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
$880 萬
$700 萬
342 呎
@26,316
$900 萬
$800 萬
$878 萬
$800 萬
$800 萬
$720 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $22,623 | $17,384 | $14,246 | $12,158 |
| 1.500 | $23,464 | $18,240 | $15,118 | $13,046 |
| 2.000 | $24,325 | $19,122 | $16,022 | $13,972 |
| 2.500 | $25,205 | $20,030 | $16,958 | $14,936 |
| 3.000 | $26,104 | $20,964 | $17,925 | $15,937 |
| 3.500 | $27,023 | $21,922 | $18,924 | $16,974 |
| 3.875 | $27,724 | $22,658 | $19,692 | $17,775 |
| 4.000 | $27,960 | $22,906 | $19,952 | $18,046 |
| 4.500 | $28,917 | $23,914 | $21,010 | $19,153 |
| 5.000 | $29,892 | $24,946 | $22,098 | $20,292 |
| 5.500 | $30,886 | $26,002 | $23,213 | $21,462 |
| 6.000 | $31,898 | $27,081 | $24,355 | $22,663 |
每月供款$17,775
30年
$3,780,000
$2,618,987
$6,398,987
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,206 | $5,569 | $17,775 | $3,774,431 |
| 2 | $12,188 | $5,587 | $17,775 | $3,768,845 |
| 3 | $12,170 | $5,605 | $17,775 | $3,763,240 |
| 4 | $12,152 | $5,623 | $17,775 | $3,757,617 |
| 5 | $12,134 | $5,641 | $17,775 | $3,751,976 |
| 6 | $12,116 | $5,659 | $17,775 | $3,746,317 |
| 7 | $12,097 | $5,677 | $17,775 | $3,740,639 |
| 8 | $12,079 | $5,696 | $17,775 | $3,734,944 |
| 9 | $12,061 | $5,714 | $17,775 | $3,729,229 |
| 10 | $12,042 | $5,733 | $17,775 | $3,723,497 |
| 11 | $12,024 | $5,751 | $17,775 | $3,717,746 |
| 12 | $12,005 | $5,770 | $17,775 | $3,711,976 |
$213,300
$145,275
$68,024
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,987 | $5,788 | $17,775 | $3,706,187 |
| 14 | $11,968 | $5,807 | $17,775 | $3,700,380 |
| 15 | $11,949 | $5,826 | $17,775 | $3,694,555 |
| 16 | $11,930 | $5,845 | $17,775 | $3,688,710 |
| 17 | $11,911 | $5,864 | $17,775 | $3,682,846 |
| 18 | $11,893 | $5,882 | $17,775 | $3,676,964 |
| 19 | $11,874 | $5,901 | $17,775 | $3,671,063 |
| 20 | $11,854 | $5,920 | $17,775 | $3,665,142 |
| 21 | $11,835 | $5,940 | $17,775 | $3,659,202 |
| 22 | $11,816 | $5,959 | $17,775 | $3,653,244 |
| 23 | $11,797 | $5,978 | $17,775 | $3,647,266 |
| 24 | $11,778 | $5,997 | $17,775 | $3,641,268 |
$213,300
$142,592
$70,708
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,758 | $6,017 | $17,775 | $3,635,252 |
| 26 | $11,739 | $6,036 | $17,775 | $3,629,215 |
| 27 | $11,719 | $6,056 | $17,775 | $3,623,160 |
| 28 | $11,700 | $6,075 | $17,775 | $3,617,085 |
| 29 | $11,680 | $6,095 | $17,775 | $3,610,990 |
| 30 | $11,660 | $6,114 | $17,775 | $3,604,875 |
| 31 | $11,641 | $6,134 | $17,775 | $3,598,741 |
| 32 | $11,621 | $6,154 | $17,775 | $3,592,587 |
| 33 | $11,601 | $6,174 | $17,775 | $3,586,413 |
| 34 | $11,581 | $6,194 | $17,775 | $3,580,219 |
| 35 | $11,561 | $6,214 | $17,775 | $3,574,006 |
| 36 | $11,541 | $6,234 | $17,775 | $3,567,772 |
$213,300
$139,803
$73,497
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,521 | $6,254 | $17,775 | $3,561,518 |
| 38 | $11,501 | $6,274 | $17,775 | $3,555,243 |
| 39 | $11,480 | $6,294 | $17,775 | $3,548,949 |
| 40 | $11,460 | $6,315 | $17,775 | $3,542,634 |
| 41 | $11,440 | $6,335 | $17,775 | $3,536,299 |
| 42 | $11,419 | $6,356 | $17,775 | $3,529,943 |
| 43 | $11,399 | $6,376 | $17,775 | $3,523,567 |
| 44 | $11,378 | $6,397 | $17,775 | $3,517,170 |
| 45 | $11,358 | $6,417 | $17,775 | $3,510,753 |
| 46 | $11,337 | $6,438 | $17,775 | $3,504,315 |
| 47 | $11,316 | $6,459 | $17,775 | $3,497,856 |
| 48 | $11,295 | $6,480 | $17,775 | $3,491,376 |
$213,300
$136,904
$76,396
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,274 | $6,501 | $17,775 | $3,484,875 |
| 50 | $11,253 | $6,522 | $17,775 | $3,478,353 |
| 51 | $11,232 | $6,543 | $17,775 | $3,471,811 |
| 52 | $11,211 | $6,564 | $17,775 | $3,465,247 |
| 53 | $11,190 | $6,585 | $17,775 | $3,458,662 |
| 54 | $11,169 | $6,606 | $17,775 | $3,452,055 |
| 55 | $11,147 | $6,628 | $17,775 | $3,445,428 |
| 56 | $11,126 | $6,649 | $17,775 | $3,438,779 |
| 57 | $11,104 | $6,671 | $17,775 | $3,432,108 |
| 58 | $11,083 | $6,692 | $17,775 | $3,425,416 |
| 59 | $11,061 | $6,714 | $17,775 | $3,418,702 |
| 60 | $11,040 | $6,735 | $17,775 | $3,411,967 |
$213,300
$133,890
$79,409
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,018 | $6,757 | $17,775 | $3,405,210 |
| 62 | $10,996 | $6,779 | $17,775 | $3,398,431 |
| 63 | $10,974 | $6,801 | $17,775 | $3,391,630 |
| 64 | $10,952 | $6,823 | $17,775 | $3,384,807 |
| 65 | $10,930 | $6,845 | $17,775 | $3,377,962 |
| 66 | $10,908 | $6,867 | $17,775 | $3,371,095 |
| 67 | $10,886 | $6,889 | $17,775 | $3,364,206 |
| 68 | $10,864 | $6,911 | $17,775 | $3,357,295 |
| 69 | $10,841 | $6,934 | $17,775 | $3,350,361 |
| 70 | $10,819 | $6,956 | $17,775 | $3,343,405 |
| 71 | $10,796 | $6,979 | $17,775 | $3,336,426 |
| 72 | $10,774 | $7,001 | $17,775 | $3,329,425 |
$213,300
$130,758
$82,542
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,751 | $7,024 | $17,775 | $3,322,401 |
| 74 | $10,729 | $7,046 | $17,775 | $3,315,355 |
| 75 | $10,706 | $7,069 | $17,775 | $3,308,286 |
| 76 | $10,683 | $7,092 | $17,775 | $3,301,194 |
| 77 | $10,660 | $7,115 | $17,775 | $3,294,079 |
| 78 | $10,637 | $7,138 | $17,775 | $3,286,941 |
| 79 | $10,614 | $7,161 | $17,775 | $3,279,780 |
| 80 | $10,591 | $7,184 | $17,775 | $3,272,596 |
| 81 | $10,568 | $7,207 | $17,775 | $3,265,389 |
| 82 | $10,544 | $7,230 | $17,775 | $3,258,159 |
| 83 | $10,521 | $7,254 | $17,775 | $3,250,905 |
| 84 | $10,498 | $7,277 | $17,775 | $3,243,628 |
$213,300
$127,502
$85,797
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,474 | $7,301 | $17,775 | $3,236,327 |
| 86 | $10,451 | $7,324 | $17,775 | $3,229,003 |
| 87 | $10,427 | $7,348 | $17,775 | $3,221,655 |
| 88 | $10,403 | $7,372 | $17,775 | $3,214,283 |
| 89 | $10,379 | $7,396 | $17,775 | $3,206,887 |
| 90 | $10,356 | $7,419 | $17,775 | $3,199,468 |
| 91 | $10,332 | $7,443 | $17,775 | $3,192,025 |
| 92 | $10,308 | $7,467 | $17,775 | $3,184,557 |
| 93 | $10,283 | $7,491 | $17,775 | $3,177,066 |
| 94 | $10,259 | $7,516 | $17,775 | $3,169,550 |
| 95 | $10,235 | $7,540 | $17,775 | $3,162,010 |
| 96 | $10,211 | $7,564 | $17,775 | $3,154,446 |
$213,300
$124,118
$89,182
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,186 | $7,589 | $17,775 | $3,146,857 |
| 98 | $10,162 | $7,613 | $17,775 | $3,139,244 |
| 99 | $10,137 | $7,638 | $17,775 | $3,131,606 |
| 100 | $10,112 | $7,662 | $17,775 | $3,123,944 |
| 101 | $10,088 | $7,687 | $17,775 | $3,116,256 |
| 102 | $10,063 | $7,712 | $17,775 | $3,108,544 |
| 103 | $10,038 | $7,737 | $17,775 | $3,100,807 |
| 104 | $10,013 | $7,762 | $17,775 | $3,093,045 |
| 105 | $9,988 | $7,787 | $17,775 | $3,085,258 |
| 106 | $9,963 | $7,812 | $17,775 | $3,077,446 |
| 107 | $9,938 | $7,837 | $17,775 | $3,069,609 |
| 108 | $9,912 | $7,863 | $17,775 | $3,061,746 |
$213,300
$120,600
$92,700
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,887 | $7,888 | $17,775 | $3,053,858 |
| 110 | $9,861 | $7,914 | $17,775 | $3,045,945 |
| 111 | $9,836 | $7,939 | $17,775 | $3,038,005 |
| 112 | $9,810 | $7,965 | $17,775 | $3,030,041 |
| 113 | $9,785 | $7,990 | $17,775 | $3,022,050 |
| 114 | $9,759 | $8,016 | $17,775 | $3,014,034 |
| 115 | $9,733 | $8,042 | $17,775 | $3,005,992 |
| 116 | $9,707 | $8,068 | $17,775 | $2,997,924 |
| 117 | $9,681 | $8,094 | $17,775 | $2,989,830 |
| 118 | $9,655 | $8,120 | $17,775 | $2,981,709 |
| 119 | $9,628 | $8,147 | $17,775 | $2,973,563 |
| 120 | $9,602 | $8,173 | $17,775 | $2,965,390 |
$213,300
$116,943
$96,356
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,576 | $8,199 | $17,775 | $2,957,191 |
| 122 | $9,549 | $8,226 | $17,775 | $2,948,965 |
| 123 | $9,523 | $8,252 | $17,775 | $2,940,713 |
| 124 | $9,496 | $8,279 | $17,775 | $2,932,434 |
| 125 | $9,469 | $8,306 | $17,775 | $2,924,128 |
| 126 | $9,442 | $8,332 | $17,775 | $2,915,796 |
| 127 | $9,416 | $8,359 | $17,775 | $2,907,436 |
| 128 | $9,389 | $8,386 | $17,775 | $2,899,050 |
| 129 | $9,362 | $8,413 | $17,775 | $2,890,637 |
| 130 | $9,334 | $8,441 | $17,775 | $2,882,196 |
| 131 | $9,307 | $8,468 | $17,775 | $2,873,728 |
| 132 | $9,280 | $8,495 | $17,775 | $2,865,233 |
$213,300
$113,142
$100,157
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,252 | $8,523 | $17,775 | $2,856,710 |
| 134 | $9,225 | $8,550 | $17,775 | $2,848,160 |
| 135 | $9,197 | $8,578 | $17,775 | $2,839,582 |
| 136 | $9,169 | $8,605 | $17,775 | $2,830,977 |
| 137 | $9,142 | $8,633 | $17,775 | $2,822,344 |
| 138 | $9,114 | $8,661 | $17,775 | $2,813,682 |
| 139 | $9,086 | $8,689 | $17,775 | $2,804,993 |
| 140 | $9,058 | $8,717 | $17,775 | $2,796,276 |
| 141 | $9,030 | $8,745 | $17,775 | $2,787,531 |
| 142 | $9,001 | $8,774 | $17,775 | $2,778,757 |
| 143 | $8,973 | $8,802 | $17,775 | $2,769,955 |
| 144 | $8,945 | $8,830 | $17,775 | $2,761,125 |
$213,300
$109,192
$104,108
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,916 | $8,859 | $17,775 | $2,752,266 |
| 146 | $8,888 | $8,887 | $17,775 | $2,743,379 |
| 147 | $8,859 | $8,916 | $17,775 | $2,734,463 |
| 148 | $8,830 | $8,945 | $17,775 | $2,725,518 |
| 149 | $8,801 | $8,974 | $17,775 | $2,716,544 |
| 150 | $8,772 | $9,003 | $17,775 | $2,707,541 |
| 151 | $8,743 | $9,032 | $17,775 | $2,698,509 |
| 152 | $8,714 | $9,061 | $17,775 | $2,689,448 |
| 153 | $8,685 | $9,090 | $17,775 | $2,680,358 |
| 154 | $8,655 | $9,120 | $17,775 | $2,671,238 |
| 155 | $8,626 | $9,149 | $17,775 | $2,662,089 |
| 156 | $8,596 | $9,179 | $17,775 | $2,652,911 |
$213,300
$105,085
$108,214
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,567 | $9,208 | $17,775 | $2,643,702 |
| 158 | $8,537 | $9,238 | $17,775 | $2,634,464 |
| 159 | $8,507 | $9,268 | $17,775 | $2,625,196 |
| 160 | $8,477 | $9,298 | $17,775 | $2,615,899 |
| 161 | $8,447 | $9,328 | $17,775 | $2,606,571 |
| 162 | $8,417 | $9,358 | $17,775 | $2,597,213 |
| 163 | $8,387 | $9,388 | $17,775 | $2,587,825 |
| 164 | $8,357 | $9,418 | $17,775 | $2,578,406 |
| 165 | $8,326 | $9,449 | $17,775 | $2,568,958 |
| 166 | $8,296 | $9,479 | $17,775 | $2,559,478 |
| 167 | $8,265 | $9,510 | $17,775 | $2,549,968 |
| 168 | $8,234 | $9,541 | $17,775 | $2,540,428 |
$213,300
$100,816
$112,483
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,203 | $9,571 | $17,775 | $2,530,856 |
| 170 | $8,173 | $9,602 | $17,775 | $2,521,254 |
| 171 | $8,142 | $9,633 | $17,775 | $2,511,620 |
| 172 | $8,110 | $9,665 | $17,775 | $2,501,956 |
| 173 | $8,079 | $9,696 | $17,775 | $2,492,260 |
| 174 | $8,048 | $9,727 | $17,775 | $2,482,533 |
| 175 | $8,017 | $9,758 | $17,775 | $2,472,774 |
| 176 | $7,985 | $9,790 | $17,775 | $2,462,984 |
| 177 | $7,953 | $9,822 | $17,775 | $2,453,163 |
| 178 | $7,922 | $9,853 | $17,775 | $2,443,310 |
| 179 | $7,890 | $9,885 | $17,775 | $2,433,425 |
| 180 | $7,858 | $9,917 | $17,775 | $2,423,507 |
$213,300
$96,380
$116,920
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,826 | $9,949 | $17,775 | $2,413,558 |
| 182 | $7,794 | $9,981 | $17,775 | $2,403,577 |
| 183 | $7,762 | $10,013 | $17,775 | $2,393,564 |
| 184 | $7,729 | $10,046 | $17,775 | $2,383,518 |
| 185 | $7,697 | $10,078 | $17,775 | $2,373,440 |
| 186 | $7,664 | $10,111 | $17,775 | $2,363,329 |
| 187 | $7,632 | $10,143 | $17,775 | $2,353,186 |
| 188 | $7,599 | $10,176 | $17,775 | $2,343,010 |
| 189 | $7,566 | $10,209 | $17,775 | $2,332,801 |
| 190 | $7,533 | $10,242 | $17,775 | $2,322,559 |
| 191 | $7,500 | $10,275 | $17,775 | $2,312,284 |
| 192 | $7,467 | $10,308 | $17,775 | $2,301,975 |
$213,300
$91,768
$121,532
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,433 | $10,341 | $17,775 | $2,291,634 |
| 194 | $7,400 | $10,375 | $17,775 | $2,281,259 |
| 195 | $7,367 | $10,408 | $17,775 | $2,270,851 |
| 196 | $7,333 | $10,442 | $17,775 | $2,260,409 |
| 197 | $7,299 | $10,476 | $17,775 | $2,249,933 |
| 198 | $7,265 | $10,510 | $17,775 | $2,239,423 |
| 199 | $7,231 | $10,543 | $17,775 | $2,228,880 |
| 200 | $7,197 | $10,578 | $17,775 | $2,218,302 |
| 201 | $7,163 | $10,612 | $17,775 | $2,207,691 |
| 202 | $7,129 | $10,646 | $17,775 | $2,197,045 |
| 203 | $7,095 | $10,680 | $17,775 | $2,186,364 |
| 204 | $7,060 | $10,715 | $17,775 | $2,175,650 |
$213,300
$86,974
$126,326
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,026 | $10,749 | $17,775 | $2,164,900 |
| 206 | $6,991 | $10,784 | $17,775 | $2,154,116 |
| 207 | $6,956 | $10,819 | $17,775 | $2,143,297 |
| 208 | $6,921 | $10,854 | $17,775 | $2,132,443 |
| 209 | $6,886 | $10,889 | $17,775 | $2,121,554 |
| 210 | $6,851 | $10,924 | $17,775 | $2,110,630 |
| 211 | $6,816 | $10,959 | $17,775 | $2,099,671 |
| 212 | $6,780 | $10,995 | $17,775 | $2,088,676 |
| 213 | $6,745 | $11,030 | $17,775 | $2,077,646 |
| 214 | $6,709 | $11,066 | $17,775 | $2,066,580 |
| 215 | $6,673 | $11,102 | $17,775 | $2,055,478 |
| 216 | $6,637 | $11,137 | $17,775 | $2,044,341 |
$213,300
$81,991
$131,309
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,602 | $11,173 | $17,775 | $2,033,167 |
| 218 | $6,565 | $11,210 | $17,775 | $2,021,958 |
| 219 | $6,529 | $11,246 | $17,775 | $2,010,712 |
| 220 | $6,493 | $11,282 | $17,775 | $1,999,430 |
| 221 | $6,456 | $11,318 | $17,775 | $1,988,111 |
| 222 | $6,420 | $11,355 | $17,775 | $1,976,756 |
| 223 | $6,383 | $11,392 | $17,775 | $1,965,365 |
| 224 | $6,346 | $11,428 | $17,775 | $1,953,936 |
| 225 | $6,310 | $11,465 | $17,775 | $1,942,471 |
| 226 | $6,273 | $11,502 | $17,775 | $1,930,968 |
| 227 | $6,235 | $11,540 | $17,775 | $1,919,429 |
| 228 | $6,198 | $11,577 | $17,775 | $1,907,852 |
$213,300
$76,811
$136,489
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,161 | $11,614 | $17,775 | $1,896,238 |
| 230 | $6,123 | $11,652 | $17,775 | $1,884,586 |
| 231 | $6,086 | $11,689 | $17,775 | $1,872,897 |
| 232 | $6,048 | $11,727 | $17,775 | $1,861,170 |
| 233 | $6,010 | $11,765 | $17,775 | $1,849,405 |
| 234 | $5,972 | $11,803 | $17,775 | $1,837,602 |
| 235 | $5,934 | $11,841 | $17,775 | $1,825,761 |
| 236 | $5,896 | $11,879 | $17,775 | $1,813,882 |
| 237 | $5,857 | $11,918 | $17,775 | $1,801,964 |
| 238 | $5,819 | $11,956 | $17,775 | $1,790,008 |
| 239 | $5,780 | $11,995 | $17,775 | $1,778,013 |
| 240 | $5,742 | $12,033 | $17,775 | $1,765,980 |
$213,300
$71,427
$141,872
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,703 | $12,072 | $17,775 | $1,753,907 |
| 242 | $5,664 | $12,111 | $17,775 | $1,741,796 |
| 243 | $5,625 | $12,150 | $17,775 | $1,729,646 |
| 244 | $5,585 | $12,190 | $17,775 | $1,717,456 |
| 245 | $5,546 | $12,229 | $17,775 | $1,705,227 |
| 246 | $5,506 | $12,268 | $17,775 | $1,692,959 |
| 247 | $5,467 | $12,308 | $17,775 | $1,680,650 |
| 248 | $5,427 | $12,348 | $17,775 | $1,668,303 |
| 249 | $5,387 | $12,388 | $17,775 | $1,655,915 |
| 250 | $5,347 | $12,428 | $17,775 | $1,643,487 |
| 251 | $5,307 | $12,468 | $17,775 | $1,631,019 |
| 252 | $5,267 | $12,508 | $17,775 | $1,618,511 |
$213,300
$65,831
$147,469
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,226 | $12,549 | $17,775 | $1,605,963 |
| 254 | $5,186 | $12,589 | $17,775 | $1,593,374 |
| 255 | $5,145 | $12,630 | $17,775 | $1,580,744 |
| 256 | $5,104 | $12,670 | $17,775 | $1,568,073 |
| 257 | $5,064 | $12,711 | $17,775 | $1,555,362 |
| 258 | $5,023 | $12,752 | $17,775 | $1,542,610 |
| 259 | $4,981 | $12,794 | $17,775 | $1,529,816 |
| 260 | $4,940 | $12,835 | $17,775 | $1,516,981 |
| 261 | $4,899 | $12,876 | $17,775 | $1,504,105 |
| 262 | $4,857 | $12,918 | $17,775 | $1,491,187 |
| 263 | $4,815 | $12,960 | $17,775 | $1,478,227 |
| 264 | $4,773 | $13,002 | $17,775 | $1,465,225 |
$213,300
$60,014
$153,286
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,731 | $13,044 | $17,775 | $1,452,182 |
| 266 | $4,689 | $13,086 | $17,775 | $1,439,096 |
| 267 | $4,647 | $13,128 | $17,775 | $1,425,968 |
| 268 | $4,605 | $13,170 | $17,775 | $1,412,798 |
| 269 | $4,562 | $13,213 | $17,775 | $1,399,585 |
| 270 | $4,519 | $13,255 | $17,775 | $1,386,330 |
| 271 | $4,477 | $13,298 | $17,775 | $1,373,032 |
| 272 | $4,434 | $13,341 | $17,775 | $1,359,690 |
| 273 | $4,391 | $13,384 | $17,775 | $1,346,306 |
| 274 | $4,347 | $13,428 | $17,775 | $1,332,879 |
| 275 | $4,304 | $13,471 | $17,775 | $1,319,408 |
| 276 | $4,261 | $13,514 | $17,775 | $1,305,893 |
$213,300
$53,967
$159,332
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,217 | $13,558 | $17,775 | $1,292,335 |
| 278 | $4,173 | $13,602 | $17,775 | $1,278,734 |
| 279 | $4,129 | $13,646 | $17,775 | $1,265,088 |
| 280 | $4,085 | $13,690 | $17,775 | $1,251,398 |
| 281 | $4,041 | $13,734 | $17,775 | $1,237,664 |
| 282 | $3,997 | $13,778 | $17,775 | $1,223,886 |
| 283 | $3,952 | $13,823 | $17,775 | $1,210,063 |
| 284 | $3,907 | $13,867 | $17,775 | $1,196,195 |
| 285 | $3,863 | $13,912 | $17,775 | $1,182,283 |
| 286 | $3,818 | $13,957 | $17,775 | $1,168,326 |
| 287 | $3,773 | $14,002 | $17,775 | $1,154,324 |
| 288 | $3,728 | $14,047 | $17,775 | $1,140,276 |
$213,300
$47,682
$165,617
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,682 | $14,093 | $17,775 | $1,126,184 |
| 290 | $3,637 | $14,138 | $17,775 | $1,112,045 |
| 291 | $3,591 | $14,184 | $17,775 | $1,097,861 |
| 292 | $3,545 | $14,230 | $17,775 | $1,083,631 |
| 293 | $3,499 | $14,276 | $17,775 | $1,069,356 |
| 294 | $3,453 | $14,322 | $17,775 | $1,055,034 |
| 295 | $3,407 | $14,368 | $17,775 | $1,040,666 |
| 296 | $3,360 | $14,414 | $17,775 | $1,026,251 |
| 297 | $3,314 | $14,461 | $17,775 | $1,011,790 |
| 298 | $3,267 | $14,508 | $17,775 | $997,283 |
| 299 | $3,220 | $14,555 | $17,775 | $982,728 |
| 300 | $3,173 | $14,602 | $17,775 | $968,126 |
$213,300
$41,150
$172,150
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,126 | $14,649 | $17,775 | $953,478 |
| 302 | $3,079 | $14,696 | $17,775 | $938,782 |
| 303 | $3,031 | $14,743 | $17,775 | $924,038 |
| 304 | $2,984 | $14,791 | $17,775 | $909,247 |
| 305 | $2,936 | $14,839 | $17,775 | $894,408 |
| 306 | $2,888 | $14,887 | $17,775 | $879,521 |
| 307 | $2,840 | $14,935 | $17,775 | $864,587 |
| 308 | $2,792 | $14,983 | $17,775 | $849,604 |
| 309 | $2,744 | $15,031 | $17,775 | $834,572 |
| 310 | $2,695 | $15,080 | $17,775 | $819,492 |
| 311 | $2,646 | $15,129 | $17,775 | $804,363 |
| 312 | $2,597 | $15,178 | $17,775 | $789,186 |
$213,300
$34,359
$178,941
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,548 | $15,227 | $17,775 | $773,959 |
| 314 | $2,499 | $15,276 | $17,775 | $758,684 |
| 315 | $2,450 | $15,325 | $17,775 | $743,359 |
| 316 | $2,400 | $15,375 | $17,775 | $727,984 |
| 317 | $2,351 | $15,424 | $17,775 | $712,560 |
| 318 | $2,301 | $15,474 | $17,775 | $697,086 |
| 319 | $2,251 | $15,524 | $17,775 | $681,562 |
| 320 | $2,201 | $15,574 | $17,775 | $665,988 |
| 321 | $2,151 | $15,624 | $17,775 | $650,363 |
| 322 | $2,100 | $15,675 | $17,775 | $634,689 |
| 323 | $2,050 | $15,725 | $17,775 | $618,963 |
| 324 | $1,999 | $15,776 | $17,775 | $603,187 |
$213,300
$27,301
$185,999
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,948 | $15,827 | $17,775 | $587,360 |
| 326 | $1,897 | $15,878 | $17,775 | $571,482 |
| 327 | $1,845 | $15,930 | $17,775 | $555,552 |
| 328 | $1,794 | $15,981 | $17,775 | $539,571 |
| 329 | $1,742 | $16,033 | $17,775 | $523,538 |
| 330 | $1,691 | $16,084 | $17,775 | $507,454 |
| 331 | $1,639 | $16,136 | $17,775 | $491,318 |
| 332 | $1,587 | $16,188 | $17,775 | $475,129 |
| 333 | $1,534 | $16,241 | $17,775 | $458,889 |
| 334 | $1,482 | $16,293 | $17,775 | $442,595 |
| 335 | $1,429 | $16,346 | $17,775 | $426,250 |
| 336 | $1,376 | $16,399 | $17,775 | $409,851 |
$213,300
$19,964
$193,336
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,323 | $16,451 | $17,775 | $393,400 |
| 338 | $1,270 | $16,505 | $17,775 | $376,895 |
| 339 | $1,217 | $16,558 | $17,775 | $360,337 |
| 340 | $1,164 | $16,611 | $17,775 | $343,726 |
| 341 | $1,110 | $16,665 | $17,775 | $327,061 |
| 342 | $1,056 | $16,719 | $17,775 | $310,342 |
| 343 | $1,002 | $16,773 | $17,775 | $293,569 |
| 344 | $948 | $16,827 | $17,775 | $276,742 |
| 345 | $894 | $16,881 | $17,775 | $259,861 |
| 346 | $839 | $16,936 | $17,775 | $242,925 |
| 347 | $784 | $16,991 | $17,775 | $225,935 |
| 348 | $730 | $17,045 | $17,775 | $208,889 |
$213,300
$12,337
$200,962
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $675 | $17,100 | $17,775 | $191,789 |
| 350 | $619 | $17,156 | $17,775 | $174,633 |
| 351 | $564 | $17,211 | $17,775 | $157,422 |
| 352 | $508 | $17,267 | $17,775 | $140,155 |
| 353 | $453 | $17,322 | $17,775 | $122,833 |
| 354 | $397 | $17,378 | $17,775 | $105,455 |
| 355 | $341 | $17,434 | $17,775 | $88,020 |
| 356 | $284 | $17,491 | $17,775 | $70,530 |
| 357 | $228 | $17,547 | $17,775 | $52,982 |
| 358 | $171 | $17,604 | $17,775 | $35,378 |
| 359 | $114 | $17,661 | $17,775 | $17,718 |
| 360 | $57 | $17,718 | $17,775 | $0 |
$213,300
$4,410
$208,889
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。
