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
$780 萬
$870 萬
$708 萬
590 呎
@12,712
813 呎
@9,225
$750 萬
$900 萬
$780 萬
$710 萬
$850 萬
$790 萬
大埔 雲滙 第01期 ****熱搶3房,超靚裝修,超豪華會所,區內罕有室內外泳池****
thumb_up
雲滙 第01期 ****熱搶3房,超靚裝修,超豪華會所,區內罕有室內外泳池****
629 呎
@13,514
$850 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 |
| 3.625 | $29,202 | $23,749 | $20,548 | $18,470 |
| 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$18,471
30年
$4,050,000
$2,599,228
$6,649,228
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,234 | $6,236 | $18,470 | $4,043,764 |
| 2 | $12,216 | $6,255 | $18,470 | $4,037,510 |
| 3 | $12,197 | $6,273 | $18,470 | $4,031,236 |
| 4 | $12,178 | $6,292 | $18,470 | $4,024,944 |
| 5 | $12,159 | $6,311 | $18,470 | $4,018,633 |
| 6 | $12,140 | $6,330 | $18,470 | $4,012,302 |
| 7 | $12,120 | $6,350 | $18,470 | $4,005,953 |
| 8 | $12,101 | $6,369 | $18,470 | $3,999,584 |
| 9 | $12,082 | $6,388 | $18,470 | $3,993,196 |
| 10 | $12,063 | $6,407 | $18,470 | $3,986,788 |
| 11 | $12,043 | $6,427 | $18,470 | $3,980,362 |
| 12 | $12,024 | $6,446 | $18,470 | $3,973,916 |
$221,641
$145,557
$76,084
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,005 | $6,466 | $18,470 | $3,967,450 |
| 14 | $11,985 | $6,485 | $18,470 | $3,960,965 |
| 15 | $11,965 | $6,505 | $18,470 | $3,954,460 |
| 16 | $11,946 | $6,524 | $18,470 | $3,947,936 |
| 17 | $11,926 | $6,544 | $18,470 | $3,941,392 |
| 18 | $11,906 | $6,564 | $18,470 | $3,934,828 |
| 19 | $11,886 | $6,584 | $18,470 | $3,928,245 |
| 20 | $11,867 | $6,604 | $18,470 | $3,921,641 |
| 21 | $11,847 | $6,623 | $18,470 | $3,915,018 |
| 22 | $11,827 | $6,643 | $18,470 | $3,908,374 |
| 23 | $11,807 | $6,664 | $18,470 | $3,901,711 |
| 24 | $11,786 | $6,684 | $18,470 | $3,895,027 |
$221,641
$142,752
$78,889
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,766 | $6,704 | $18,470 | $3,888,323 |
| 26 | $11,746 | $6,724 | $18,470 | $3,881,599 |
| 27 | $11,726 | $6,744 | $18,470 | $3,874,855 |
| 28 | $11,705 | $6,765 | $18,470 | $3,868,090 |
| 29 | $11,685 | $6,785 | $18,470 | $3,861,305 |
| 30 | $11,664 | $6,806 | $18,470 | $3,854,499 |
| 31 | $11,644 | $6,826 | $18,470 | $3,847,673 |
| 32 | $11,623 | $6,847 | $18,470 | $3,840,826 |
| 33 | $11,602 | $6,868 | $18,470 | $3,833,958 |
| 34 | $11,582 | $6,888 | $18,470 | $3,827,070 |
| 35 | $11,561 | $6,909 | $18,470 | $3,820,161 |
| 36 | $11,540 | $6,930 | $18,470 | $3,813,231 |
$221,641
$139,845
$81,796
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,519 | $6,951 | $18,470 | $3,806,280 |
| 38 | $11,498 | $6,972 | $18,470 | $3,799,308 |
| 39 | $11,477 | $6,993 | $18,470 | $3,792,315 |
| 40 | $11,456 | $7,014 | $18,470 | $3,785,301 |
| 41 | $11,435 | $7,035 | $18,470 | $3,778,265 |
| 42 | $11,414 | $7,057 | $18,470 | $3,771,209 |
| 43 | $11,392 | $7,078 | $18,470 | $3,764,131 |
| 44 | $11,371 | $7,099 | $18,470 | $3,757,032 |
| 45 | $11,349 | $7,121 | $18,470 | $3,749,911 |
| 46 | $11,328 | $7,142 | $18,470 | $3,742,769 |
| 47 | $11,306 | $7,164 | $18,470 | $3,735,605 |
| 48 | $11,285 | $7,185 | $18,470 | $3,728,420 |
$221,641
$136,830
$84,811
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,263 | $7,207 | $18,470 | $3,721,212 |
| 50 | $11,241 | $7,229 | $18,470 | $3,713,983 |
| 51 | $11,219 | $7,251 | $18,470 | $3,706,733 |
| 52 | $11,197 | $7,273 | $18,470 | $3,699,460 |
| 53 | $11,175 | $7,295 | $18,470 | $3,692,165 |
| 54 | $11,153 | $7,317 | $18,470 | $3,684,849 |
| 55 | $11,131 | $7,339 | $18,470 | $3,677,510 |
| 56 | $11,109 | $7,361 | $18,470 | $3,670,149 |
| 57 | $11,087 | $7,383 | $18,470 | $3,662,766 |
| 58 | $11,065 | $7,405 | $18,470 | $3,655,360 |
| 59 | $11,042 | $7,428 | $18,470 | $3,647,933 |
| 60 | $11,020 | $7,450 | $18,470 | $3,640,482 |
$221,641
$133,704
$87,937
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,997 | $7,473 | $18,470 | $3,633,010 |
| 62 | $10,975 | $7,495 | $18,470 | $3,625,514 |
| 63 | $10,952 | $7,518 | $18,470 | $3,617,996 |
| 64 | $10,929 | $7,541 | $18,470 | $3,610,455 |
| 65 | $10,907 | $7,563 | $18,470 | $3,602,892 |
| 66 | $10,884 | $7,586 | $18,470 | $3,595,306 |
| 67 | $10,861 | $7,609 | $18,470 | $3,587,696 |
| 68 | $10,838 | $7,632 | $18,470 | $3,580,064 |
| 69 | $10,815 | $7,655 | $18,470 | $3,572,409 |
| 70 | $10,792 | $7,678 | $18,470 | $3,564,730 |
| 71 | $10,768 | $7,702 | $18,470 | $3,557,029 |
| 72 | $10,745 | $7,725 | $18,470 | $3,549,304 |
$221,641
$130,462
$91,178
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,722 | $7,748 | $18,470 | $3,541,556 |
| 74 | $10,698 | $7,772 | $18,470 | $3,533,784 |
| 75 | $10,675 | $7,795 | $18,470 | $3,525,989 |
| 76 | $10,651 | $7,819 | $18,470 | $3,518,170 |
| 77 | $10,628 | $7,842 | $18,470 | $3,510,328 |
| 78 | $10,604 | $7,866 | $18,470 | $3,502,462 |
| 79 | $10,580 | $7,890 | $18,470 | $3,494,572 |
| 80 | $10,557 | $7,914 | $18,470 | $3,486,659 |
| 81 | $10,533 | $7,937 | $18,470 | $3,478,721 |
| 82 | $10,509 | $7,961 | $18,470 | $3,470,760 |
| 83 | $10,485 | $7,985 | $18,470 | $3,462,774 |
| 84 | $10,460 | $8,010 | $18,470 | $3,454,765 |
$221,641
$127,102
$94,539
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,436 | $8,034 | $18,470 | $3,446,731 |
| 86 | $10,412 | $8,058 | $18,470 | $3,438,673 |
| 87 | $10,388 | $8,082 | $18,470 | $3,430,590 |
| 88 | $10,363 | $8,107 | $18,470 | $3,422,484 |
| 89 | $10,339 | $8,131 | $18,470 | $3,414,352 |
| 90 | $10,314 | $8,156 | $18,470 | $3,406,196 |
| 91 | $10,290 | $8,181 | $18,470 | $3,398,016 |
| 92 | $10,265 | $8,205 | $18,470 | $3,389,811 |
| 93 | $10,240 | $8,230 | $18,470 | $3,381,581 |
| 94 | $10,215 | $8,255 | $18,470 | $3,373,326 |
| 95 | $10,190 | $8,280 | $18,470 | $3,365,046 |
| 96 | $10,165 | $8,305 | $18,470 | $3,356,741 |
$221,641
$123,617
$98,024
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,140 | $8,330 | $18,470 | $3,348,411 |
| 98 | $10,115 | $8,355 | $18,470 | $3,340,056 |
| 99 | $10,090 | $8,380 | $18,470 | $3,331,676 |
| 100 | $10,064 | $8,406 | $18,470 | $3,323,270 |
| 101 | $10,039 | $8,431 | $18,470 | $3,314,839 |
| 102 | $10,014 | $8,457 | $18,470 | $3,306,383 |
| 103 | $9,988 | $8,482 | $18,470 | $3,297,901 |
| 104 | $9,962 | $8,508 | $18,470 | $3,289,393 |
| 105 | $9,937 | $8,533 | $18,470 | $3,280,859 |
| 106 | $9,911 | $8,559 | $18,470 | $3,272,300 |
| 107 | $9,885 | $8,585 | $18,470 | $3,263,715 |
| 108 | $9,859 | $8,611 | $18,470 | $3,255,104 |
$221,641
$120,004
$101,637
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,833 | $8,637 | $18,470 | $3,246,467 |
| 110 | $9,807 | $8,663 | $18,470 | $3,237,804 |
| 111 | $9,781 | $8,689 | $18,470 | $3,229,115 |
| 112 | $9,755 | $8,715 | $18,470 | $3,220,400 |
| 113 | $9,728 | $8,742 | $18,470 | $3,211,658 |
| 114 | $9,702 | $8,768 | $18,470 | $3,202,890 |
| 115 | $9,675 | $8,795 | $18,470 | $3,194,095 |
| 116 | $9,649 | $8,821 | $18,470 | $3,185,274 |
| 117 | $9,622 | $8,848 | $18,470 | $3,176,426 |
| 118 | $9,595 | $8,875 | $18,470 | $3,167,551 |
| 119 | $9,569 | $8,901 | $18,470 | $3,158,650 |
| 120 | $9,542 | $8,928 | $18,470 | $3,149,722 |
$221,641
$116,258
$105,383
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,515 | $8,955 | $18,470 | $3,140,766 |
| 122 | $9,488 | $8,982 | $18,470 | $3,131,784 |
| 123 | $9,461 | $9,009 | $18,470 | $3,122,774 |
| 124 | $9,433 | $9,037 | $18,470 | $3,113,738 |
| 125 | $9,406 | $9,064 | $18,470 | $3,104,674 |
| 126 | $9,379 | $9,091 | $18,470 | $3,095,582 |
| 127 | $9,351 | $9,119 | $18,470 | $3,086,464 |
| 128 | $9,324 | $9,146 | $18,470 | $3,077,317 |
| 129 | $9,296 | $9,174 | $18,470 | $3,068,143 |
| 130 | $9,268 | $9,202 | $18,470 | $3,058,941 |
| 131 | $9,241 | $9,230 | $18,470 | $3,049,712 |
| 132 | $9,213 | $9,257 | $18,470 | $3,040,454 |
$221,641
$112,374
$109,267
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,185 | $9,285 | $18,470 | $3,031,169 |
| 134 | $9,157 | $9,313 | $18,470 | $3,021,856 |
| 135 | $9,129 | $9,342 | $18,470 | $3,012,514 |
| 136 | $9,100 | $9,370 | $18,470 | $3,003,144 |
| 137 | $9,072 | $9,398 | $18,470 | $2,993,746 |
| 138 | $9,044 | $9,426 | $18,470 | $2,984,320 |
| 139 | $9,015 | $9,455 | $18,470 | $2,974,865 |
| 140 | $8,987 | $9,484 | $18,470 | $2,965,381 |
| 141 | $8,958 | $9,512 | $18,470 | $2,955,869 |
| 142 | $8,929 | $9,541 | $18,470 | $2,946,328 |
| 143 | $8,900 | $9,570 | $18,470 | $2,936,759 |
| 144 | $8,871 | $9,599 | $18,470 | $2,927,160 |
$221,641
$108,346
$113,294
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,842 | $9,628 | $18,470 | $2,917,532 |
| 146 | $8,813 | $9,657 | $18,470 | $2,907,876 |
| 147 | $8,784 | $9,686 | $18,470 | $2,898,190 |
| 148 | $8,755 | $9,715 | $18,470 | $2,888,475 |
| 149 | $8,726 | $9,744 | $18,470 | $2,878,730 |
| 150 | $8,696 | $9,774 | $18,470 | $2,868,956 |
| 151 | $8,667 | $9,803 | $18,470 | $2,859,153 |
| 152 | $8,637 | $9,833 | $18,470 | $2,849,320 |
| 153 | $8,607 | $9,863 | $18,470 | $2,839,457 |
| 154 | $8,578 | $9,893 | $18,470 | $2,829,564 |
| 155 | $8,548 | $9,922 | $18,470 | $2,819,642 |
| 156 | $8,518 | $9,952 | $18,470 | $2,809,690 |
$221,641
$104,171
$117,470
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,488 | $9,982 | $18,470 | $2,799,707 |
| 158 | $8,457 | $10,013 | $18,470 | $2,789,695 |
| 159 | $8,427 | $10,043 | $18,470 | $2,779,652 |
| 160 | $8,397 | $10,073 | $18,470 | $2,769,578 |
| 161 | $8,366 | $10,104 | $18,470 | $2,759,475 |
| 162 | $8,336 | $10,134 | $18,470 | $2,749,341 |
| 163 | $8,305 | $10,165 | $18,470 | $2,739,176 |
| 164 | $8,275 | $10,195 | $18,470 | $2,728,980 |
| 165 | $8,244 | $10,226 | $18,470 | $2,718,754 |
| 166 | $8,213 | $10,257 | $18,470 | $2,708,497 |
| 167 | $8,182 | $10,288 | $18,470 | $2,698,209 |
| 168 | $8,151 | $10,319 | $18,470 | $2,687,889 |
$221,641
$99,841
$121,800
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,120 | $10,350 | $18,470 | $2,677,539 |
| 170 | $8,088 | $10,382 | $18,470 | $2,667,157 |
| 171 | $8,057 | $10,413 | $18,470 | $2,656,744 |
| 172 | $8,026 | $10,444 | $18,470 | $2,646,300 |
| 173 | $7,994 | $10,476 | $18,470 | $2,635,824 |
| 174 | $7,962 | $10,508 | $18,470 | $2,625,316 |
| 175 | $7,931 | $10,539 | $18,470 | $2,614,777 |
| 176 | $7,899 | $10,571 | $18,470 | $2,604,205 |
| 177 | $7,867 | $10,603 | $18,470 | $2,593,602 |
| 178 | $7,835 | $10,635 | $18,470 | $2,582,967 |
| 179 | $7,803 | $10,667 | $18,470 | $2,572,300 |
| 180 | $7,770 | $10,700 | $18,470 | $2,561,600 |
$221,641
$95,351
$126,289
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,738 | $10,732 | $18,470 | $2,550,868 |
| 182 | $7,706 | $10,764 | $18,470 | $2,540,104 |
| 183 | $7,673 | $10,797 | $18,470 | $2,529,307 |
| 184 | $7,641 | $10,829 | $18,470 | $2,518,477 |
| 185 | $7,608 | $10,862 | $18,470 | $2,507,615 |
| 186 | $7,575 | $10,895 | $18,470 | $2,496,720 |
| 187 | $7,542 | $10,928 | $18,470 | $2,485,792 |
| 188 | $7,509 | $10,961 | $18,470 | $2,474,831 |
| 189 | $7,476 | $10,994 | $18,470 | $2,463,837 |
| 190 | $7,443 | $11,027 | $18,470 | $2,452,810 |
| 191 | $7,410 | $11,061 | $18,470 | $2,441,750 |
| 192 | $7,376 | $11,094 | $18,470 | $2,430,656 |
$221,641
$90,697
$130,944
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,343 | $11,127 | $18,470 | $2,419,528 |
| 194 | $7,309 | $11,161 | $18,470 | $2,408,367 |
| 195 | $7,275 | $11,195 | $18,470 | $2,397,172 |
| 196 | $7,241 | $11,229 | $18,470 | $2,385,944 |
| 197 | $7,208 | $11,263 | $18,470 | $2,374,681 |
| 198 | $7,174 | $11,297 | $18,470 | $2,363,385 |
| 199 | $7,139 | $11,331 | $18,470 | $2,352,054 |
| 200 | $7,105 | $11,365 | $18,470 | $2,340,689 |
| 201 | $7,071 | $11,399 | $18,470 | $2,329,290 |
| 202 | $7,036 | $11,434 | $18,470 | $2,317,856 |
| 203 | $7,002 | $11,468 | $18,470 | $2,306,388 |
| 204 | $6,967 | $11,503 | $18,470 | $2,294,885 |
$221,641
$85,870
$135,771
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,932 | $11,538 | $18,470 | $2,283,347 |
| 206 | $6,898 | $11,572 | $18,470 | $2,271,775 |
| 207 | $6,863 | $11,607 | $18,470 | $2,260,168 |
| 208 | $6,828 | $11,642 | $18,470 | $2,248,525 |
| 209 | $6,792 | $11,678 | $18,470 | $2,236,847 |
| 210 | $6,757 | $11,713 | $18,470 | $2,225,134 |
| 211 | $6,722 | $11,748 | $18,470 | $2,213,386 |
| 212 | $6,686 | $11,784 | $18,470 | $2,201,602 |
| 213 | $6,651 | $11,819 | $18,470 | $2,189,783 |
| 214 | $6,615 | $11,855 | $18,470 | $2,177,928 |
| 215 | $6,579 | $11,891 | $18,470 | $2,166,037 |
| 216 | $6,543 | $11,927 | $18,470 | $2,154,110 |
$221,641
$80,866
$140,775
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,507 | $11,963 | $18,470 | $2,142,147 |
| 218 | $6,471 | $11,999 | $18,470 | $2,130,148 |
| 219 | $6,435 | $12,035 | $18,470 | $2,118,113 |
| 220 | $6,398 | $12,072 | $18,470 | $2,106,041 |
| 221 | $6,362 | $12,108 | $18,470 | $2,093,933 |
| 222 | $6,325 | $12,145 | $18,470 | $2,081,789 |
| 223 | $6,289 | $12,181 | $18,470 | $2,069,607 |
| 224 | $6,252 | $12,218 | $18,470 | $2,057,389 |
| 225 | $6,215 | $12,255 | $18,470 | $2,045,134 |
| 226 | $6,178 | $12,292 | $18,470 | $2,032,842 |
| 227 | $6,141 | $12,329 | $18,470 | $2,020,513 |
| 228 | $6,104 | $12,366 | $18,470 | $2,008,146 |
$221,641
$75,677
$145,964
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,066 | $12,404 | $18,470 | $1,995,743 |
| 230 | $6,029 | $12,441 | $18,470 | $1,983,301 |
| 231 | $5,991 | $12,479 | $18,470 | $1,970,822 |
| 232 | $5,954 | $12,517 | $18,470 | $1,958,306 |
| 233 | $5,916 | $12,554 | $18,470 | $1,945,751 |
| 234 | $5,878 | $12,592 | $18,470 | $1,933,159 |
| 235 | $5,840 | $12,630 | $18,470 | $1,920,529 |
| 236 | $5,802 | $12,668 | $18,470 | $1,907,860 |
| 237 | $5,763 | $12,707 | $18,470 | $1,895,154 |
| 238 | $5,725 | $12,745 | $18,470 | $1,882,408 |
| 239 | $5,686 | $12,784 | $18,470 | $1,869,625 |
| 240 | $5,648 | $12,822 | $18,470 | $1,856,803 |
$221,641
$70,297
$151,344
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,609 | $12,861 | $18,470 | $1,843,942 |
| 242 | $5,570 | $12,900 | $18,470 | $1,831,042 |
| 243 | $5,531 | $12,939 | $18,470 | $1,818,103 |
| 244 | $5,492 | $12,978 | $18,470 | $1,805,125 |
| 245 | $5,453 | $13,017 | $18,470 | $1,792,108 |
| 246 | $5,414 | $13,056 | $18,470 | $1,779,052 |
| 247 | $5,374 | $13,096 | $18,470 | $1,765,956 |
| 248 | $5,335 | $13,135 | $18,470 | $1,752,820 |
| 249 | $5,295 | $13,175 | $18,470 | $1,739,645 |
| 250 | $5,255 | $13,215 | $18,470 | $1,726,430 |
| 251 | $5,215 | $13,255 | $18,470 | $1,713,175 |
| 252 | $5,175 | $13,295 | $18,470 | $1,699,881 |
$221,641
$64,719
$156,922
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,135 | $13,335 | $18,470 | $1,686,546 |
| 254 | $5,095 | $13,375 | $18,470 | $1,673,170 |
| 255 | $5,054 | $13,416 | $18,470 | $1,659,755 |
| 256 | $5,014 | $13,456 | $18,470 | $1,646,298 |
| 257 | $4,973 | $13,497 | $18,470 | $1,632,801 |
| 258 | $4,932 | $13,538 | $18,470 | $1,619,264 |
| 259 | $4,892 | $13,579 | $18,470 | $1,605,685 |
| 260 | $4,851 | $13,620 | $18,470 | $1,592,066 |
| 261 | $4,809 | $13,661 | $18,470 | $1,578,405 |
| 262 | $4,768 | $13,702 | $18,470 | $1,564,703 |
| 263 | $4,727 | $13,743 | $18,470 | $1,550,960 |
| 264 | $4,685 | $13,785 | $18,470 | $1,537,175 |
$221,641
$58,935
$162,706
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,644 | $13,827 | $18,470 | $1,523,348 |
| 266 | $4,602 | $13,868 | $18,470 | $1,509,480 |
| 267 | $4,560 | $13,910 | $18,470 | $1,495,570 |
| 268 | $4,518 | $13,952 | $18,470 | $1,481,618 |
| 269 | $4,476 | $13,994 | $18,470 | $1,467,623 |
| 270 | $4,433 | $14,037 | $18,470 | $1,453,587 |
| 271 | $4,391 | $14,079 | $18,470 | $1,439,507 |
| 272 | $4,349 | $14,122 | $18,470 | $1,425,386 |
| 273 | $4,306 | $14,164 | $18,470 | $1,411,222 |
| 274 | $4,263 | $14,207 | $18,470 | $1,397,015 |
| 275 | $4,220 | $14,250 | $18,470 | $1,382,765 |
| 276 | $4,177 | $14,293 | $18,470 | $1,368,472 |
$221,641
$52,938
$168,703
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,134 | $14,336 | $18,470 | $1,354,136 |
| 278 | $4,091 | $14,379 | $18,470 | $1,339,756 |
| 279 | $4,047 | $14,423 | $18,470 | $1,325,333 |
| 280 | $4,004 | $14,466 | $18,470 | $1,310,867 |
| 281 | $3,960 | $14,510 | $18,470 | $1,296,357 |
| 282 | $3,916 | $14,554 | $18,470 | $1,281,803 |
| 283 | $3,872 | $14,598 | $18,470 | $1,267,205 |
| 284 | $3,828 | $14,642 | $18,470 | $1,252,563 |
| 285 | $3,784 | $14,686 | $18,470 | $1,237,876 |
| 286 | $3,739 | $14,731 | $18,470 | $1,223,146 |
| 287 | $3,695 | $14,775 | $18,470 | $1,208,370 |
| 288 | $3,650 | $14,820 | $18,470 | $1,193,551 |
$221,641
$46,720
$174,921
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,606 | $14,865 | $18,470 | $1,178,686 |
| 290 | $3,561 | $14,909 | $18,470 | $1,163,777 |
| 291 | $3,516 | $14,955 | $18,470 | $1,148,822 |
| 292 | $3,470 | $15,000 | $18,470 | $1,133,822 |
| 293 | $3,425 | $15,045 | $18,470 | $1,118,777 |
| 294 | $3,380 | $15,090 | $18,470 | $1,103,687 |
| 295 | $3,334 | $15,136 | $18,470 | $1,088,551 |
| 296 | $3,288 | $15,182 | $18,470 | $1,073,369 |
| 297 | $3,242 | $15,228 | $18,470 | $1,058,142 |
| 298 | $3,196 | $15,274 | $18,470 | $1,042,868 |
| 299 | $3,150 | $15,320 | $18,470 | $1,027,548 |
| 300 | $3,104 | $15,366 | $18,470 | $1,012,182 |
$221,641
$40,273
$181,368
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,058 | $15,412 | $18,470 | $996,770 |
| 302 | $3,011 | $15,459 | $18,470 | $981,311 |
| 303 | $2,964 | $15,506 | $18,470 | $965,805 |
| 304 | $2,918 | $15,553 | $18,470 | $950,253 |
| 305 | $2,871 | $15,600 | $18,470 | $934,653 |
| 306 | $2,823 | $15,647 | $18,470 | $919,006 |
| 307 | $2,776 | $15,694 | $18,470 | $903,313 |
| 308 | $2,729 | $15,741 | $18,470 | $887,571 |
| 309 | $2,681 | $15,789 | $18,470 | $871,782 |
| 310 | $2,634 | $15,837 | $18,470 | $855,946 |
| 311 | $2,586 | $15,884 | $18,470 | $840,061 |
| 312 | $2,538 | $15,932 | $18,470 | $824,129 |
$221,641
$33,588
$188,053
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,490 | $15,981 | $18,470 | $808,148 |
| 314 | $2,441 | $16,029 | $18,470 | $792,120 |
| 315 | $2,393 | $16,077 | $18,470 | $776,042 |
| 316 | $2,344 | $16,126 | $18,470 | $759,917 |
| 317 | $2,296 | $16,174 | $18,470 | $743,742 |
| 318 | $2,247 | $16,223 | $18,470 | $727,519 |
| 319 | $2,198 | $16,272 | $18,470 | $711,246 |
| 320 | $2,149 | $16,322 | $18,470 | $694,925 |
| 321 | $2,099 | $16,371 | $18,470 | $678,554 |
| 322 | $2,050 | $16,420 | $18,470 | $662,134 |
| 323 | $2,000 | $16,470 | $18,470 | $645,664 |
| 324 | $1,950 | $16,520 | $18,470 | $629,144 |
$221,641
$26,656
$194,985
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,901 | $16,570 | $18,470 | $612,575 |
| 326 | $1,850 | $16,620 | $18,470 | $595,955 |
| 327 | $1,800 | $16,670 | $18,470 | $579,285 |
| 328 | $1,750 | $16,720 | $18,470 | $562,565 |
| 329 | $1,699 | $16,771 | $18,470 | $545,795 |
| 330 | $1,649 | $16,821 | $18,470 | $528,973 |
| 331 | $1,598 | $16,872 | $18,470 | $512,101 |
| 332 | $1,547 | $16,923 | $18,470 | $495,178 |
| 333 | $1,496 | $16,974 | $18,470 | $478,204 |
| 334 | $1,445 | $17,026 | $18,470 | $461,178 |
| 335 | $1,393 | $17,077 | $18,470 | $444,101 |
| 336 | $1,342 | $17,129 | $18,470 | $426,973 |
$221,641
$19,469
$202,171
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,290 | $17,180 | $18,470 | $409,793 |
| 338 | $1,238 | $17,232 | $18,470 | $392,560 |
| 339 | $1,186 | $17,284 | $18,470 | $375,276 |
| 340 | $1,134 | $17,336 | $18,470 | $357,940 |
| 341 | $1,081 | $17,389 | $18,470 | $340,551 |
| 342 | $1,029 | $17,441 | $18,470 | $323,110 |
| 343 | $976 | $17,494 | $18,470 | $305,616 |
| 344 | $923 | $17,547 | $18,470 | $288,069 |
| 345 | $870 | $17,600 | $18,470 | $270,469 |
| 346 | $817 | $17,653 | $18,470 | $252,816 |
| 347 | $764 | $17,706 | $18,470 | $235,109 |
| 348 | $710 | $17,760 | $18,470 | $217,350 |
$221,641
$12,018
$209,623
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $657 | $17,814 | $18,470 | $199,536 |
| 350 | $603 | $17,867 | $18,470 | $181,669 |
| 351 | $549 | $17,921 | $18,470 | $163,747 |
| 352 | $495 | $17,975 | $18,470 | $145,772 |
| 353 | $440 | $18,030 | $18,470 | $127,742 |
| 354 | $386 | $18,084 | $18,470 | $109,658 |
| 355 | $331 | $18,139 | $18,470 | $91,519 |
| 356 | $276 | $18,194 | $18,470 | $73,326 |
| 357 | $222 | $18,249 | $18,470 | $55,077 |
| 358 | $166 | $18,304 | $18,470 | $36,773 |
| 359 | $111 | $18,359 | $18,470 | $18,414 |
| 360 | $56 | $18,414 | $18,470 | $0 |
$221,641
$4,291
$217,350
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。
