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
665 呎
@11,128
1,094 呎
@6,764
$740 萬
$790 萬
$790 萬
$880 萬
$898 萬
$850 萬
$780 萬
$855 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $19,661 | $15,108 | $12,380 | $10,566 |
| 1.500 | $20,391 | $15,852 | $13,138 | $11,337 |
| 2.000 | $21,139 | $16,618 | $13,924 | $12,142 |
| 2.500 | $21,904 | $17,407 | $14,737 | $12,980 |
| 3.000 | $22,686 | $18,219 | $15,578 | $13,850 |
| 3.500 | $23,484 | $19,052 | $16,445 | $14,751 |
| 4.000 | $24,299 | $19,906 | $17,339 | $15,683 |
| 4.500 | $25,130 | $20,783 | $18,259 | $16,645 |
| 5.000 | $25,978 | $21,680 | $19,204 | $17,635 |
| 5.500 | $26,841 | $22,597 | $20,173 | $18,652 |
| 6.000 | $27,721 | $23,535 | $21,165 | $19,695 |
每月供款$14,752
30年
$3,285,000
$2,025,403
$5,310,403
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,581 | $5,170 | $14,751 | $3,279,830 |
| 2 | $9,566 | $5,185 | $14,751 | $3,274,645 |
| 3 | $9,551 | $5,200 | $14,751 | $3,269,445 |
| 4 | $9,536 | $5,215 | $14,751 | $3,264,230 |
| 5 | $9,521 | $5,230 | $14,751 | $3,258,999 |
| 6 | $9,505 | $5,246 | $14,751 | $3,253,754 |
| 7 | $9,490 | $5,261 | $14,751 | $3,248,493 |
| 8 | $9,475 | $5,276 | $14,751 | $3,243,216 |
| 9 | $9,459 | $5,292 | $14,751 | $3,237,925 |
| 10 | $9,444 | $5,307 | $14,751 | $3,232,617 |
| 11 | $9,428 | $5,323 | $14,751 | $3,227,295 |
| 12 | $9,413 | $5,338 | $14,751 | $3,221,957 |
$177,013
$113,970
$63,043
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,397 | $5,354 | $14,751 | $3,216,603 |
| 14 | $9,382 | $5,369 | $14,751 | $3,211,234 |
| 15 | $9,366 | $5,385 | $14,751 | $3,205,849 |
| 16 | $9,350 | $5,401 | $14,751 | $3,200,448 |
| 17 | $9,335 | $5,416 | $14,751 | $3,195,031 |
| 18 | $9,319 | $5,432 | $14,751 | $3,189,599 |
| 19 | $9,303 | $5,448 | $14,751 | $3,184,151 |
| 20 | $9,287 | $5,464 | $14,751 | $3,178,687 |
| 21 | $9,271 | $5,480 | $14,751 | $3,173,207 |
| 22 | $9,255 | $5,496 | $14,751 | $3,167,711 |
| 23 | $9,239 | $5,512 | $14,751 | $3,162,199 |
| 24 | $9,223 | $5,528 | $14,751 | $3,156,671 |
$177,013
$111,728
$65,286
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,207 | $5,544 | $14,751 | $3,151,127 |
| 26 | $9,191 | $5,560 | $14,751 | $3,145,567 |
| 27 | $9,175 | $5,577 | $14,751 | $3,139,990 |
| 28 | $9,158 | $5,593 | $14,751 | $3,134,397 |
| 29 | $9,142 | $5,609 | $14,751 | $3,128,788 |
| 30 | $9,126 | $5,625 | $14,751 | $3,123,163 |
| 31 | $9,109 | $5,642 | $14,751 | $3,117,521 |
| 32 | $9,093 | $5,658 | $14,751 | $3,111,862 |
| 33 | $9,076 | $5,675 | $14,751 | $3,106,187 |
| 34 | $9,060 | $5,691 | $14,751 | $3,100,496 |
| 35 | $9,043 | $5,708 | $14,751 | $3,094,788 |
| 36 | $9,026 | $5,725 | $14,751 | $3,089,063 |
$177,013
$109,406
$67,608
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,010 | $5,741 | $14,751 | $3,083,322 |
| 38 | $8,993 | $5,758 | $14,751 | $3,077,564 |
| 39 | $8,976 | $5,775 | $14,751 | $3,071,789 |
| 40 | $8,959 | $5,792 | $14,751 | $3,065,997 |
| 41 | $8,942 | $5,809 | $14,751 | $3,060,189 |
| 42 | $8,926 | $5,826 | $14,751 | $3,054,363 |
| 43 | $8,909 | $5,843 | $14,751 | $3,048,521 |
| 44 | $8,892 | $5,860 | $14,751 | $3,042,661 |
| 45 | $8,874 | $5,877 | $14,751 | $3,036,784 |
| 46 | $8,857 | $5,894 | $14,751 | $3,030,890 |
| 47 | $8,840 | $5,911 | $14,751 | $3,024,979 |
| 48 | $8,823 | $5,928 | $14,751 | $3,019,051 |
$177,013
$107,001
$70,012
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,806 | $5,946 | $14,751 | $3,013,106 |
| 50 | $8,788 | $5,963 | $14,751 | $3,007,143 |
| 51 | $8,771 | $5,980 | $14,751 | $3,001,162 |
| 52 | $8,753 | $5,998 | $14,751 | $2,995,165 |
| 53 | $8,736 | $6,015 | $14,751 | $2,989,150 |
| 54 | $8,718 | $6,033 | $14,751 | $2,983,117 |
| 55 | $8,701 | $6,050 | $14,751 | $2,977,066 |
| 56 | $8,683 | $6,068 | $14,751 | $2,970,998 |
| 57 | $8,665 | $6,086 | $14,751 | $2,964,913 |
| 58 | $8,648 | $6,103 | $14,751 | $2,958,809 |
| 59 | $8,630 | $6,121 | $14,751 | $2,952,688 |
| 60 | $8,612 | $6,139 | $14,751 | $2,946,549 |
$177,013
$104,511
$72,502
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,594 | $6,157 | $14,751 | $2,940,392 |
| 62 | $8,576 | $6,175 | $14,751 | $2,934,217 |
| 63 | $8,558 | $6,193 | $14,751 | $2,928,024 |
| 64 | $8,540 | $6,211 | $14,751 | $2,921,813 |
| 65 | $8,522 | $6,229 | $14,751 | $2,915,584 |
| 66 | $8,504 | $6,247 | $14,751 | $2,909,336 |
| 67 | $8,486 | $6,266 | $14,751 | $2,903,071 |
| 68 | $8,467 | $6,284 | $14,751 | $2,896,787 |
| 69 | $8,449 | $6,302 | $14,751 | $2,890,485 |
| 70 | $8,431 | $6,321 | $14,751 | $2,884,164 |
| 71 | $8,412 | $6,339 | $14,751 | $2,877,825 |
| 72 | $8,394 | $6,357 | $14,751 | $2,871,468 |
$177,013
$101,932
$75,081
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,375 | $6,376 | $14,751 | $2,865,092 |
| 74 | $8,357 | $6,395 | $14,751 | $2,858,697 |
| 75 | $8,338 | $6,413 | $14,751 | $2,852,284 |
| 76 | $8,319 | $6,432 | $14,751 | $2,845,852 |
| 77 | $8,300 | $6,451 | $14,751 | $2,839,401 |
| 78 | $8,282 | $6,470 | $14,751 | $2,832,932 |
| 79 | $8,263 | $6,488 | $14,751 | $2,826,443 |
| 80 | $8,244 | $6,507 | $14,751 | $2,819,936 |
| 81 | $8,225 | $6,526 | $14,751 | $2,813,410 |
| 82 | $8,206 | $6,545 | $14,751 | $2,806,864 |
| 83 | $8,187 | $6,564 | $14,751 | $2,800,300 |
| 84 | $8,168 | $6,584 | $14,751 | $2,793,716 |
$177,013
$99,262
$77,751
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,148 | $6,603 | $14,751 | $2,787,114 |
| 86 | $8,129 | $6,622 | $14,751 | $2,780,492 |
| 87 | $8,110 | $6,641 | $14,751 | $2,773,850 |
| 88 | $8,090 | $6,661 | $14,751 | $2,767,189 |
| 89 | $8,071 | $6,680 | $14,751 | $2,760,509 |
| 90 | $8,051 | $6,700 | $14,751 | $2,753,810 |
| 91 | $8,032 | $6,719 | $14,751 | $2,747,091 |
| 92 | $8,012 | $6,739 | $14,751 | $2,740,352 |
| 93 | $7,993 | $6,758 | $14,751 | $2,733,593 |
| 94 | $7,973 | $6,778 | $14,751 | $2,726,815 |
| 95 | $7,953 | $6,798 | $14,751 | $2,720,017 |
| 96 | $7,933 | $6,818 | $14,751 | $2,713,200 |
$177,013
$96,497
$80,517
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,913 | $6,838 | $14,751 | $2,706,362 |
| 98 | $7,894 | $6,858 | $14,751 | $2,699,504 |
| 99 | $7,874 | $6,878 | $14,751 | $2,692,627 |
| 100 | $7,853 | $6,898 | $14,751 | $2,685,729 |
| 101 | $7,833 | $6,918 | $14,751 | $2,678,811 |
| 102 | $7,813 | $6,938 | $14,751 | $2,671,874 |
| 103 | $7,793 | $6,958 | $14,751 | $2,664,915 |
| 104 | $7,773 | $6,978 | $14,751 | $2,657,937 |
| 105 | $7,752 | $6,999 | $14,751 | $2,650,938 |
| 106 | $7,732 | $7,019 | $14,751 | $2,643,919 |
| 107 | $7,711 | $7,040 | $14,751 | $2,636,879 |
| 108 | $7,691 | $7,060 | $14,751 | $2,629,819 |
$177,013
$93,633
$83,381
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,670 | $7,081 | $14,751 | $2,622,738 |
| 110 | $7,650 | $7,101 | $14,751 | $2,615,637 |
| 111 | $7,629 | $7,122 | $14,751 | $2,608,515 |
| 112 | $7,608 | $7,143 | $14,751 | $2,601,372 |
| 113 | $7,587 | $7,164 | $14,751 | $2,594,208 |
| 114 | $7,566 | $7,185 | $14,751 | $2,587,023 |
| 115 | $7,545 | $7,206 | $14,751 | $2,579,817 |
| 116 | $7,524 | $7,227 | $14,751 | $2,572,591 |
| 117 | $7,503 | $7,248 | $14,751 | $2,565,343 |
| 118 | $7,482 | $7,269 | $14,751 | $2,558,074 |
| 119 | $7,461 | $7,290 | $14,751 | $2,550,784 |
| 120 | $7,440 | $7,311 | $14,751 | $2,543,473 |
$177,013
$90,667
$86,346
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,418 | $7,333 | $14,751 | $2,536,140 |
| 122 | $7,397 | $7,354 | $14,751 | $2,528,786 |
| 123 | $7,376 | $7,375 | $14,751 | $2,521,411 |
| 124 | $7,354 | $7,397 | $14,751 | $2,514,014 |
| 125 | $7,333 | $7,419 | $14,751 | $2,506,595 |
| 126 | $7,311 | $7,440 | $14,751 | $2,499,155 |
| 127 | $7,289 | $7,462 | $14,751 | $2,491,693 |
| 128 | $7,267 | $7,484 | $14,751 | $2,484,209 |
| 129 | $7,246 | $7,506 | $14,751 | $2,476,704 |
| 130 | $7,224 | $7,527 | $14,751 | $2,469,176 |
| 131 | $7,202 | $7,549 | $14,751 | $2,461,627 |
| 132 | $7,180 | $7,571 | $14,751 | $2,454,056 |
$177,013
$87,596
$89,417
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,158 | $7,593 | $14,751 | $2,446,462 |
| 134 | $7,136 | $7,616 | $14,751 | $2,438,847 |
| 135 | $7,113 | $7,638 | $14,751 | $2,431,209 |
| 136 | $7,091 | $7,660 | $14,751 | $2,423,549 |
| 137 | $7,069 | $7,682 | $14,751 | $2,415,866 |
| 138 | $7,046 | $7,705 | $14,751 | $2,408,161 |
| 139 | $7,024 | $7,727 | $14,751 | $2,400,434 |
| 140 | $7,001 | $7,750 | $14,751 | $2,392,684 |
| 141 | $6,979 | $7,772 | $14,751 | $2,384,912 |
| 142 | $6,956 | $7,795 | $14,751 | $2,377,117 |
| 143 | $6,933 | $7,818 | $14,751 | $2,369,299 |
| 144 | $6,910 | $7,841 | $14,751 | $2,361,458 |
$177,013
$84,416
$92,598
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,888 | $7,864 | $14,751 | $2,353,595 |
| 146 | $6,865 | $7,886 | $14,751 | $2,345,708 |
| 147 | $6,842 | $7,909 | $14,751 | $2,337,799 |
| 148 | $6,819 | $7,933 | $14,751 | $2,329,866 |
| 149 | $6,795 | $7,956 | $14,751 | $2,321,910 |
| 150 | $6,772 | $7,979 | $14,751 | $2,313,932 |
| 151 | $6,749 | $8,002 | $14,751 | $2,305,929 |
| 152 | $6,726 | $8,025 | $14,751 | $2,297,904 |
| 153 | $6,702 | $8,049 | $14,751 | $2,289,855 |
| 154 | $6,679 | $8,072 | $14,751 | $2,281,783 |
| 155 | $6,655 | $8,096 | $14,751 | $2,273,687 |
| 156 | $6,632 | $8,120 | $14,751 | $2,265,567 |
$177,013
$81,122
$95,891
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,608 | $8,143 | $14,751 | $2,257,424 |
| 158 | $6,584 | $8,167 | $14,751 | $2,249,257 |
| 159 | $6,560 | $8,191 | $14,751 | $2,241,066 |
| 160 | $6,536 | $8,215 | $14,751 | $2,232,852 |
| 161 | $6,512 | $8,239 | $14,751 | $2,224,613 |
| 162 | $6,488 | $8,263 | $14,751 | $2,216,350 |
| 163 | $6,464 | $8,287 | $14,751 | $2,208,064 |
| 164 | $6,440 | $8,311 | $14,751 | $2,199,753 |
| 165 | $6,416 | $8,335 | $14,751 | $2,191,417 |
| 166 | $6,392 | $8,359 | $14,751 | $2,183,058 |
| 167 | $6,367 | $8,384 | $14,751 | $2,174,674 |
| 168 | $6,343 | $8,408 | $14,751 | $2,166,266 |
$177,013
$77,712
$99,301
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,318 | $8,433 | $14,751 | $2,157,833 |
| 170 | $6,294 | $8,457 | $14,751 | $2,149,375 |
| 171 | $6,269 | $8,482 | $14,751 | $2,140,893 |
| 172 | $6,244 | $8,507 | $14,751 | $2,132,386 |
| 173 | $6,219 | $8,532 | $14,751 | $2,123,855 |
| 174 | $6,195 | $8,557 | $14,751 | $2,115,298 |
| 175 | $6,170 | $8,581 | $14,751 | $2,106,717 |
| 176 | $6,145 | $8,607 | $14,751 | $2,098,110 |
| 177 | $6,119 | $8,632 | $14,751 | $2,089,479 |
| 178 | $6,094 | $8,657 | $14,751 | $2,080,822 |
| 179 | $6,069 | $8,682 | $14,751 | $2,072,140 |
| 180 | $6,044 | $8,707 | $14,751 | $2,063,432 |
$177,013
$74,180
$102,833
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,018 | $8,733 | $14,751 | $2,054,700 |
| 182 | $5,993 | $8,758 | $14,751 | $2,045,941 |
| 183 | $5,967 | $8,784 | $14,751 | $2,037,158 |
| 184 | $5,942 | $8,809 | $14,751 | $2,028,348 |
| 185 | $5,916 | $8,835 | $14,751 | $2,019,513 |
| 186 | $5,890 | $8,861 | $14,751 | $2,010,652 |
| 187 | $5,864 | $8,887 | $14,751 | $2,001,765 |
| 188 | $5,838 | $8,913 | $14,751 | $1,992,853 |
| 189 | $5,812 | $8,939 | $14,751 | $1,983,914 |
| 190 | $5,786 | $8,965 | $14,751 | $1,974,950 |
| 191 | $5,760 | $8,991 | $14,751 | $1,965,959 |
| 192 | $5,734 | $9,017 | $14,751 | $1,956,942 |
$177,013
$70,523
$106,491
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,708 | $9,043 | $14,751 | $1,947,898 |
| 194 | $5,681 | $9,070 | $14,751 | $1,938,828 |
| 195 | $5,655 | $9,096 | $14,751 | $1,929,732 |
| 196 | $5,628 | $9,123 | $14,751 | $1,920,610 |
| 197 | $5,602 | $9,149 | $14,751 | $1,911,460 |
| 198 | $5,575 | $9,176 | $14,751 | $1,902,284 |
| 199 | $5,548 | $9,203 | $14,751 | $1,893,081 |
| 200 | $5,521 | $9,230 | $14,751 | $1,883,852 |
| 201 | $5,495 | $9,257 | $14,751 | $1,874,595 |
| 202 | $5,468 | $9,284 | $14,751 | $1,865,312 |
| 203 | $5,440 | $9,311 | $14,751 | $1,856,001 |
| 204 | $5,413 | $9,338 | $14,751 | $1,846,663 |
$177,013
$66,735
$110,278
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,386 | $9,365 | $14,751 | $1,837,298 |
| 206 | $5,359 | $9,392 | $14,751 | $1,827,906 |
| 207 | $5,331 | $9,420 | $14,751 | $1,818,486 |
| 208 | $5,304 | $9,447 | $14,751 | $1,809,039 |
| 209 | $5,276 | $9,475 | $14,751 | $1,799,564 |
| 210 | $5,249 | $9,502 | $14,751 | $1,790,062 |
| 211 | $5,221 | $9,530 | $14,751 | $1,780,532 |
| 212 | $5,193 | $9,558 | $14,751 | $1,770,974 |
| 213 | $5,165 | $9,586 | $14,751 | $1,761,388 |
| 214 | $5,137 | $9,614 | $14,751 | $1,751,774 |
| 215 | $5,109 | $9,642 | $14,751 | $1,742,133 |
| 216 | $5,081 | $9,670 | $14,751 | $1,732,463 |
$177,013
$62,813
$114,201
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,053 | $9,698 | $14,751 | $1,722,765 |
| 218 | $5,025 | $9,726 | $14,751 | $1,713,038 |
| 219 | $4,996 | $9,755 | $14,751 | $1,703,283 |
| 220 | $4,968 | $9,783 | $14,751 | $1,693,500 |
| 221 | $4,939 | $9,812 | $14,751 | $1,683,688 |
| 222 | $4,911 | $9,840 | $14,751 | $1,673,848 |
| 223 | $4,882 | $9,869 | $14,751 | $1,663,979 |
| 224 | $4,853 | $9,898 | $14,751 | $1,654,081 |
| 225 | $4,824 | $9,927 | $14,751 | $1,644,154 |
| 226 | $4,795 | $9,956 | $14,751 | $1,634,199 |
| 227 | $4,766 | $9,985 | $14,751 | $1,624,214 |
| 228 | $4,737 | $10,014 | $14,751 | $1,614,200 |
$177,013
$58,751
$118,262
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,708 | $10,043 | $14,751 | $1,604,157 |
| 230 | $4,679 | $10,072 | $14,751 | $1,594,085 |
| 231 | $4,649 | $10,102 | $14,751 | $1,583,983 |
| 232 | $4,620 | $10,131 | $14,751 | $1,573,852 |
| 233 | $4,590 | $10,161 | $14,751 | $1,563,691 |
| 234 | $4,561 | $10,190 | $14,751 | $1,553,501 |
| 235 | $4,531 | $10,220 | $14,751 | $1,543,281 |
| 236 | $4,501 | $10,250 | $14,751 | $1,533,031 |
| 237 | $4,471 | $10,280 | $14,751 | $1,522,751 |
| 238 | $4,441 | $10,310 | $14,751 | $1,512,441 |
| 239 | $4,411 | $10,340 | $14,751 | $1,502,102 |
| 240 | $4,381 | $10,370 | $14,751 | $1,491,732 |
$177,013
$54,545
$122,469
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,351 | $10,400 | $14,751 | $1,481,331 |
| 242 | $4,321 | $10,431 | $14,751 | $1,470,901 |
| 243 | $4,290 | $10,461 | $14,751 | $1,460,440 |
| 244 | $4,260 | $10,492 | $14,751 | $1,449,948 |
| 245 | $4,229 | $10,522 | $14,751 | $1,439,426 |
| 246 | $4,198 | $10,553 | $14,751 | $1,428,873 |
| 247 | $4,168 | $10,584 | $14,751 | $1,418,290 |
| 248 | $4,137 | $10,614 | $14,751 | $1,407,675 |
| 249 | $4,106 | $10,645 | $14,751 | $1,397,030 |
| 250 | $4,075 | $10,676 | $14,751 | $1,386,354 |
| 251 | $4,044 | $10,708 | $14,751 | $1,375,646 |
| 252 | $4,012 | $10,739 | $14,751 | $1,364,907 |
$177,013
$50,189
$126,824
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,981 | $10,770 | $14,751 | $1,354,137 |
| 254 | $3,950 | $10,802 | $14,751 | $1,343,336 |
| 255 | $3,918 | $10,833 | $14,751 | $1,332,502 |
| 256 | $3,886 | $10,865 | $14,751 | $1,321,638 |
| 257 | $3,855 | $10,896 | $14,751 | $1,310,741 |
| 258 | $3,823 | $10,928 | $14,751 | $1,299,813 |
| 259 | $3,791 | $10,960 | $14,751 | $1,288,853 |
| 260 | $3,759 | $10,992 | $14,751 | $1,277,861 |
| 261 | $3,727 | $11,024 | $14,751 | $1,266,837 |
| 262 | $3,695 | $11,056 | $14,751 | $1,255,781 |
| 263 | $3,663 | $11,088 | $14,751 | $1,244,693 |
| 264 | $3,630 | $11,121 | $14,751 | $1,233,572 |
$177,013
$45,678
$131,335
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,598 | $11,153 | $14,751 | $1,222,419 |
| 266 | $3,565 | $11,186 | $14,751 | $1,211,233 |
| 267 | $3,533 | $11,218 | $14,751 | $1,200,015 |
| 268 | $3,500 | $11,251 | $14,751 | $1,188,764 |
| 269 | $3,467 | $11,284 | $14,751 | $1,177,480 |
| 270 | $3,434 | $11,317 | $14,751 | $1,166,163 |
| 271 | $3,401 | $11,350 | $14,751 | $1,154,813 |
| 272 | $3,368 | $11,383 | $14,751 | $1,143,430 |
| 273 | $3,335 | $11,416 | $14,751 | $1,132,014 |
| 274 | $3,302 | $11,449 | $14,751 | $1,120,565 |
| 275 | $3,268 | $11,483 | $14,751 | $1,109,082 |
| 276 | $3,235 | $11,516 | $14,751 | $1,097,566 |
$177,013
$41,007
$136,006
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,201 | $11,550 | $14,751 | $1,086,016 |
| 278 | $3,168 | $11,584 | $14,751 | $1,074,432 |
| 279 | $3,134 | $11,617 | $14,751 | $1,062,815 |
| 280 | $3,100 | $11,651 | $14,751 | $1,051,164 |
| 281 | $3,066 | $11,685 | $14,751 | $1,039,478 |
| 282 | $3,032 | $11,719 | $14,751 | $1,027,759 |
| 283 | $2,998 | $11,753 | $14,751 | $1,016,006 |
| 284 | $2,963 | $11,788 | $14,751 | $1,004,218 |
| 285 | $2,929 | $11,822 | $14,751 | $992,396 |
| 286 | $2,894 | $11,857 | $14,751 | $980,539 |
| 287 | $2,860 | $11,891 | $14,751 | $968,648 |
| 288 | $2,825 | $11,926 | $14,751 | $956,722 |
$177,013
$36,170
$140,844
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,790 | $11,961 | $14,751 | $944,761 |
| 290 | $2,756 | $11,996 | $14,751 | $932,766 |
| 291 | $2,721 | $12,031 | $14,751 | $920,735 |
| 292 | $2,685 | $12,066 | $14,751 | $908,669 |
| 293 | $2,650 | $12,101 | $14,751 | $896,569 |
| 294 | $2,615 | $12,136 | $14,751 | $884,432 |
| 295 | $2,580 | $12,172 | $14,751 | $872,261 |
| 296 | $2,544 | $12,207 | $14,751 | $860,054 |
| 297 | $2,508 | $12,243 | $14,751 | $847,811 |
| 298 | $2,473 | $12,278 | $14,751 | $835,533 |
| 299 | $2,437 | $12,314 | $14,751 | $823,219 |
| 300 | $2,401 | $12,350 | $14,751 | $810,869 |
$177,013
$31,160
$145,853
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,365 | $12,386 | $14,751 | $798,483 |
| 302 | $2,329 | $12,422 | $14,751 | $786,060 |
| 303 | $2,293 | $12,458 | $14,751 | $773,602 |
| 304 | $2,256 | $12,495 | $14,751 | $761,107 |
| 305 | $2,220 | $12,531 | $14,751 | $748,576 |
| 306 | $2,183 | $12,568 | $14,751 | $736,008 |
| 307 | $2,147 | $12,604 | $14,751 | $723,404 |
| 308 | $2,110 | $12,641 | $14,751 | $710,763 |
| 309 | $2,073 | $12,678 | $14,751 | $698,085 |
| 310 | $2,036 | $12,715 | $14,751 | $685,370 |
| 311 | $1,999 | $12,752 | $14,751 | $672,617 |
| 312 | $1,962 | $12,789 | $14,751 | $659,828 |
$177,013
$25,973
$151,041
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,924 | $12,827 | $14,751 | $647,001 |
| 314 | $1,887 | $12,864 | $14,751 | $634,137 |
| 315 | $1,850 | $12,902 | $14,751 | $621,236 |
| 316 | $1,812 | $12,939 | $14,751 | $608,297 |
| 317 | $1,774 | $12,977 | $14,751 | $595,320 |
| 318 | $1,736 | $13,015 | $14,751 | $582,305 |
| 319 | $1,698 | $13,053 | $14,751 | $569,252 |
| 320 | $1,660 | $13,091 | $14,751 | $556,162 |
| 321 | $1,622 | $13,129 | $14,751 | $543,033 |
| 322 | $1,584 | $13,167 | $14,751 | $529,865 |
| 323 | $1,545 | $13,206 | $14,751 | $516,660 |
| 324 | $1,507 | $13,244 | $14,751 | $503,415 |
$177,013
$20,601
$156,413
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,468 | $13,283 | $14,751 | $490,133 |
| 326 | $1,430 | $13,322 | $14,751 | $476,811 |
| 327 | $1,391 | $13,360 | $14,751 | $463,451 |
| 328 | $1,352 | $13,399 | $14,751 | $450,051 |
| 329 | $1,313 | $13,438 | $14,751 | $436,613 |
| 330 | $1,273 | $13,478 | $14,751 | $423,135 |
| 331 | $1,234 | $13,517 | $14,751 | $409,618 |
| 332 | $1,195 | $13,556 | $14,751 | $396,062 |
| 333 | $1,155 | $13,596 | $14,751 | $382,466 |
| 334 | $1,116 | $13,636 | $14,751 | $368,830 |
| 335 | $1,076 | $13,675 | $14,751 | $355,155 |
| 336 | $1,036 | $13,715 | $14,751 | $341,440 |
$177,013
$15,038
$161,976
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $996 | $13,755 | $14,751 | $327,684 |
| 338 | $956 | $13,795 | $14,751 | $313,889 |
| 339 | $916 | $13,836 | $14,751 | $300,053 |
| 340 | $875 | $13,876 | $14,751 | $286,177 |
| 341 | $835 | $13,916 | $14,751 | $272,261 |
| 342 | $794 | $13,957 | $14,751 | $258,304 |
| 343 | $753 | $13,998 | $14,751 | $244,306 |
| 344 | $713 | $14,039 | $14,751 | $230,268 |
| 345 | $672 | $14,080 | $14,751 | $216,188 |
| 346 | $631 | $14,121 | $14,751 | $202,068 |
| 347 | $589 | $14,162 | $14,751 | $187,906 |
| 348 | $548 | $14,203 | $14,751 | $173,703 |
$177,013
$9,277
$167,737
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $507 | $14,244 | $14,751 | $159,458 |
| 350 | $465 | $14,286 | $14,751 | $145,172 |
| 351 | $423 | $14,328 | $14,751 | $130,845 |
| 352 | $382 | $14,369 | $14,751 | $116,475 |
| 353 | $340 | $14,411 | $14,751 | $102,064 |
| 354 | $298 | $14,453 | $14,751 | $87,610 |
| 355 | $256 | $14,496 | $14,751 | $73,115 |
| 356 | $213 | $14,538 | $14,751 | $58,577 |
| 357 | $171 | $14,580 | $14,751 | $43,996 |
| 358 | $128 | $14,623 | $14,751 | $29,374 |
| 359 | $86 | $14,665 | $14,751 | $14,708 |
| 360 | $43 | $14,708 | $14,751 | $0 |
$177,013
$3,311
$173,703
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。
