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
552 呎
@15,036
759 呎
@10,935
$830 萬
558 呎
@13,530
733 呎
@10,300
$755 萬
$830 萬
496 呎
@14,516
639 呎
@11,268
$720 萬
$700 萬
$720 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $24,239 | $18,626 | $15,263 | $13,026 |
| 1.500 | $25,140 | $19,543 | $16,197 | $13,977 |
| 2.000 | $26,062 | $20,488 | $17,166 | $14,970 |
| 2.500 | $27,005 | $21,461 | $18,169 | $16,002 |
| 3.000 | $27,969 | $22,461 | $19,206 | $17,075 |
| 3.500 | $28,953 | $23,488 | $20,275 | $18,186 |
| 4.000 | $29,957 | $24,542 | $21,377 | $19,335 |
| 4.500 | $30,982 | $25,622 | $22,511 | $20,521 |
| 5.000 | $32,027 | $26,728 | $23,676 | $21,741 |
| 5.500 | $33,092 | $27,859 | $24,871 | $22,995 |
| 6.000 | $34,176 | $29,015 | $26,094 | $24,282 |
每月供款$18,187
30年
$4,050,000
$2,497,072
$6,547,072
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,813 | $6,374 | $18,186 | $4,043,626 |
| 2 | $11,794 | $6,392 | $18,186 | $4,037,234 |
| 3 | $11,775 | $6,411 | $18,186 | $4,030,823 |
| 4 | $11,757 | $6,430 | $18,186 | $4,024,393 |
| 5 | $11,738 | $6,448 | $18,186 | $4,017,945 |
| 6 | $11,719 | $6,467 | $18,186 | $4,011,477 |
| 7 | $11,700 | $6,486 | $18,186 | $4,004,991 |
| 8 | $11,681 | $6,505 | $18,186 | $3,998,486 |
| 9 | $11,662 | $6,524 | $18,186 | $3,991,962 |
| 10 | $11,643 | $6,543 | $18,186 | $3,985,419 |
| 11 | $11,624 | $6,562 | $18,186 | $3,978,857 |
| 12 | $11,605 | $6,581 | $18,186 | $3,972,275 |
$218,236
$140,511
$77,725
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,586 | $6,601 | $18,186 | $3,965,675 |
| 14 | $11,567 | $6,620 | $18,186 | $3,959,055 |
| 15 | $11,547 | $6,639 | $18,186 | $3,952,416 |
| 16 | $11,528 | $6,658 | $18,186 | $3,945,758 |
| 17 | $11,508 | $6,678 | $18,186 | $3,939,080 |
| 18 | $11,489 | $6,697 | $18,186 | $3,932,382 |
| 19 | $11,469 | $6,717 | $18,186 | $3,925,666 |
| 20 | $11,450 | $6,736 | $18,186 | $3,918,929 |
| 21 | $11,430 | $6,756 | $18,186 | $3,912,173 |
| 22 | $11,411 | $6,776 | $18,186 | $3,905,397 |
| 23 | $11,391 | $6,796 | $18,186 | $3,898,602 |
| 24 | $11,371 | $6,815 | $18,186 | $3,891,786 |
$218,236
$137,747
$80,489
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,351 | $6,835 | $18,186 | $3,884,951 |
| 26 | $11,331 | $6,855 | $18,186 | $3,878,096 |
| 27 | $11,311 | $6,875 | $18,186 | $3,871,221 |
| 28 | $11,291 | $6,895 | $18,186 | $3,864,325 |
| 29 | $11,271 | $6,915 | $18,186 | $3,857,410 |
| 30 | $11,251 | $6,936 | $18,186 | $3,850,474 |
| 31 | $11,231 | $6,956 | $18,186 | $3,843,519 |
| 32 | $11,210 | $6,976 | $18,186 | $3,836,543 |
| 33 | $11,190 | $6,996 | $18,186 | $3,829,546 |
| 34 | $11,170 | $7,017 | $18,186 | $3,822,529 |
| 35 | $11,149 | $7,037 | $18,186 | $3,815,492 |
| 36 | $11,129 | $7,058 | $18,186 | $3,808,434 |
$218,236
$134,884
$83,352
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,108 | $7,078 | $18,186 | $3,801,356 |
| 38 | $11,087 | $7,099 | $18,186 | $3,794,257 |
| 39 | $11,067 | $7,120 | $18,186 | $3,787,137 |
| 40 | $11,046 | $7,140 | $18,186 | $3,779,997 |
| 41 | $11,025 | $7,161 | $18,186 | $3,772,835 |
| 42 | $11,004 | $7,182 | $18,186 | $3,765,653 |
| 43 | $10,983 | $7,203 | $18,186 | $3,758,450 |
| 44 | $10,962 | $7,224 | $18,186 | $3,751,226 |
| 45 | $10,941 | $7,245 | $18,186 | $3,743,981 |
| 46 | $10,920 | $7,266 | $18,186 | $3,736,714 |
| 47 | $10,899 | $7,288 | $18,186 | $3,729,427 |
| 48 | $10,877 | $7,309 | $18,186 | $3,722,118 |
$218,236
$131,919
$86,316
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,856 | $7,330 | $18,186 | $3,714,788 |
| 50 | $10,835 | $7,352 | $18,186 | $3,707,436 |
| 51 | $10,813 | $7,373 | $18,186 | $3,700,063 |
| 52 | $10,792 | $7,394 | $18,186 | $3,692,669 |
| 53 | $10,770 | $7,416 | $18,186 | $3,685,253 |
| 54 | $10,749 | $7,438 | $18,186 | $3,677,815 |
| 55 | $10,727 | $7,459 | $18,186 | $3,670,356 |
| 56 | $10,705 | $7,481 | $18,186 | $3,662,875 |
| 57 | $10,683 | $7,503 | $18,186 | $3,655,372 |
| 58 | $10,662 | $7,525 | $18,186 | $3,647,847 |
| 59 | $10,640 | $7,547 | $18,186 | $3,640,300 |
| 60 | $10,618 | $7,569 | $18,186 | $3,632,731 |
$218,236
$128,849
$89,386
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,595 | $7,591 | $18,186 | $3,625,141 |
| 62 | $10,573 | $7,613 | $18,186 | $3,617,528 |
| 63 | $10,551 | $7,635 | $18,186 | $3,609,892 |
| 64 | $10,529 | $7,657 | $18,186 | $3,602,235 |
| 65 | $10,507 | $7,680 | $18,186 | $3,594,555 |
| 66 | $10,484 | $7,702 | $18,186 | $3,586,853 |
| 67 | $10,462 | $7,725 | $18,186 | $3,579,128 |
| 68 | $10,439 | $7,747 | $18,186 | $3,571,381 |
| 69 | $10,417 | $7,770 | $18,186 | $3,563,611 |
| 70 | $10,394 | $7,792 | $18,186 | $3,555,819 |
| 71 | $10,371 | $7,815 | $18,186 | $3,548,004 |
| 72 | $10,348 | $7,838 | $18,186 | $3,540,166 |
$218,236
$125,670
$92,566
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,325 | $7,861 | $18,186 | $3,532,305 |
| 74 | $10,303 | $7,884 | $18,186 | $3,524,421 |
| 75 | $10,280 | $7,907 | $18,186 | $3,516,514 |
| 76 | $10,257 | $7,930 | $18,186 | $3,508,585 |
| 77 | $10,233 | $7,953 | $18,186 | $3,500,632 |
| 78 | $10,210 | $7,976 | $18,186 | $3,492,656 |
| 79 | $10,187 | $7,999 | $18,186 | $3,484,656 |
| 80 | $10,164 | $8,023 | $18,186 | $3,476,633 |
| 81 | $10,140 | $8,046 | $18,186 | $3,468,587 |
| 82 | $10,117 | $8,070 | $18,186 | $3,460,518 |
| 83 | $10,093 | $8,093 | $18,186 | $3,452,425 |
| 84 | $10,070 | $8,117 | $18,186 | $3,444,308 |
$218,236
$122,378
$95,858
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,046 | $8,140 | $18,186 | $3,436,167 |
| 86 | $10,022 | $8,164 | $18,186 | $3,428,003 |
| 87 | $9,998 | $8,188 | $18,186 | $3,419,815 |
| 88 | $9,974 | $8,212 | $18,186 | $3,411,603 |
| 89 | $9,951 | $8,236 | $18,186 | $3,403,368 |
| 90 | $9,926 | $8,260 | $18,186 | $3,395,108 |
| 91 | $9,902 | $8,284 | $18,186 | $3,386,824 |
| 92 | $9,878 | $8,308 | $18,186 | $3,378,516 |
| 93 | $9,854 | $8,332 | $18,186 | $3,370,184 |
| 94 | $9,830 | $8,357 | $18,186 | $3,361,827 |
| 95 | $9,805 | $8,381 | $18,186 | $3,353,446 |
| 96 | $9,781 | $8,405 | $18,186 | $3,345,041 |
$218,236
$118,968
$99,267
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,756 | $8,430 | $18,186 | $3,336,611 |
| 98 | $9,732 | $8,455 | $18,186 | $3,328,156 |
| 99 | $9,707 | $8,479 | $18,186 | $3,319,677 |
| 100 | $9,682 | $8,504 | $18,186 | $3,311,173 |
| 101 | $9,658 | $8,529 | $18,186 | $3,302,644 |
| 102 | $9,633 | $8,554 | $18,186 | $3,294,091 |
| 103 | $9,608 | $8,579 | $18,186 | $3,285,512 |
| 104 | $9,583 | $8,604 | $18,186 | $3,276,909 |
| 105 | $9,558 | $8,629 | $18,186 | $3,268,280 |
| 106 | $9,532 | $8,654 | $18,186 | $3,259,626 |
| 107 | $9,507 | $8,679 | $18,186 | $3,250,947 |
| 108 | $9,482 | $8,704 | $18,186 | $3,242,243 |
$218,236
$115,438
$102,798
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,457 | $8,730 | $18,186 | $3,233,513 |
| 110 | $9,431 | $8,755 | $18,186 | $3,224,758 |
| 111 | $9,406 | $8,781 | $18,186 | $3,215,977 |
| 112 | $9,380 | $8,806 | $18,186 | $3,207,170 |
| 113 | $9,354 | $8,832 | $18,186 | $3,198,338 |
| 114 | $9,328 | $8,858 | $18,186 | $3,189,481 |
| 115 | $9,303 | $8,884 | $18,186 | $3,180,597 |
| 116 | $9,277 | $8,910 | $18,186 | $3,171,687 |
| 117 | $9,251 | $8,936 | $18,186 | $3,162,752 |
| 118 | $9,225 | $8,962 | $18,186 | $3,153,790 |
| 119 | $9,199 | $8,988 | $18,186 | $3,144,802 |
| 120 | $9,172 | $9,014 | $18,186 | $3,135,788 |
$218,236
$111,782
$106,454
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,146 | $9,040 | $18,186 | $3,126,748 |
| 122 | $9,120 | $9,067 | $18,186 | $3,117,682 |
| 123 | $9,093 | $9,093 | $18,186 | $3,108,588 |
| 124 | $9,067 | $9,120 | $18,186 | $3,099,469 |
| 125 | $9,040 | $9,146 | $18,186 | $3,090,323 |
| 126 | $9,013 | $9,173 | $18,186 | $3,081,150 |
| 127 | $8,987 | $9,200 | $18,186 | $3,071,950 |
| 128 | $8,960 | $9,226 | $18,186 | $3,062,724 |
| 129 | $8,933 | $9,253 | $18,186 | $3,053,470 |
| 130 | $8,906 | $9,280 | $18,186 | $3,044,190 |
| 131 | $8,879 | $9,307 | $18,186 | $3,034,883 |
| 132 | $8,852 | $9,335 | $18,186 | $3,025,548 |
$218,236
$107,995
$110,240
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,825 | $9,362 | $18,186 | $3,016,186 |
| 134 | $8,797 | $9,389 | $18,186 | $3,006,797 |
| 135 | $8,770 | $9,416 | $18,186 | $2,997,381 |
| 136 | $8,742 | $9,444 | $18,186 | $2,987,937 |
| 137 | $8,715 | $9,471 | $18,186 | $2,978,465 |
| 138 | $8,687 | $9,499 | $18,186 | $2,968,966 |
| 139 | $8,659 | $9,527 | $18,186 | $2,959,439 |
| 140 | $8,632 | $9,555 | $18,186 | $2,949,885 |
| 141 | $8,604 | $9,582 | $18,186 | $2,940,302 |
| 142 | $8,576 | $9,610 | $18,186 | $2,930,692 |
| 143 | $8,548 | $9,638 | $18,186 | $2,921,053 |
| 144 | $8,520 | $9,667 | $18,186 | $2,911,387 |
$218,236
$104,074
$114,161
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,492 | $9,695 | $18,186 | $2,901,692 |
| 146 | $8,463 | $9,723 | $18,186 | $2,891,969 |
| 147 | $8,435 | $9,751 | $18,186 | $2,882,218 |
| 148 | $8,406 | $9,780 | $18,186 | $2,872,438 |
| 149 | $8,378 | $9,808 | $18,186 | $2,862,629 |
| 150 | $8,349 | $9,837 | $18,186 | $2,852,792 |
| 151 | $8,321 | $9,866 | $18,186 | $2,842,927 |
| 152 | $8,292 | $9,894 | $18,186 | $2,833,032 |
| 153 | $8,263 | $9,923 | $18,186 | $2,823,109 |
| 154 | $8,234 | $9,952 | $18,186 | $2,813,157 |
| 155 | $8,205 | $9,981 | $18,186 | $2,803,175 |
| 156 | $8,176 | $10,010 | $18,186 | $2,793,165 |
$218,236
$100,014
$118,222
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,147 | $10,040 | $18,186 | $2,783,125 |
| 158 | $8,117 | $10,069 | $18,186 | $2,773,057 |
| 159 | $8,088 | $10,098 | $18,186 | $2,762,958 |
| 160 | $8,059 | $10,128 | $18,186 | $2,752,831 |
| 161 | $8,029 | $10,157 | $18,186 | $2,742,673 |
| 162 | $7,999 | $10,187 | $18,186 | $2,732,487 |
| 163 | $7,970 | $10,217 | $18,186 | $2,722,270 |
| 164 | $7,940 | $10,246 | $18,186 | $2,712,024 |
| 165 | $7,910 | $10,276 | $18,186 | $2,701,747 |
| 166 | $7,880 | $10,306 | $18,186 | $2,691,441 |
| 167 | $7,850 | $10,336 | $18,186 | $2,681,105 |
| 168 | $7,820 | $10,366 | $18,186 | $2,670,739 |
$218,236
$95,809
$122,426
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,790 | $10,397 | $18,186 | $2,660,342 |
| 170 | $7,759 | $10,427 | $18,186 | $2,649,915 |
| 171 | $7,729 | $10,457 | $18,186 | $2,639,458 |
| 172 | $7,698 | $10,488 | $18,186 | $2,628,970 |
| 173 | $7,668 | $10,518 | $18,186 | $2,618,451 |
| 174 | $7,637 | $10,549 | $18,186 | $2,607,902 |
| 175 | $7,606 | $10,580 | $18,186 | $2,597,322 |
| 176 | $7,576 | $10,611 | $18,186 | $2,586,711 |
| 177 | $7,545 | $10,642 | $18,186 | $2,576,070 |
| 178 | $7,514 | $10,673 | $18,186 | $2,565,397 |
| 179 | $7,482 | $10,704 | $18,186 | $2,554,693 |
| 180 | $7,451 | $10,735 | $18,186 | $2,543,958 |
$218,236
$91,455
$126,781
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,420 | $10,766 | $18,186 | $2,533,191 |
| 182 | $7,388 | $10,798 | $18,186 | $2,522,393 |
| 183 | $7,357 | $10,829 | $18,186 | $2,511,564 |
| 184 | $7,325 | $10,861 | $18,186 | $2,500,703 |
| 185 | $7,294 | $10,893 | $18,186 | $2,489,811 |
| 186 | $7,262 | $10,924 | $18,186 | $2,478,886 |
| 187 | $7,230 | $10,956 | $18,186 | $2,467,930 |
| 188 | $7,198 | $10,988 | $18,186 | $2,456,942 |
| 189 | $7,166 | $11,020 | $18,186 | $2,445,922 |
| 190 | $7,134 | $11,052 | $18,186 | $2,434,869 |
| 191 | $7,102 | $11,085 | $18,186 | $2,423,785 |
| 192 | $7,069 | $11,117 | $18,186 | $2,412,668 |
$218,236
$86,946
$131,290
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,037 | $11,149 | $18,186 | $2,401,518 |
| 194 | $7,004 | $11,182 | $18,186 | $2,390,336 |
| 195 | $6,972 | $11,214 | $18,186 | $2,379,122 |
| 196 | $6,939 | $11,247 | $18,186 | $2,367,875 |
| 197 | $6,906 | $11,280 | $18,186 | $2,356,595 |
| 198 | $6,873 | $11,313 | $18,186 | $2,345,282 |
| 199 | $6,840 | $11,346 | $18,186 | $2,333,936 |
| 200 | $6,807 | $11,379 | $18,186 | $2,322,557 |
| 201 | $6,774 | $11,412 | $18,186 | $2,311,145 |
| 202 | $6,741 | $11,445 | $18,186 | $2,299,699 |
| 203 | $6,707 | $11,479 | $18,186 | $2,288,220 |
| 204 | $6,674 | $11,512 | $18,186 | $2,276,708 |
$218,236
$82,276
$135,960
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,640 | $11,546 | $18,186 | $2,265,162 |
| 206 | $6,607 | $11,580 | $18,186 | $2,253,583 |
| 207 | $6,573 | $11,613 | $18,186 | $2,241,969 |
| 208 | $6,539 | $11,647 | $18,186 | $2,230,322 |
| 209 | $6,505 | $11,681 | $18,186 | $2,218,641 |
| 210 | $6,471 | $11,715 | $18,186 | $2,206,926 |
| 211 | $6,437 | $11,749 | $18,186 | $2,195,176 |
| 212 | $6,403 | $11,784 | $18,186 | $2,183,392 |
| 213 | $6,368 | $11,818 | $18,186 | $2,171,574 |
| 214 | $6,334 | $11,853 | $18,186 | $2,159,722 |
| 215 | $6,299 | $11,887 | $18,186 | $2,147,835 |
| 216 | $6,265 | $11,922 | $18,186 | $2,135,913 |
$218,236
$77,440
$140,795
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,230 | $11,957 | $18,186 | $2,123,956 |
| 218 | $6,195 | $11,991 | $18,186 | $2,111,965 |
| 219 | $6,160 | $12,026 | $18,186 | $2,099,938 |
| 220 | $6,125 | $12,061 | $18,186 | $2,087,877 |
| 221 | $6,090 | $12,097 | $18,186 | $2,075,780 |
| 222 | $6,054 | $12,132 | $18,186 | $2,063,648 |
| 223 | $6,019 | $12,167 | $18,186 | $2,051,481 |
| 224 | $5,983 | $12,203 | $18,186 | $2,039,278 |
| 225 | $5,948 | $12,238 | $18,186 | $2,027,040 |
| 226 | $5,912 | $12,274 | $18,186 | $2,014,766 |
| 227 | $5,876 | $12,310 | $18,186 | $2,002,456 |
| 228 | $5,840 | $12,346 | $18,186 | $1,990,110 |
$218,236
$72,433
$145,803
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,804 | $12,382 | $18,186 | $1,977,728 |
| 230 | $5,768 | $12,418 | $18,186 | $1,965,310 |
| 231 | $5,732 | $12,454 | $18,186 | $1,952,856 |
| 232 | $5,696 | $12,490 | $18,186 | $1,940,366 |
| 233 | $5,659 | $12,527 | $18,186 | $1,927,839 |
| 234 | $5,623 | $12,563 | $18,186 | $1,915,275 |
| 235 | $5,586 | $12,600 | $18,186 | $1,902,675 |
| 236 | $5,549 | $12,637 | $18,186 | $1,890,038 |
| 237 | $5,513 | $12,674 | $18,186 | $1,877,365 |
| 238 | $5,476 | $12,711 | $18,186 | $1,864,654 |
| 239 | $5,439 | $12,748 | $18,186 | $1,851,906 |
| 240 | $5,401 | $12,785 | $18,186 | $1,839,121 |
$218,236
$67,247
$150,989
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,364 | $12,822 | $18,186 | $1,826,299 |
| 242 | $5,327 | $12,860 | $18,186 | $1,813,439 |
| 243 | $5,289 | $12,897 | $18,186 | $1,800,542 |
| 244 | $5,252 | $12,935 | $18,186 | $1,787,608 |
| 245 | $5,214 | $12,972 | $18,186 | $1,774,635 |
| 246 | $5,176 | $13,010 | $18,186 | $1,761,625 |
| 247 | $5,138 | $13,048 | $18,186 | $1,748,577 |
| 248 | $5,100 | $13,086 | $18,186 | $1,735,490 |
| 249 | $5,062 | $13,124 | $18,186 | $1,722,366 |
| 250 | $5,024 | $13,163 | $18,186 | $1,709,203 |
| 251 | $4,985 | $13,201 | $18,186 | $1,696,002 |
| 252 | $4,947 | $13,240 | $18,186 | $1,682,762 |
$218,236
$61,877
$156,359
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,908 | $13,278 | $18,186 | $1,669,484 |
| 254 | $4,869 | $13,317 | $18,186 | $1,656,167 |
| 255 | $4,830 | $13,356 | $18,186 | $1,642,811 |
| 256 | $4,792 | $13,395 | $18,186 | $1,629,416 |
| 257 | $4,752 | $13,434 | $18,186 | $1,615,983 |
| 258 | $4,713 | $13,473 | $18,186 | $1,602,510 |
| 259 | $4,674 | $13,512 | $18,186 | $1,588,997 |
| 260 | $4,635 | $13,552 | $18,186 | $1,575,446 |
| 261 | $4,595 | $13,591 | $18,186 | $1,561,854 |
| 262 | $4,555 | $13,631 | $18,186 | $1,548,223 |
| 263 | $4,516 | $13,671 | $18,186 | $1,534,553 |
| 264 | $4,476 | $13,711 | $18,186 | $1,520,842 |
$218,236
$56,316
$161,920
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,436 | $13,751 | $18,186 | $1,507,092 |
| 266 | $4,396 | $13,791 | $18,186 | $1,493,301 |
| 267 | $4,355 | $13,831 | $18,186 | $1,479,470 |
| 268 | $4,315 | $13,871 | $18,186 | $1,465,599 |
| 269 | $4,275 | $13,912 | $18,186 | $1,451,687 |
| 270 | $4,234 | $13,952 | $18,186 | $1,437,735 |
| 271 | $4,193 | $13,993 | $18,186 | $1,423,742 |
| 272 | $4,153 | $14,034 | $18,186 | $1,409,709 |
| 273 | $4,112 | $14,075 | $18,186 | $1,395,634 |
| 274 | $4,071 | $14,116 | $18,186 | $1,381,518 |
| 275 | $4,029 | $14,157 | $18,186 | $1,367,361 |
| 276 | $3,988 | $14,198 | $18,186 | $1,353,163 |
$218,236
$50,557
$167,679
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,947 | $14,240 | $18,186 | $1,338,924 |
| 278 | $3,905 | $14,281 | $18,186 | $1,324,642 |
| 279 | $3,864 | $14,323 | $18,186 | $1,310,320 |
| 280 | $3,822 | $14,365 | $18,186 | $1,295,955 |
| 281 | $3,780 | $14,406 | $18,186 | $1,281,549 |
| 282 | $3,738 | $14,448 | $18,186 | $1,267,100 |
| 283 | $3,696 | $14,491 | $18,186 | $1,252,610 |
| 284 | $3,653 | $14,533 | $18,186 | $1,238,077 |
| 285 | $3,611 | $14,575 | $18,186 | $1,223,501 |
| 286 | $3,569 | $14,618 | $18,186 | $1,208,884 |
| 287 | $3,526 | $14,660 | $18,186 | $1,194,223 |
| 288 | $3,483 | $14,703 | $18,186 | $1,179,520 |
$218,236
$44,593
$173,643
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,440 | $14,746 | $18,186 | $1,164,774 |
| 290 | $3,397 | $14,789 | $18,186 | $1,149,985 |
| 291 | $3,354 | $14,832 | $18,186 | $1,135,153 |
| 292 | $3,311 | $14,875 | $18,186 | $1,120,277 |
| 293 | $3,267 | $14,919 | $18,186 | $1,105,359 |
| 294 | $3,224 | $14,962 | $18,186 | $1,090,396 |
| 295 | $3,180 | $15,006 | $18,186 | $1,075,390 |
| 296 | $3,137 | $15,050 | $18,186 | $1,060,340 |
| 297 | $3,093 | $15,094 | $18,186 | $1,045,247 |
| 298 | $3,049 | $15,138 | $18,186 | $1,030,109 |
| 299 | $3,004 | $15,182 | $18,186 | $1,014,927 |
| 300 | $2,960 | $15,226 | $18,186 | $999,701 |
$218,236
$38,417
$179,819
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,916 | $15,271 | $18,186 | $984,431 |
| 302 | $2,871 | $15,315 | $18,186 | $969,116 |
| 303 | $2,827 | $15,360 | $18,186 | $953,756 |
| 304 | $2,782 | $15,405 | $18,186 | $938,351 |
| 305 | $2,737 | $15,449 | $18,186 | $922,902 |
| 306 | $2,692 | $15,495 | $18,186 | $907,407 |
| 307 | $2,647 | $15,540 | $18,186 | $891,868 |
| 308 | $2,601 | $15,585 | $18,186 | $876,283 |
| 309 | $2,556 | $15,630 | $18,186 | $860,652 |
| 310 | $2,510 | $15,676 | $18,186 | $844,976 |
| 311 | $2,465 | $15,722 | $18,186 | $829,254 |
| 312 | $2,419 | $15,768 | $18,186 | $813,487 |
$218,236
$32,021
$186,215
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,373 | $15,814 | $18,186 | $797,673 |
| 314 | $2,327 | $15,860 | $18,186 | $781,813 |
| 315 | $2,280 | $15,906 | $18,186 | $765,907 |
| 316 | $2,234 | $15,952 | $18,186 | $749,955 |
| 317 | $2,187 | $15,999 | $18,186 | $733,956 |
| 318 | $2,141 | $16,046 | $18,186 | $717,910 |
| 319 | $2,094 | $16,092 | $18,186 | $701,818 |
| 320 | $2,047 | $16,139 | $18,186 | $685,679 |
| 321 | $2,000 | $16,186 | $18,186 | $669,492 |
| 322 | $1,953 | $16,234 | $18,186 | $653,259 |
| 323 | $1,905 | $16,281 | $18,186 | $636,978 |
| 324 | $1,858 | $16,328 | $18,186 | $620,649 |
$218,236
$25,398
$192,838
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,810 | $16,376 | $18,186 | $604,273 |
| 326 | $1,762 | $16,424 | $18,186 | $587,849 |
| 327 | $1,715 | $16,472 | $18,186 | $571,377 |
| 328 | $1,667 | $16,520 | $18,186 | $554,858 |
| 329 | $1,618 | $16,568 | $18,186 | $538,290 |
| 330 | $1,570 | $16,616 | $18,186 | $521,673 |
| 331 | $1,522 | $16,665 | $18,186 | $505,009 |
| 332 | $1,473 | $16,713 | $18,186 | $488,295 |
| 333 | $1,424 | $16,762 | $18,186 | $471,533 |
| 334 | $1,375 | $16,811 | $18,186 | $454,722 |
| 335 | $1,326 | $16,860 | $18,186 | $437,862 |
| 336 | $1,277 | $16,909 | $18,186 | $420,953 |
$218,236
$18,539
$199,696
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,228 | $16,959 | $18,186 | $403,994 |
| 338 | $1,178 | $17,008 | $18,186 | $386,986 |
| 339 | $1,129 | $17,058 | $18,186 | $369,929 |
| 340 | $1,079 | $17,107 | $18,186 | $352,821 |
| 341 | $1,029 | $17,157 | $18,186 | $335,664 |
| 342 | $979 | $17,207 | $18,186 | $318,457 |
| 343 | $929 | $17,257 | $18,186 | $301,199 |
| 344 | $878 | $17,308 | $18,186 | $283,892 |
| 345 | $828 | $17,358 | $18,186 | $266,533 |
| 346 | $777 | $17,409 | $18,186 | $249,124 |
| 347 | $727 | $17,460 | $18,186 | $231,665 |
| 348 | $676 | $17,511 | $18,186 | $214,154 |
$218,236
$11,437
$206,799
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $625 | $17,562 | $18,186 | $196,592 |
| 350 | $573 | $17,613 | $18,186 | $178,979 |
| 351 | $522 | $17,664 | $18,186 | $161,315 |
| 352 | $471 | $17,716 | $18,186 | $143,599 |
| 353 | $419 | $17,767 | $18,186 | $125,832 |
| 354 | $367 | $17,819 | $18,186 | $108,013 |
| 355 | $315 | $17,871 | $18,186 | $90,141 |
| 356 | $263 | $17,923 | $18,186 | $72,218 |
| 357 | $211 | $17,976 | $18,186 | $54,242 |
| 358 | $158 | $18,028 | $18,186 | $36,214 |
| 359 | $106 | $18,081 | $18,186 | $18,133 |
| 360 | $53 | $18,133 | $18,186 | $0 |
$218,236
$4,082
$214,154
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。
