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
$748 萬
552 呎
@15,036
759 呎
@10,935
$830 萬
666 呎
@13,514
878 呎
@10,251
$900 萬
$878 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $18,637 | $14,321 | $11,736 | $10,016 |
| 1.500 | $19,330 | $15,026 | $12,454 | $10,747 |
| 2.000 | $20,039 | $15,753 | $13,199 | $11,510 |
| 2.500 | $20,764 | $16,501 | $13,970 | $12,304 |
| 3.000 | $21,505 | $17,270 | $14,767 | $13,129 |
| 3.500 | $22,261 | $18,060 | $15,589 | $13,983 |
| 3.875 | $22,839 | $18,666 | $16,223 | $14,643 |
| 4.000 | $23,034 | $18,870 | $16,437 | $14,867 |
| 4.500 | $23,822 | $19,701 | $17,309 | $15,778 |
| 5.000 | $24,625 | $20,551 | $18,204 | $16,717 |
| 5.500 | $25,444 | $21,421 | $19,123 | $17,681 |
| 6.000 | $26,278 | $22,310 | $20,064 | $18,670 |
每月供款$14,644
30年
$3,114,000
$2,157,546
$5,271,546
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,056 | $4,588 | $14,643 | $3,109,412 |
| 2 | $10,041 | $4,602 | $14,643 | $3,104,810 |
| 3 | $10,026 | $4,617 | $14,643 | $3,100,193 |
| 4 | $10,011 | $4,632 | $14,643 | $3,095,561 |
| 5 | $9,996 | $4,647 | $14,643 | $3,090,914 |
| 6 | $9,981 | $4,662 | $14,643 | $3,086,251 |
| 7 | $9,966 | $4,677 | $14,643 | $3,081,574 |
| 8 | $9,951 | $4,692 | $14,643 | $3,076,882 |
| 9 | $9,936 | $4,707 | $14,643 | $3,072,175 |
| 10 | $9,921 | $4,723 | $14,643 | $3,067,452 |
| 11 | $9,905 | $4,738 | $14,643 | $3,062,714 |
| 12 | $9,890 | $4,753 | $14,643 | $3,057,961 |
$175,718
$119,679
$56,039
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,875 | $4,769 | $14,643 | $3,053,192 |
| 14 | $9,859 | $4,784 | $14,643 | $3,048,409 |
| 15 | $9,844 | $4,799 | $14,643 | $3,043,609 |
| 16 | $9,828 | $4,815 | $14,643 | $3,038,794 |
| 17 | $9,813 | $4,830 | $14,643 | $3,033,964 |
| 18 | $9,797 | $4,846 | $14,643 | $3,029,118 |
| 19 | $9,782 | $4,862 | $14,643 | $3,024,256 |
| 20 | $9,766 | $4,877 | $14,643 | $3,019,379 |
| 21 | $9,750 | $4,893 | $14,643 | $3,014,486 |
| 22 | $9,734 | $4,909 | $14,643 | $3,009,577 |
| 23 | $9,718 | $4,925 | $14,643 | $3,004,652 |
| 24 | $9,703 | $4,941 | $14,643 | $2,999,711 |
$175,718
$117,469
$58,250
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,687 | $4,957 | $14,643 | $2,994,755 |
| 26 | $9,671 | $4,973 | $14,643 | $2,989,782 |
| 27 | $9,655 | $4,989 | $14,643 | $2,984,794 |
| 28 | $9,638 | $5,005 | $14,643 | $2,979,789 |
| 29 | $9,622 | $5,021 | $14,643 | $2,974,768 |
| 30 | $9,606 | $5,037 | $14,643 | $2,969,731 |
| 31 | $9,590 | $5,053 | $14,643 | $2,964,677 |
| 32 | $9,573 | $5,070 | $14,643 | $2,959,607 |
| 33 | $9,557 | $5,086 | $14,643 | $2,954,521 |
| 34 | $9,541 | $5,103 | $14,643 | $2,949,419 |
| 35 | $9,524 | $5,119 | $14,643 | $2,944,300 |
| 36 | $9,508 | $5,136 | $14,643 | $2,939,164 |
$175,718
$115,171
$60,547
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,491 | $5,152 | $14,643 | $2,934,012 |
| 38 | $9,474 | $5,169 | $14,643 | $2,928,843 |
| 39 | $9,458 | $5,185 | $14,643 | $2,923,658 |
| 40 | $9,441 | $5,202 | $14,643 | $2,918,456 |
| 41 | $9,424 | $5,219 | $14,643 | $2,913,237 |
| 42 | $9,407 | $5,236 | $14,643 | $2,908,001 |
| 43 | $9,390 | $5,253 | $14,643 | $2,902,748 |
| 44 | $9,373 | $5,270 | $14,643 | $2,897,478 |
| 45 | $9,356 | $5,287 | $14,643 | $2,892,192 |
| 46 | $9,339 | $5,304 | $14,643 | $2,886,888 |
| 47 | $9,322 | $5,321 | $14,643 | $2,881,567 |
| 48 | $9,305 | $5,338 | $14,643 | $2,876,229 |
$175,718
$112,783
$62,936
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,288 | $5,355 | $14,643 | $2,870,873 |
| 50 | $9,271 | $5,373 | $14,643 | $2,865,501 |
| 51 | $9,253 | $5,390 | $14,643 | $2,860,111 |
| 52 | $9,236 | $5,407 | $14,643 | $2,854,703 |
| 53 | $9,218 | $5,425 | $14,643 | $2,849,278 |
| 54 | $9,201 | $5,442 | $14,643 | $2,843,836 |
| 55 | $9,183 | $5,460 | $14,643 | $2,838,376 |
| 56 | $9,166 | $5,478 | $14,643 | $2,832,898 |
| 57 | $9,148 | $5,495 | $14,643 | $2,827,403 |
| 58 | $9,130 | $5,513 | $14,643 | $2,821,890 |
| 59 | $9,112 | $5,531 | $14,643 | $2,816,359 |
| 60 | $9,094 | $5,549 | $14,643 | $2,810,811 |
$175,718
$110,300
$65,418
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,077 | $5,567 | $14,643 | $2,805,244 |
| 62 | $9,059 | $5,585 | $14,643 | $2,799,659 |
| 63 | $9,041 | $5,603 | $14,643 | $2,794,057 |
| 64 | $9,022 | $5,621 | $14,643 | $2,788,436 |
| 65 | $9,004 | $5,639 | $14,643 | $2,782,797 |
| 66 | $8,986 | $5,657 | $14,643 | $2,777,140 |
| 67 | $8,968 | $5,675 | $14,643 | $2,771,465 |
| 68 | $8,950 | $5,694 | $14,643 | $2,765,771 |
| 69 | $8,931 | $5,712 | $14,643 | $2,760,059 |
| 70 | $8,913 | $5,730 | $14,643 | $2,754,329 |
| 71 | $8,894 | $5,749 | $14,643 | $2,748,580 |
| 72 | $8,876 | $5,768 | $14,643 | $2,742,812 |
$175,718
$107,720
$67,999
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,857 | $5,786 | $14,643 | $2,737,026 |
| 74 | $8,838 | $5,805 | $14,643 | $2,731,221 |
| 75 | $8,820 | $5,824 | $14,643 | $2,725,397 |
| 76 | $8,801 | $5,842 | $14,643 | $2,719,555 |
| 77 | $8,782 | $5,861 | $14,643 | $2,713,694 |
| 78 | $8,763 | $5,880 | $14,643 | $2,707,814 |
| 79 | $8,744 | $5,899 | $14,643 | $2,701,914 |
| 80 | $8,725 | $5,918 | $14,643 | $2,695,996 |
| 81 | $8,706 | $5,937 | $14,643 | $2,690,059 |
| 82 | $8,687 | $5,957 | $14,643 | $2,684,102 |
| 83 | $8,667 | $5,976 | $14,643 | $2,678,126 |
| 84 | $8,648 | $5,995 | $14,643 | $2,672,131 |
$175,718
$105,037
$70,681
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,629 | $6,014 | $14,643 | $2,666,117 |
| 86 | $8,609 | $6,034 | $14,643 | $2,660,083 |
| 87 | $8,590 | $6,053 | $14,643 | $2,654,030 |
| 88 | $8,570 | $6,073 | $14,643 | $2,647,957 |
| 89 | $8,551 | $6,092 | $14,643 | $2,641,864 |
| 90 | $8,531 | $6,112 | $14,643 | $2,635,752 |
| 91 | $8,511 | $6,132 | $14,643 | $2,629,620 |
| 92 | $8,491 | $6,152 | $14,643 | $2,623,469 |
| 93 | $8,472 | $6,172 | $14,643 | $2,617,297 |
| 94 | $8,452 | $6,191 | $14,643 | $2,611,106 |
| 95 | $8,432 | $6,211 | $14,643 | $2,604,894 |
| 96 | $8,412 | $6,232 | $14,643 | $2,598,663 |
$175,718
$102,249
$73,469
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,392 | $6,252 | $14,643 | $2,592,411 |
| 98 | $8,371 | $6,272 | $14,643 | $2,586,139 |
| 99 | $8,351 | $6,292 | $14,643 | $2,579,847 |
| 100 | $8,331 | $6,312 | $14,643 | $2,573,534 |
| 101 | $8,310 | $6,333 | $14,643 | $2,567,202 |
| 102 | $8,290 | $6,353 | $14,643 | $2,560,848 |
| 103 | $8,269 | $6,374 | $14,643 | $2,554,475 |
| 104 | $8,249 | $6,394 | $14,643 | $2,548,080 |
| 105 | $8,228 | $6,415 | $14,643 | $2,541,665 |
| 106 | $8,207 | $6,436 | $14,643 | $2,535,230 |
| 107 | $8,187 | $6,457 | $14,643 | $2,528,773 |
| 108 | $8,166 | $6,477 | $14,643 | $2,522,296 |
$175,718
$99,351
$76,367
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,145 | $6,498 | $14,643 | $2,515,797 |
| 110 | $8,124 | $6,519 | $14,643 | $2,509,278 |
| 111 | $8,103 | $6,540 | $14,643 | $2,502,738 |
| 112 | $8,082 | $6,561 | $14,643 | $2,496,176 |
| 113 | $8,061 | $6,583 | $14,643 | $2,489,594 |
| 114 | $8,039 | $6,604 | $14,643 | $2,482,990 |
| 115 | $8,018 | $6,625 | $14,643 | $2,476,365 |
| 116 | $7,997 | $6,647 | $14,643 | $2,469,718 |
| 117 | $7,975 | $6,668 | $14,643 | $2,463,050 |
| 118 | $7,954 | $6,690 | $14,643 | $2,456,361 |
| 119 | $7,932 | $6,711 | $14,643 | $2,449,649 |
| 120 | $7,910 | $6,733 | $14,643 | $2,442,916 |
$175,718
$96,339
$79,379
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,889 | $6,755 | $14,643 | $2,436,162 |
| 122 | $7,867 | $6,776 | $14,643 | $2,429,385 |
| 123 | $7,845 | $6,798 | $14,643 | $2,422,587 |
| 124 | $7,823 | $6,820 | $14,643 | $2,415,767 |
| 125 | $7,801 | $6,842 | $14,643 | $2,408,925 |
| 126 | $7,779 | $6,864 | $14,643 | $2,402,060 |
| 127 | $7,757 | $6,887 | $14,643 | $2,395,174 |
| 128 | $7,734 | $6,909 | $14,643 | $2,388,265 |
| 129 | $7,712 | $6,931 | $14,643 | $2,381,334 |
| 130 | $7,690 | $6,953 | $14,643 | $2,374,380 |
| 131 | $7,667 | $6,976 | $14,643 | $2,367,405 |
| 132 | $7,645 | $6,998 | $14,643 | $2,360,406 |
$175,718
$93,208
$82,510
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,622 | $7,021 | $14,643 | $2,353,385 |
| 134 | $7,599 | $7,044 | $14,643 | $2,346,341 |
| 135 | $7,577 | $7,066 | $14,643 | $2,339,275 |
| 136 | $7,554 | $7,089 | $14,643 | $2,332,186 |
| 137 | $7,531 | $7,112 | $14,643 | $2,325,073 |
| 138 | $7,508 | $7,135 | $14,643 | $2,317,938 |
| 139 | $7,485 | $7,158 | $14,643 | $2,310,780 |
| 140 | $7,462 | $7,181 | $14,643 | $2,303,599 |
| 141 | $7,439 | $7,204 | $14,643 | $2,296,394 |
| 142 | $7,415 | $7,228 | $14,643 | $2,289,167 |
| 143 | $7,392 | $7,251 | $14,643 | $2,281,916 |
| 144 | $7,369 | $7,274 | $14,643 | $2,274,641 |
$175,718
$89,953
$85,765
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,345 | $7,298 | $14,643 | $2,267,343 |
| 146 | $7,322 | $7,322 | $14,643 | $2,260,022 |
| 147 | $7,298 | $7,345 | $14,643 | $2,252,676 |
| 148 | $7,274 | $7,369 | $14,643 | $2,245,307 |
| 149 | $7,250 | $7,393 | $14,643 | $2,237,915 |
| 150 | $7,227 | $7,417 | $14,643 | $2,230,498 |
| 151 | $7,203 | $7,441 | $14,643 | $2,223,058 |
| 152 | $7,179 | $7,465 | $14,643 | $2,215,593 |
| 153 | $7,155 | $7,489 | $14,643 | $2,208,104 |
| 154 | $7,130 | $7,513 | $14,643 | $2,200,592 |
| 155 | $7,106 | $7,537 | $14,643 | $2,193,054 |
| 156 | $7,082 | $7,561 | $14,643 | $2,185,493 |
$175,718
$86,570
$89,148
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,057 | $7,586 | $14,643 | $2,177,907 |
| 158 | $7,033 | $7,610 | $14,643 | $2,170,297 |
| 159 | $7,008 | $7,635 | $14,643 | $2,162,662 |
| 160 | $6,984 | $7,660 | $14,643 | $2,155,002 |
| 161 | $6,959 | $7,684 | $14,643 | $2,147,318 |
| 162 | $6,934 | $7,709 | $14,643 | $2,139,609 |
| 163 | $6,909 | $7,734 | $14,643 | $2,131,875 |
| 164 | $6,884 | $7,759 | $14,643 | $2,124,116 |
| 165 | $6,859 | $7,784 | $14,643 | $2,116,332 |
| 166 | $6,834 | $7,809 | $14,643 | $2,108,523 |
| 167 | $6,809 | $7,834 | $14,643 | $2,100,688 |
| 168 | $6,783 | $7,860 | $14,643 | $2,092,828 |
$175,718
$83,054
$92,665
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,758 | $7,885 | $14,643 | $2,084,943 |
| 170 | $6,733 | $7,911 | $14,643 | $2,077,033 |
| 171 | $6,707 | $7,936 | $14,643 | $2,069,097 |
| 172 | $6,681 | $7,962 | $14,643 | $2,061,135 |
| 173 | $6,656 | $7,987 | $14,643 | $2,053,147 |
| 174 | $6,630 | $8,013 | $14,643 | $2,045,134 |
| 175 | $6,604 | $8,039 | $14,643 | $2,037,095 |
| 176 | $6,578 | $8,065 | $14,643 | $2,029,030 |
| 177 | $6,552 | $8,091 | $14,643 | $2,020,939 |
| 178 | $6,526 | $8,117 | $14,643 | $2,012,822 |
| 179 | $6,500 | $8,143 | $14,643 | $2,004,678 |
| 180 | $6,473 | $8,170 | $14,643 | $1,996,509 |
$175,718
$79,398
$96,320
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,447 | $8,196 | $14,643 | $1,988,312 |
| 182 | $6,421 | $8,223 | $14,643 | $1,980,090 |
| 183 | $6,394 | $8,249 | $14,643 | $1,971,841 |
| 184 | $6,367 | $8,276 | $14,643 | $1,963,565 |
| 185 | $6,341 | $8,303 | $14,643 | $1,955,262 |
| 186 | $6,314 | $8,329 | $14,643 | $1,946,933 |
| 187 | $6,287 | $8,356 | $14,643 | $1,938,577 |
| 188 | $6,260 | $8,383 | $14,643 | $1,930,194 |
| 189 | $6,233 | $8,410 | $14,643 | $1,921,783 |
| 190 | $6,206 | $8,437 | $14,643 | $1,913,346 |
| 191 | $6,179 | $8,465 | $14,643 | $1,904,881 |
| 192 | $6,151 | $8,492 | $14,643 | $1,896,389 |
$175,718
$75,599
$100,119
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,124 | $8,519 | $14,643 | $1,887,870 |
| 194 | $6,096 | $8,547 | $14,643 | $1,879,323 |
| 195 | $6,069 | $8,575 | $14,643 | $1,870,748 |
| 196 | $6,041 | $8,602 | $14,643 | $1,862,146 |
| 197 | $6,013 | $8,630 | $14,643 | $1,853,516 |
| 198 | $5,985 | $8,658 | $14,643 | $1,844,858 |
| 199 | $5,957 | $8,686 | $14,643 | $1,836,173 |
| 200 | $5,929 | $8,714 | $14,643 | $1,827,459 |
| 201 | $5,901 | $8,742 | $14,643 | $1,818,717 |
| 202 | $5,873 | $8,770 | $14,643 | $1,809,946 |
| 203 | $5,845 | $8,799 | $14,643 | $1,801,148 |
| 204 | $5,816 | $8,827 | $14,643 | $1,792,321 |
$175,718
$71,650
$104,068
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,788 | $8,855 | $14,643 | $1,783,465 |
| 206 | $5,759 | $8,884 | $14,643 | $1,774,581 |
| 207 | $5,730 | $8,913 | $14,643 | $1,765,669 |
| 208 | $5,702 | $8,942 | $14,643 | $1,756,727 |
| 209 | $5,673 | $8,970 | $14,643 | $1,747,757 |
| 210 | $5,644 | $8,999 | $14,643 | $1,738,757 |
| 211 | $5,615 | $9,028 | $14,643 | $1,729,729 |
| 212 | $5,586 | $9,058 | $14,643 | $1,720,671 |
| 213 | $5,556 | $9,087 | $14,643 | $1,711,584 |
| 214 | $5,527 | $9,116 | $14,643 | $1,702,468 |
| 215 | $5,498 | $9,146 | $14,643 | $1,693,322 |
| 216 | $5,468 | $9,175 | $14,643 | $1,684,147 |
$175,718
$67,545
$108,174
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,438 | $9,205 | $14,643 | $1,674,942 |
| 218 | $5,409 | $9,235 | $14,643 | $1,665,708 |
| 219 | $5,379 | $9,264 | $14,643 | $1,656,444 |
| 220 | $5,349 | $9,294 | $14,643 | $1,647,149 |
| 221 | $5,319 | $9,324 | $14,643 | $1,637,825 |
| 222 | $5,289 | $9,354 | $14,643 | $1,628,471 |
| 223 | $5,259 | $9,385 | $14,643 | $1,619,086 |
| 224 | $5,228 | $9,415 | $14,643 | $1,609,671 |
| 225 | $5,198 | $9,445 | $14,643 | $1,600,226 |
| 226 | $5,167 | $9,476 | $14,643 | $1,590,750 |
| 227 | $5,137 | $9,506 | $14,643 | $1,581,244 |
| 228 | $5,106 | $9,537 | $14,643 | $1,571,707 |
$175,718
$63,278
$112,441
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,075 | $9,568 | $14,643 | $1,562,139 |
| 230 | $5,044 | $9,599 | $14,643 | $1,552,540 |
| 231 | $5,013 | $9,630 | $14,643 | $1,542,910 |
| 232 | $4,982 | $9,661 | $14,643 | $1,533,249 |
| 233 | $4,951 | $9,692 | $14,643 | $1,523,557 |
| 234 | $4,920 | $9,723 | $14,643 | $1,513,834 |
| 235 | $4,888 | $9,755 | $14,643 | $1,504,079 |
| 236 | $4,857 | $9,786 | $14,643 | $1,494,293 |
| 237 | $4,825 | $9,818 | $14,643 | $1,484,475 |
| 238 | $4,794 | $9,850 | $14,643 | $1,474,626 |
| 239 | $4,762 | $9,881 | $14,643 | $1,464,744 |
| 240 | $4,730 | $9,913 | $14,643 | $1,454,831 |
$175,718
$58,842
$116,876
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,698 | $9,945 | $14,643 | $1,444,886 |
| 242 | $4,666 | $9,977 | $14,643 | $1,434,908 |
| 243 | $4,634 | $10,010 | $14,643 | $1,424,899 |
| 244 | $4,601 | $10,042 | $14,643 | $1,414,857 |
| 245 | $4,569 | $10,074 | $14,643 | $1,404,782 |
| 246 | $4,536 | $10,107 | $14,643 | $1,394,675 |
| 247 | $4,504 | $10,140 | $14,643 | $1,384,536 |
| 248 | $4,471 | $10,172 | $14,643 | $1,374,364 |
| 249 | $4,438 | $10,205 | $14,643 | $1,364,158 |
| 250 | $4,405 | $10,238 | $14,643 | $1,353,920 |
| 251 | $4,372 | $10,271 | $14,643 | $1,343,649 |
| 252 | $4,339 | $10,304 | $14,643 | $1,333,345 |
$175,718
$54,232
$121,486
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,306 | $10,338 | $14,643 | $1,323,007 |
| 254 | $4,272 | $10,371 | $14,643 | $1,312,636 |
| 255 | $4,239 | $10,404 | $14,643 | $1,302,232 |
| 256 | $4,205 | $10,438 | $14,643 | $1,291,794 |
| 257 | $4,171 | $10,472 | $14,643 | $1,281,322 |
| 258 | $4,138 | $10,506 | $14,643 | $1,270,816 |
| 259 | $4,104 | $10,540 | $14,643 | $1,260,277 |
| 260 | $4,070 | $10,574 | $14,643 | $1,249,703 |
| 261 | $4,036 | $10,608 | $14,643 | $1,239,096 |
| 262 | $4,001 | $10,642 | $14,643 | $1,228,454 |
| 263 | $3,967 | $10,676 | $14,643 | $1,217,777 |
| 264 | $3,932 | $10,711 | $14,643 | $1,207,067 |
$175,718
$49,440
$126,278
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,898 | $10,745 | $14,643 | $1,196,321 |
| 266 | $3,863 | $10,780 | $14,643 | $1,185,541 |
| 267 | $3,828 | $10,815 | $14,643 | $1,174,726 |
| 268 | $3,793 | $10,850 | $14,643 | $1,163,877 |
| 269 | $3,758 | $10,885 | $14,643 | $1,152,992 |
| 270 | $3,723 | $10,920 | $14,643 | $1,142,072 |
| 271 | $3,688 | $10,955 | $14,643 | $1,131,117 |
| 272 | $3,653 | $10,991 | $14,643 | $1,120,126 |
| 273 | $3,617 | $11,026 | $14,643 | $1,109,100 |
| 274 | $3,581 | $11,062 | $14,643 | $1,098,038 |
| 275 | $3,546 | $11,097 | $14,643 | $1,086,941 |
| 276 | $3,510 | $11,133 | $14,643 | $1,075,807 |
$175,718
$44,459
$131,259
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,474 | $11,169 | $14,643 | $1,064,638 |
| 278 | $3,438 | $11,205 | $14,643 | $1,053,433 |
| 279 | $3,402 | $11,241 | $14,643 | $1,042,191 |
| 280 | $3,365 | $11,278 | $14,643 | $1,030,914 |
| 281 | $3,329 | $11,314 | $14,643 | $1,019,599 |
| 282 | $3,292 | $11,351 | $14,643 | $1,008,249 |
| 283 | $3,256 | $11,387 | $14,643 | $996,861 |
| 284 | $3,219 | $11,424 | $14,643 | $985,437 |
| 285 | $3,182 | $11,461 | $14,643 | $973,976 |
| 286 | $3,145 | $11,498 | $14,643 | $962,478 |
| 287 | $3,108 | $11,535 | $14,643 | $950,943 |
| 288 | $3,071 | $11,572 | $14,643 | $939,370 |
$175,718
$39,281
$136,437
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,033 | $11,610 | $14,643 | $927,761 |
| 290 | $2,996 | $11,647 | $14,643 | $916,113 |
| 291 | $2,958 | $11,685 | $14,643 | $904,429 |
| 292 | $2,921 | $11,723 | $14,643 | $892,706 |
| 293 | $2,883 | $11,760 | $14,643 | $880,945 |
| 294 | $2,845 | $11,798 | $14,643 | $869,147 |
| 295 | $2,807 | $11,837 | $14,643 | $857,310 |
| 296 | $2,768 | $11,875 | $14,643 | $845,436 |
| 297 | $2,730 | $11,913 | $14,643 | $833,522 |
| 298 | $2,692 | $11,952 | $14,643 | $821,571 |
| 299 | $2,653 | $11,990 | $14,643 | $809,581 |
| 300 | $2,614 | $12,029 | $14,643 | $797,552 |
$175,718
$33,899
$141,819
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,575 | $12,068 | $14,643 | $785,484 |
| 302 | $2,536 | $12,107 | $14,643 | $773,377 |
| 303 | $2,497 | $12,146 | $14,643 | $761,231 |
| 304 | $2,458 | $12,185 | $14,643 | $749,046 |
| 305 | $2,419 | $12,224 | $14,643 | $736,822 |
| 306 | $2,379 | $12,264 | $14,643 | $724,558 |
| 307 | $2,340 | $12,303 | $14,643 | $712,255 |
| 308 | $2,300 | $12,343 | $14,643 | $699,912 |
| 309 | $2,260 | $12,383 | $14,643 | $687,528 |
| 310 | $2,220 | $12,423 | $14,643 | $675,105 |
| 311 | $2,180 | $12,463 | $14,643 | $662,642 |
| 312 | $2,140 | $12,503 | $14,643 | $650,139 |
$175,718
$28,305
$147,413
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,099 | $12,544 | $14,643 | $637,595 |
| 314 | $2,059 | $12,584 | $14,643 | $625,011 |
| 315 | $2,018 | $12,625 | $14,643 | $612,386 |
| 316 | $1,977 | $12,666 | $14,643 | $599,720 |
| 317 | $1,937 | $12,707 | $14,643 | $587,014 |
| 318 | $1,896 | $12,748 | $14,643 | $574,266 |
| 319 | $1,854 | $12,789 | $14,643 | $561,477 |
| 320 | $1,813 | $12,830 | $14,643 | $548,647 |
| 321 | $1,772 | $12,872 | $14,643 | $535,776 |
| 322 | $1,730 | $12,913 | $14,643 | $522,863 |
| 323 | $1,688 | $12,955 | $14,643 | $509,908 |
| 324 | $1,647 | $12,997 | $14,643 | $496,911 |
$175,718
$22,491
$153,228
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,605 | $13,039 | $14,643 | $483,873 |
| 326 | $1,563 | $13,081 | $14,643 | $470,792 |
| 327 | $1,520 | $13,123 | $14,643 | $457,669 |
| 328 | $1,478 | $13,165 | $14,643 | $444,504 |
| 329 | $1,435 | $13,208 | $14,643 | $431,296 |
| 330 | $1,393 | $13,250 | $14,643 | $418,045 |
| 331 | $1,350 | $13,293 | $14,643 | $404,752 |
| 332 | $1,307 | $13,336 | $14,643 | $391,416 |
| 333 | $1,264 | $13,379 | $14,643 | $378,037 |
| 334 | $1,221 | $13,422 | $14,643 | $364,614 |
| 335 | $1,177 | $13,466 | $14,643 | $351,149 |
| 336 | $1,134 | $13,509 | $14,643 | $337,639 |
$175,718
$16,446
$159,272
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,090 | $13,553 | $14,643 | $324,086 |
| 338 | $1,047 | $13,597 | $14,643 | $310,490 |
| 339 | $1,003 | $13,641 | $14,643 | $296,849 |
| 340 | $959 | $13,685 | $14,643 | $283,165 |
| 341 | $914 | $13,729 | $14,643 | $269,436 |
| 342 | $870 | $13,773 | $14,643 | $255,663 |
| 343 | $826 | $13,818 | $14,643 | $241,845 |
| 344 | $781 | $13,862 | $14,643 | $227,983 |
| 345 | $736 | $13,907 | $14,643 | $214,076 |
| 346 | $691 | $13,952 | $14,643 | $200,124 |
| 347 | $646 | $13,997 | $14,643 | $186,127 |
| 348 | $601 | $14,042 | $14,643 | $172,085 |
$175,718
$10,164
$165,554
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $556 | $14,087 | $14,643 | $157,997 |
| 350 | $510 | $14,133 | $14,643 | $143,864 |
| 351 | $465 | $14,179 | $14,643 | $129,686 |
| 352 | $419 | $14,224 | $14,643 | $115,461 |
| 353 | $373 | $14,270 | $14,643 | $101,191 |
| 354 | $327 | $14,316 | $14,643 | $86,875 |
| 355 | $281 | $14,363 | $14,643 | $72,512 |
| 356 | $234 | $14,409 | $14,643 | $58,103 |
| 357 | $188 | $14,456 | $14,643 | $43,647 |
| 358 | $141 | $14,502 | $14,643 | $29,145 |
| 359 | $94 | $14,549 | $14,643 | $14,596 |
| 360 | $47 | $14,596 | $14,643 | $0 |
$175,718
$3,633
$172,085
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。
