 | $3,323,662 |
| 81 | $9,694 | $7,692 | $17,386 | $3,315,969 |
| 82 | $9,672 | $7,715 | $17,386 | $3,308,255 |
| 83 | $9,649 | $7,737 | $17,386 | $3,300,518 |
| 84 | $9,627 | $7,760 | $17,386 | $3,292,758 |
$208,633
$116,993
$91,640
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,604 | $7,782 | $17,386 | $3,284,976 |
| 86 | $9,581 | $7,805 | $17,386 | $3,277,171 |
| 87 | $9,558 | $7,828 | $17,386 | $3,269,343 |
| 88 | $9,536 | $7,851 | $17,386 | $3,261,493 |
| 89 | $9,513 | $7,873 | $17,386 | $3,253,619 |
| 90 | $9,490 | $7,896 | $17,386 | $3,245,723 |
| 91 | $9,467 | $7,919 | $17,386 | $3,237,804 |
| 92 | $9,444 | $7,943 | $17,386 | $3,229,861 |
| 93 | $9,420 | $7,966 | $17,386 | $3,221,895 |
| 94 | $9,397 | $7,989 | $17,386 | $3,213,907 |
| 95 | $9,374 | $8,012 | $17,386 | $3,205,894 |
| 96 | $9,351 | $8,036 | $17,386 | $3,197,859 |
$208,633
$113,734
$94,900
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,327 | $8,059 | $17,386 | $3,189,800 |
| 98 | $9,304 | $8,083 | $17,386 | $3,181,717 |
| 99 | $9,280 | $8,106 | $17,386 | $3,173,611 |
| 100 | $9,256 | $8,130 | $17,386 | $3,165,481 |
| 101 | $9,233 | $8,153 | $17,386 | $3,157,328 |
| 102 | $9,209 | $8,177 | $17,386 | $3,149,151 |
| 103 | $9,185 | $8,201 | $17,386 | $3,140,950 |
| 104 | $9,161 | $8,225 | $17,386 | $3,132,725 |
| 105 | $9,137 | $8,249 | $17,386 | $3,124,476 |
| 106 | $9,113 | $8,273 | $17,386 | $3,116,203 |
| 107 | $9,089 | $8,297 | $17,386 | $3,107,905 |
| 108 | $9,065 | $8,321 | $17,386 | $3,099,584 |
$208,633
$110,359
$98,275
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,040 | $8,346 | $17,386 | $3,091,238 |
| 110 | $9,016 | $8,370 | $17,386 | $3,082,868 |
| 111 | $8,992 | $8,394 | $17,386 | $3,074,474 |
| 112 | $8,967 | $8,419 | $17,386 | $3,066,055 |
| 113 | $8,943 | $8,443 | $17,386 | $3,057,612 |
| 114 | $8,918 | $8,468 | $17,386 | $3,049,143 |
| 115 | $8,893 | $8,493 | $17,386 | $3,040,651 |
| 116 | $8,869 | $8,518 | $17,386 | $3,032,133 |
| 117 | $8,844 | $8,542 | $17,386 | $3,023,591 |
| 118 | $8,819 | $8,567 | $17,386 | $3,015,023 |
| 119 | $8,794 | $8,592 | $17,386 | $3,006,431 |
| 120 | $8,769 | $8,617 | $17,386 | $2,997,814 |
$208,633
$106,863
$101,770
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,744 | $8,642 | $17,386 | $2,989,171 |
| 122 | $8,718 | $8,668 | $17,386 | $2,980,504 |
| 123 | $8,693 | $8,693 | $17,386 | $2,971,811 |
| 124 | $8,668 | $8,718 | $17,386 | $2,963,092 |
| 125 | $8,642 | $8,744 | $17,386 | $2,954,349 |
| 126 | $8,617 | $8,769 | $17,386 | $2,945,579 |
| 127 | $8,591 | $8,795 | $17,386 | $2,936,784 |
| 128 | $8,566 | $8,820 | $17,386 | $2,927,964 |
| 129 | $8,540 | $8,846 | $17,386 | $2,919,118 |
| 130 | $8,514 | $8,872 | $17,386 | $2,910,246 |
| 131 | $8,488 | $8,898 | $17,386 | $2,901,348 |
| 132 | $8,462 | $8,924 | $17,386 | $2,892,424 |
$208,633
$103,244
$105,390
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,436 | $8,950 | $17,386 | $2,883,474 |
| 134 | $8,410 | $8,976 | $17,386 | $2,874,498 |
| 135 | $8,384 | $9,002 | $17,386 | $2,865,496 |
| 136 | $8,358 | $9,028 | $17,386 | $2,856,468 |
| 137 | $8,331 | $9,055 | $17,386 | $2,847,413 |
| 138 | $8,305 | $9,081 | $17,386 | $2,838,332 |
| 139 | $8,278 | $9,108 | $17,386 | $2,829,224 |
| 140 | $8,252 | $9,134 | $17,386 | $2,820,090 |
| 141 | $8,225 | $9,161 | $17,386 | $2,810,929 |
| 142 | $8,199 | $9,188 | $17,386 | $2,801,741 |
| 143 | $8,172 | $9,214 | $17,386 | $2,792,527 |
| 144 | $8,145 | $9,241 | $17,386 | $2,783,286 |
$208,633
$99,495
$109,138
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,118 | $9,268 | $17,386 | $2,774,018 |
| 146 | $8,091 | $9,295 | $17,386 | $2,764,722 |
| 147 | $8,064 | $9,322 | $17,386 | $2,755,400 |
| 148 | $8,037 | $9,350 | $17,386 | $2,746,050 |
| 149 | $8,009 | $9,377 | $17,386 | $2,736,674 |
| 150 | $7,982 | $9,404 | $17,386 | $2,727,269 |
| 151 | $7,955 | $9,432 | $17,386 | $2,717,838 |
| 152 | $7,927 | $9,459 | $17,386 | $2,708,379 |
| 153 | $7,899 | $9,487 | $17,386 | $2,698,892 |
| 154 | $7,872 | $9,514 | $17,386 | $2,689,378 |
| 155 | $7,844 | $9,542 | $17,386 | $2,679,836 |
| 156 | $7,816 | $9,570 | $17,386 | $2,670,266 |
$208,633
$95,613
$113,020
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,788 | $9,598 | $17,386 | $2,660,668 |
| 158 | $7,760 | $9,626 | $17,386 | $2,651,042 |
| 159 | $7,732 | $9,654 | $17,386 | $2,641,388 |
| 160 | $7,704 | $9,682 | $17,386 | $2,631,706 |
| 161 | $7,676 | $9,710 | $17,386 | $2,621,996 |
| 162 | $7,647 | $9,739 | $17,386 | $2,612,257 |
| 163 | $7,619 | $9,767 | $17,386 | $2,602,490 |
| 164 | $7,591 | $9,796 | $17,386 | $2,592,695 |
| 165 | $7,562 | $9,824 | $17,386 | $2,582,871 |
| 166 | $7,533 | $9,853 | $17,386 | $2,573,018 |
| 167 | $7,505 | $9,881 | $17,386 | $2,563,136 |
| 168 | $7,476 | $9,910 | $17,386 | $2,553,226 |
$208,633
$91,594
$117,040
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,447 | $9,939 | $17,386 | $2,543,287 |
| 170 | $7,418 | $9,968 | $17,386 | $2,533,319 |
| 171 | $7,389 | $9,997 | $17,386 | $2,523,321 |
| 172 | $7,360 | $10,026 | $17,386 | $2,513,295 |
| 173 | $7,330 | $10,056 | $17,386 | $2,503,239 |
| 174 | $7,301 | $10,085 | $17,386 | $2,493,154 |
| 175 | $7,272 | $10,114 | $17,386 | $2,483,040 |
| 176 | $7,242 | $10,144 | $17,386 | $2,472,896 |
| 177 | $7,213 | $10,173 | $17,386 | $2,462,722 |
| 178 | $7,183 | $10,203 | $17,386 | $2,452,519 |
| 179 | $7,153 | $10,233 | $17,386 | $2,442,286 |
| 180 | $7,123 | $10,263 | $17,386 | $2,432,024 |
$208,633
$87,431
$121,202
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,093 | $10,293 | $17,386 | $2,421,731 |
| 182 | $7,063 | $10,323 | $17,386 | $2,411,408 |
| 183 | $7,033 | $10,353 | $17,386 | $2,401,055 |
| 184 | $7,003 | $10,383 | $17,386 | $2,390,672 |
| 185 | $6,973 | $10,413 | $17,386 | $2,380,259 |
| 186 | $6,942 | $10,444 | $17,386 | $2,369,815 |
| 187 | $6,912 | $10,474 | $17,386 | $2,359,341 |
| 188 | $6,881 | $10,505 | $17,386 | $2,348,836 |
| 189 | $6,851 | $10,535 | $17,386 | $2,338,301 |
| 190 | $6,820 | $10,566 | $17,386 | $2,327,735 |
| 191 | $6,789 | $10,597 | $17,386 | $2,317,138 |
| 192 | $6,758 | $10,628 | $17,386 | $2,306,510 |
$208,633
$83,120
$125,513
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,727 | $10,659 | $17,386 | $2,295,852 |
| 194 | $6,696 | $10,690 | $17,386 | $2,285,162 |
| 195 | $6,665 | $10,721 | $17,386 | $2,274,441 |
| 196 | $6,634 | $10,752 | $17,386 | $2,263,688 |
| 197 | $6,602 | $10,784 | $17,386 | $2,252,905 |
| 198 | $6,571 | $10,815 | $17,386 | $2,242,089 |
| 199 | $6,539 | $10,847 | $17,386 | $2,231,243 |
| 200 | $6,508 | $10,878 | $17,386 | $2,220,364 |
| 201 | $6,476 | $10,910 | $17,386 | $2,209,454 |
| 202 | $6,444 | $10,942 | $17,386 | $2,198,513 |
| 203 | $6,412 | $10,974 | $17,386 | $2,187,539 |
| 204 | $6,380 | $11,006 | $17,386 | $2,176,533 |
$208,633
$78,656
$129,977
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,348 | $11,038 | $17,386 | $2,165,495 |
| 206 | $6,316 | $11,070 | $17,386 | $2,154,425 |
| 207 | $6,284 | $11,102 | $17,386 | $2,143,323 |
| 208 | $6,251 | $11,135 | $17,386 | $2,132,188 |
| 209 | $6,219 | $11,167 | $17,386 | $2,121,021 |
| 210 | $6,186 | $11,200 | $17,386 | $2,109,821 |
| 211 | $6,154 | $11,232 | $17,386 | $2,098,588 |
| 212 | $6,121 | $11,265 | $17,386 | $2,087,323 |
| 213 | $6,088 | $11,298 | $17,386 | $2,076,025 |
| 214 | $6,055 | $11,331 | $17,386 | $2,064,694 |
| 215 | $6,022 | $11,364 | $17,386 | $2,053,330 |
| 216 | $5,989 | $11,397 | $17,386 | $2,041,933 |
$208,633
$74,033
$134,600
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,956 | $11,430 | $17,386 | $2,030,502 |
| 218 | $5,922 | $11,464 | $17,386 | $2,019,038 |
| 219 | $5,889 | $11,497 | $17,386 | $2,007,541 |
| 220 | $5,855 | $11,531 | $17,386 | $1,996,010 |
| 221 | $5,822 | $11,564 | $17,386 | $1,984,446 |
| 222 | $5,788 | $11,598 | $17,386 | $1,972,848 |
| 223 | $5,754 | $11,632 | $17,386 | $1,961,216 |
| 224 | $5,720 | $11,666 | $17,386 | $1,949,550 |
| 225 | $5,686 | $11,700 | $17,386 | $1,937,850 |
| 226 | $5,652 | $11,734 | $17,386 | $1,926,116 |
| 227 | $5,618 | $11,768 | $17,386 | $1,914,348 |
| 228 | $5,584 | $11,803 | $17,386 | $1,902,545 |
$208,633
$69,246
$139,388
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,549 | $11,837 | $17,386 | $1,890,708 |
| 230 | $5,515 | $11,872 | $17,386 | $1,878,837 |
| 231 | $5,480 | $11,906 | $17,386 | $1,866,930 |
| 232 | $5,445 | $11,941 | $17,386 | $1,854,989 |
| 233 | $5,410 | $11,976 | $17,386 | $1,843,014 |
| 234 | $5,375 | $12,011 | $17,386 | $1,831,003 |
| 235 | $5,340 | $12,046 | $17,386 | $1,818,957 |
| 236 | $5,305 | $12,081 | $17,386 | $1,806,877 |
| 237 | $5,270 | $12,116 | $17,386 | $1,794,761 |
| 238 | $5,235 | $12,151 | $17,386 | $1,782,609 |
| 239 | $5,199 | $12,187 | $17,386 | $1,770,422 |
| 240 | $5,164 | $12,222 | $17,386 | $1,758,200 |
$208,633
$64,288
$144,345
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,128 | $12,258 | $17,386 | $1,745,942 |
| 242 | $5,092 | $12,294 | $17,386 | $1,733,648 |
| 243 | $5,056 | $12,330 | $17,386 | $1,721,318 |
| 244 | $5,021 | $12,366 | $17,386 | $1,708,953 |
| 245 | $4,984 | $12,402 | $17,386 | $1,696,551 |
| 246 | $4,948 | $12,438 | $17,386 | $1,684,113 |
| 247 | $4,912 | $12,474 | $17,386 | $1,671,639 |
| 248 | $4,876 | $12,510 | $17,386 | $1,659,129 |
| 249 | $4,839 | $12,547 | $17,386 | $1,646,582 |
| 250 | $4,803 | $12,584 | $17,386 | $1,633,998 |
| 251 | $4,766 | $12,620 | $17,386 | $1,621,378 |
| 252 | $4,729 | $12,657 | $17,386 | $1,608,721 |
$208,633
$59,154
$149,479
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,692 | $12,694 | $17,386 | $1,596,027 |
| 254 | $4,655 | $12,731 | $17,386 | $1,583,296 |
| 255 | $4,618 | $12,768 | $17,386 | $1,570,528 |
| 256 | $4,581 | $12,805 | $17,386 | $1,557,722 |
| 257 | $4,543 | $12,843 | $17,386 | $1,544,879 |
| 258 | $4,506 | $12,880 | $17,386 | $1,531,999 |
| 259 | $4,468 | $12,918 | $17,386 | $1,519,081 |
| 260 | $4,431 | $12,955 | $17,386 | $1,506,126 |
| 261 | $4,393 | $12,993 | $17,386 | $1,493,133 |
| 262 | $4,355 | $13,031 | $17,386 | $1,480,102 |
| 263 | $4,317 | $13,069 | $17,386 | $1,467,032 |
| 264 | $4,279 | $13,107 | $17,386 | $1,453,925 |
$208,633
$53,838
$154,796
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,241 | $13,145 | $17,386 | $1,440,780 |
| 266 | $4,202 | $13,184 | $17,386 | $1,427,596 |
| 267 | $4,164 | $13,222 | $17,386 | $1,414,374 |
| 268 | $4,125 | $13,261 | $17,386 | $1,401,113 |
| 269 | $4,087 | $13,300 | $17,386 | $1,387,813 |
| 270 | $4,048 | $13,338 | $17,386 | $1,374,475 |
| 271 | $4,009 | $13,377 | $17,386 | $1,361,098 |
| 272 | $3,970 | $13,416 | $17,386 | $1,347,681 |
| 273 | $3,931 | $13,455 | $17,386 | $1,334,226 |
| 274 | $3,891 | $13,495 | $17,386 | $1,320,731 |
| 275 | $3,852 | $13,534 | $17,386 | $1,307,197 |
| 276 | $3,813 | $13,573 | $17,386 | $1,293,624 |
$208,633
$48,332
$160,301
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,773 | $13,613 | $17,386 | $1,280,011 |
| 278 | $3,733 | $13,653 | $17,386 | $1,266,358 |
| 279 | $3,694 | $13,693 | $17,386 | $1,252,666 |
| 280 | $3,654 | $13,733 | $17,386 | $1,238,933 |
| 281 | $3,614 | $13,773 | $17,386 | $1,225,160 |
| 282 | $3,573 | $13,813 | $17,386 | $1,211,348 |
| 283 | $3,533 | $13,853 | $17,386 | $1,197,495 |
| 284 | $3,493 | $13,893 | $17,386 | $1,183,601 |
| 285 | $3,452 | $13,934 | $17,386 | $1,169,667 |
| 286 | $3,412 | $13,975 | $17,386 | $1,155,693 |
| 287 | $3,371 | $14,015 | $17,386 | $1,141,677 |
| 288 | $3,330 | $14,056 | $17,386 | $1,127,621 |
$208,633
$42,631
$166,003
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,289 | $14,097 | $17,386 | $1,113,524 |
| 290 | $3,248 | $14,138 | $17,386 | $1,099,386 |
| 291 | $3,207 | $14,180 | $17,386 | $1,085,206 |
| 292 | $3,165 | $14,221 | $17,386 | $1,070,985 |
| 293 | $3,124 | $14,262 | $17,386 | $1,056,723 |
| 294 | $3,082 | $14,304 | $17,386 | $1,042,419 |
| 295 | $3,040 | $14,346 | $17,386 | $1,028,073 |
| 296 | $2,999 | $14,388 | $17,386 | $1,013,686 |
| 297 | $2,957 | $14,430 | $17,386 | $999,256 |
| 298 | $2,914 | $14,472 | $17,386 | $984,784 |
| 299 | $2,872 | $14,514 | $17,386 | $970,271 |
| 300 | $2,830 | $14,556 | $17,386 | $955,714 |
$208,633
$36,726
$171,907
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,788 | $14,599 | $17,386 | $941,116 |
| 302 | $2,745 | $14,641 | $17,386 | $926,475 |
| 303 | $2,702 | $14,684 | $17,386 | $911,791 |
| 304 | $2,659 | $14,727 | $17,386 | $897,064 |
| 305 | $2,616 | $14,770 | $17,386 | $882,294 |
| 306 | $2,573 | $14,813 | $17,386 | $867,482 |
| 307 | $2,530 | $14,856 | $17,386 | $852,626 |
| 308 | $2,487 | $14,899 | $17,386 | $837,726 |
| 309 | $2,443 | $14,943 | $17,386 | $822,784 |
| 310 | $2,400 | $14,986 | $17,386 | $807,797 |
| 311 | $2,356 | $15,030 | $17,386 | $792,767 |
| 312 | $2,312 | $15,074 | $17,386 | $777,693 |
$208,633
$30,612
$178,021
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,268 | $15,118 | $17,386 | $762,575 |
| 314 | $2,224 | $15,162 | $17,386 | $747,414 |
| 315 | $2,180 | $15,206 | $17,386 | $732,207 |
| 316 | $2,136 | $15,251 | $17,386 | $716,957 |
| 317 | $2,091 | $15,295 | $17,386 | $701,662 |
| 318 | $2,047 | $15,340 | $17,386 | $686,322 |
| 319 | $2,002 | $15,384 | $17,386 | $670,938 |
| 320 | $1,957 | $15,429 | $17,386 | $655,509 |
| 321 | $1,912 | $15,474 | $17,386 | $640,035 |
| 322 | $1,867 | $15,519 | $17,386 | $624,515 |
| 323 | $1,822 | $15,565 | $17,386 | $608,951 |
| 324 | $1,776 | $15,610 | $17,386 | $593,341 |
$208,633
$24,281
$184,353
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,731 | $15,656 | $17,386 | $577,685 |
| 326 | $1,685 | $15,701 | $17,386 | $561,984 |
| 327 | $1,639 | $15,747 | $17,386 | $546,237 |
| 328 | $1,593 | $15,793 | $17,386 | $530,444 |
| 329 | $1,547 | $15,839 | $17,386 | $514,605 |
| 330 | $1,501 | $15,885 | $17,386 | $498,720 |
| 331 | $1,455 | $15,932 | $17,386 | $482,788 |
| 332 | $1,408 | $15,978 | $17,386 | $466,810 |
| 333 | $1,362 | $16,025 | $17,386 | $450,786 |
| 334 | $1,315 | $16,071 | $17,386 | $434,714 |
| 335 | $1,268 | $16,118 | $17,386 | $418,596 |
| 336 | $1,221 | $16,165 | $17,386 | $402,431 |
$208,633
$17,724
$190,910
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,174 | $16,212 | $17,386 | $386,219 |
| 338 | $1,126 | $16,260 | $17,386 | $369,959 |
| 339 | $1,079 | $16,307 | $17,386 | $353,652 |
| 340 | $1,031 | $16,355 | $17,386 | $337,297 |
| 341 | $984 | $16,402 | $17,386 | $320,895 |
| 342 | $936 | $16,450 | $17,386 | $304,445 |
| 343 | $888 | $16,498 | $17,386 | $287,947 |
| 344 | $840 | $16,546 | $17,386 | $271,400 |
| 345 | $792 | $16,595 | $17,386 | $254,806 |
| 346 | $743 | $16,643 | $17,386 | $238,163 |
| 347 | $695 | $16,691 | $17,386 | $221,471 |
| 348 | $646 | $16,740 | $17,386 | $204,731 |
$208,633
$10,934
$197,700
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $597 | $16,789 | $17,386 | $187,942 |
| 350 | $548 | $16,838 | $17,386 | $171,104 |
| 351 | $499 | $16,887 | $17,386 | $154,217 |
| 352 | $450 | $16,936 | $17,386 | $137,281 |
| 353 | $400 | $16,986 | $17,386 | $120,295 |
| 354 | $351 | $17,035 | $17,386 | $103,260 |
| 355 | $301 | $17,085 | $17,386 | $86,175 |
| 356 | $251 | $17,135 | $17,386 | $69,040 |
| 357 | $201 | $17,185 | $17,386 | $51,856 |
| 358 | $151 | $17,235 | $17,386 | $34,621 |
| 359 | $101 | $17,285 | $17,386 | $17,336 |
| 360 | $51 | $17,336 | $17,386 | $0 |
$208,633
$3,902
$204,731
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。
