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
772 呎
@11,658
1,014 呎
@8,876
$900 萬
$880 萬
$850 萬
$900 萬
馬鞍山 迎海 第02期 星灣 第21座
thumb_up
全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)
511 呎
@15,656
$800 萬
$750 萬
$750 萬
$730 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $19,822 | $15,232 | $12,482 | $10,653 |
| 1.500 | $20,559 | $15,982 | $13,246 | $11,430 |
| 2.000 | $21,313 | $16,755 | $14,038 | $12,242 |
| 2.500 | $22,084 | $17,550 | $14,858 | $13,086 |
| 3.000 | $22,872 | $18,368 | $15,706 | $13,964 |
| 3.500 | $23,677 | $19,208 | $16,581 | $14,872 |
| 3.625 | $23,881 | $19,422 | $16,804 | $15,104 |
| 4.000 | $24,498 | $20,070 | $17,482 | $15,812 |
| 4.500 | $25,337 | $20,953 | $18,409 | $16,781 |
| 5.000 | $26,191 | $21,858 | $19,362 | $17,780 |
| 5.500 | $27,062 | $22,783 | $20,339 | $18,805 |
| 6.000 | $27,949 | $23,728 | $21,339 | $19,857 |
每月供款$15,105
30年
$3,312,000
$2,125,591
$5,437,591
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,005 | $5,099 | $15,104 | $3,306,901 |
| 2 | $9,990 | $5,115 | $15,104 | $3,301,786 |
| 3 | $9,974 | $5,130 | $15,104 | $3,296,655 |
| 4 | $9,959 | $5,146 | $15,104 | $3,291,510 |
| 5 | $9,943 | $5,161 | $15,104 | $3,286,348 |
| 6 | $9,928 | $5,177 | $15,104 | $3,281,171 |
| 7 | $9,912 | $5,193 | $15,104 | $3,275,979 |
| 8 | $9,896 | $5,208 | $15,104 | $3,270,771 |
| 9 | $9,880 | $5,224 | $15,104 | $3,265,547 |
| 10 | $9,865 | $5,240 | $15,104 | $3,260,307 |
| 11 | $9,849 | $5,256 | $15,104 | $3,255,051 |
| 12 | $9,833 | $5,271 | $15,104 | $3,249,780 |
$181,253
$119,033
$62,220
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,817 | $5,287 | $15,104 | $3,244,493 |
| 14 | $9,801 | $5,303 | $15,104 | $3,239,189 |
| 15 | $9,785 | $5,319 | $15,104 | $3,233,870 |
| 16 | $9,769 | $5,335 | $15,104 | $3,228,534 |
| 17 | $9,753 | $5,352 | $15,104 | $3,223,183 |
| 18 | $9,737 | $5,368 | $15,104 | $3,217,815 |
| 19 | $9,720 | $5,384 | $15,104 | $3,212,431 |
| 20 | $9,704 | $5,400 | $15,104 | $3,207,031 |
| 21 | $9,688 | $5,417 | $15,104 | $3,201,615 |
| 22 | $9,672 | $5,433 | $15,104 | $3,196,182 |
| 23 | $9,655 | $5,449 | $15,104 | $3,190,732 |
| 24 | $9,639 | $5,466 | $15,104 | $3,185,267 |
$181,253
$116,740
$64,513
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,622 | $5,482 | $15,104 | $3,179,784 |
| 26 | $9,606 | $5,499 | $15,104 | $3,174,286 |
| 27 | $9,589 | $5,515 | $15,104 | $3,168,770 |
| 28 | $9,572 | $5,532 | $15,104 | $3,163,238 |
| 29 | $9,556 | $5,549 | $15,104 | $3,157,689 |
| 30 | $9,539 | $5,566 | $15,104 | $3,152,124 |
| 31 | $9,522 | $5,582 | $15,104 | $3,146,541 |
| 32 | $9,505 | $5,599 | $15,104 | $3,140,942 |
| 33 | $9,488 | $5,616 | $15,104 | $3,135,326 |
| 34 | $9,471 | $5,633 | $15,104 | $3,129,693 |
| 35 | $9,454 | $5,650 | $15,104 | $3,124,043 |
| 36 | $9,437 | $5,667 | $15,104 | $3,118,375 |
$181,253
$114,362
$66,891
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,420 | $5,684 | $15,104 | $3,112,691 |
| 38 | $9,403 | $5,701 | $15,104 | $3,106,990 |
| 39 | $9,386 | $5,719 | $15,104 | $3,101,271 |
| 40 | $9,368 | $5,736 | $15,104 | $3,095,535 |
| 41 | $9,351 | $5,753 | $15,104 | $3,089,782 |
| 42 | $9,334 | $5,771 | $15,104 | $3,084,011 |
| 43 | $9,316 | $5,788 | $15,104 | $3,078,223 |
| 44 | $9,299 | $5,806 | $15,104 | $3,072,417 |
| 45 | $9,281 | $5,823 | $15,104 | $3,066,594 |
| 46 | $9,264 | $5,841 | $15,104 | $3,060,753 |
| 47 | $9,246 | $5,858 | $15,104 | $3,054,895 |
| 48 | $9,228 | $5,876 | $15,104 | $3,049,019 |
$181,253
$111,896
$69,357
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,211 | $5,894 | $15,104 | $3,043,125 |
| 50 | $9,193 | $5,912 | $15,104 | $3,037,213 |
| 51 | $9,175 | $5,930 | $15,104 | $3,031,284 |
| 52 | $9,157 | $5,947 | $15,104 | $3,025,336 |
| 53 | $9,139 | $5,965 | $15,104 | $3,019,371 |
| 54 | $9,121 | $5,983 | $15,104 | $3,013,387 |
| 55 | $9,103 | $6,001 | $15,104 | $3,007,386 |
| 56 | $9,085 | $6,020 | $15,104 | $3,001,366 |
| 57 | $9,067 | $6,038 | $15,104 | $2,995,329 |
| 58 | $9,048 | $6,056 | $15,104 | $2,989,273 |
| 59 | $9,030 | $6,074 | $15,104 | $2,983,198 |
| 60 | $9,012 | $6,093 | $15,104 | $2,977,106 |
$181,253
$109,340
$71,913
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,993 | $6,111 | $15,104 | $2,970,994 |
| 62 | $8,975 | $6,130 | $15,104 | $2,964,865 |
| 63 | $8,956 | $6,148 | $15,104 | $2,958,717 |
| 64 | $8,938 | $6,167 | $15,104 | $2,952,550 |
| 65 | $8,919 | $6,185 | $15,104 | $2,946,365 |
| 66 | $8,900 | $6,204 | $15,104 | $2,940,161 |
| 67 | $8,882 | $6,223 | $15,104 | $2,933,938 |
| 68 | $8,863 | $6,241 | $15,104 | $2,927,697 |
| 69 | $8,844 | $6,260 | $15,104 | $2,921,437 |
| 70 | $8,825 | $6,279 | $15,104 | $2,915,157 |
| 71 | $8,806 | $6,298 | $15,104 | $2,908,859 |
| 72 | $8,787 | $6,317 | $15,104 | $2,902,542 |
$181,253
$106,689
$74,564
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,768 | $6,336 | $15,104 | $2,896,206 |
| 74 | $8,749 | $6,355 | $15,104 | $2,889,850 |
| 75 | $8,730 | $6,375 | $15,104 | $2,883,475 |
| 76 | $8,710 | $6,394 | $15,104 | $2,877,081 |
| 77 | $8,691 | $6,413 | $15,104 | $2,870,668 |
| 78 | $8,672 | $6,433 | $15,104 | $2,864,236 |
| 79 | $8,652 | $6,452 | $15,104 | $2,857,784 |
| 80 | $8,633 | $6,472 | $15,104 | $2,851,312 |
| 81 | $8,613 | $6,491 | $15,104 | $2,844,821 |
| 82 | $8,594 | $6,511 | $15,104 | $2,838,310 |
| 83 | $8,574 | $6,530 | $15,104 | $2,831,780 |
| 84 | $8,554 | $6,550 | $15,104 | $2,825,230 |
$181,253
$103,941
$77,312
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,535 | $6,570 | $15,104 | $2,818,660 |
| 86 | $8,515 | $6,590 | $15,104 | $2,812,070 |
| 87 | $8,495 | $6,610 | $15,104 | $2,805,461 |
| 88 | $8,475 | $6,630 | $15,104 | $2,798,831 |
| 89 | $8,455 | $6,650 | $15,104 | $2,792,181 |
| 90 | $8,435 | $6,670 | $15,104 | $2,785,512 |
| 91 | $8,415 | $6,690 | $15,104 | $2,778,822 |
| 92 | $8,394 | $6,710 | $15,104 | $2,772,112 |
| 93 | $8,374 | $6,730 | $15,104 | $2,765,381 |
| 94 | $8,354 | $6,751 | $15,104 | $2,758,631 |
| 95 | $8,333 | $6,771 | $15,104 | $2,751,860 |
| 96 | $8,313 | $6,792 | $15,104 | $2,745,068 |
$181,253
$101,091
$80,162
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,292 | $6,812 | $15,104 | $2,738,256 |
| 98 | $8,272 | $6,833 | $15,104 | $2,731,424 |
| 99 | $8,251 | $6,853 | $15,104 | $2,724,570 |
| 100 | $8,230 | $6,874 | $15,104 | $2,717,696 |
| 101 | $8,210 | $6,895 | $15,104 | $2,710,802 |
| 102 | $8,189 | $6,916 | $15,104 | $2,703,886 |
| 103 | $8,168 | $6,936 | $15,104 | $2,696,950 |
| 104 | $8,147 | $6,957 | $15,104 | $2,689,992 |
| 105 | $8,126 | $6,978 | $15,104 | $2,683,014 |
| 106 | $8,105 | $6,999 | $15,104 | $2,676,014 |
| 107 | $8,084 | $7,021 | $15,104 | $2,668,994 |
| 108 | $8,063 | $7,042 | $15,104 | $2,661,952 |
$181,253
$98,137
$83,116
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,041 | $7,063 | $15,104 | $2,654,889 |
| 110 | $8,020 | $7,084 | $15,104 | $2,647,804 |
| 111 | $7,999 | $7,106 | $15,104 | $2,640,699 |
| 112 | $7,977 | $7,127 | $15,104 | $2,633,571 |
| 113 | $7,956 | $7,149 | $15,104 | $2,626,422 |
| 114 | $7,934 | $7,170 | $15,104 | $2,619,252 |
| 115 | $7,912 | $7,192 | $15,104 | $2,612,060 |
| 116 | $7,891 | $7,214 | $15,104 | $2,604,846 |
| 117 | $7,869 | $7,236 | $15,104 | $2,597,611 |
| 118 | $7,847 | $7,257 | $15,104 | $2,590,353 |
| 119 | $7,825 | $7,279 | $15,104 | $2,583,074 |
| 120 | $7,803 | $7,301 | $15,104 | $2,575,772 |
$181,253
$95,073
$86,180
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,781 | $7,323 | $15,104 | $2,568,449 |
| 122 | $7,759 | $7,346 | $15,104 | $2,561,103 |
| 123 | $7,737 | $7,368 | $15,104 | $2,553,736 |
| 124 | $7,714 | $7,390 | $15,104 | $2,546,346 |
| 125 | $7,692 | $7,412 | $15,104 | $2,538,933 |
| 126 | $7,670 | $7,435 | $15,104 | $2,531,498 |
| 127 | $7,647 | $7,457 | $15,104 | $2,524,041 |
| 128 | $7,625 | $7,480 | $15,104 | $2,516,562 |
| 129 | $7,602 | $7,502 | $15,104 | $2,509,059 |
| 130 | $7,579 | $7,525 | $15,104 | $2,501,534 |
| 131 | $7,557 | $7,548 | $15,104 | $2,493,987 |
| 132 | $7,534 | $7,571 | $15,104 | $2,486,416 |
$181,253
$91,897
$89,356
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,511 | $7,593 | $15,104 | $2,478,823 |
| 134 | $7,488 | $7,616 | $15,104 | $2,471,206 |
| 135 | $7,465 | $7,639 | $15,104 | $2,463,567 |
| 136 | $7,442 | $7,662 | $15,104 | $2,455,905 |
| 137 | $7,419 | $7,686 | $15,104 | $2,448,219 |
| 138 | $7,396 | $7,709 | $15,104 | $2,440,510 |
| 139 | $7,372 | $7,732 | $15,104 | $2,432,778 |
| 140 | $7,349 | $7,755 | $15,104 | $2,425,023 |
| 141 | $7,326 | $7,779 | $15,104 | $2,417,244 |
| 142 | $7,302 | $7,802 | $15,104 | $2,409,442 |
| 143 | $7,279 | $7,826 | $15,104 | $2,401,616 |
| 144 | $7,255 | $7,850 | $15,104 | $2,393,766 |
$181,253
$88,603
$92,650
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,231 | $7,873 | $15,104 | $2,385,893 |
| 146 | $7,207 | $7,897 | $15,104 | $2,377,996 |
| 147 | $7,184 | $7,921 | $15,104 | $2,370,075 |
| 148 | $7,160 | $7,945 | $15,104 | $2,362,130 |
| 149 | $7,136 | $7,969 | $15,104 | $2,354,162 |
| 150 | $7,112 | $7,993 | $15,104 | $2,346,169 |
| 151 | $7,087 | $8,017 | $15,104 | $2,338,152 |
| 152 | $7,063 | $8,041 | $15,104 | $2,330,110 |
| 153 | $7,039 | $8,066 | $15,104 | $2,322,045 |
| 154 | $7,015 | $8,090 | $15,104 | $2,313,955 |
| 155 | $6,990 | $8,114 | $15,104 | $2,305,841 |
| 156 | $6,966 | $8,139 | $15,104 | $2,297,702 |
$181,253
$85,188
$96,065
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,941 | $8,163 | $15,104 | $2,289,538 |
| 158 | $6,916 | $8,188 | $15,104 | $2,281,350 |
| 159 | $6,892 | $8,213 | $15,104 | $2,273,137 |
| 160 | $6,867 | $8,238 | $15,104 | $2,264,900 |
| 161 | $6,842 | $8,263 | $15,104 | $2,256,637 |
| 162 | $6,817 | $8,287 | $15,104 | $2,248,350 |
| 163 | $6,792 | $8,313 | $15,104 | $2,240,037 |
| 164 | $6,767 | $8,338 | $15,104 | $2,231,699 |
| 165 | $6,742 | $8,363 | $15,104 | $2,223,337 |
| 166 | $6,716 | $8,388 | $15,104 | $2,214,949 |
| 167 | $6,691 | $8,413 | $15,104 | $2,206,535 |
| 168 | $6,666 | $8,439 | $15,104 | $2,198,096 |
$181,253
$81,648
$99,605
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,640 | $8,464 | $15,104 | $2,189,632 |
| 170 | $6,615 | $8,490 | $15,104 | $2,181,142 |
| 171 | $6,589 | $8,516 | $15,104 | $2,172,626 |
| 172 | $6,563 | $8,541 | $15,104 | $2,164,085 |
| 173 | $6,537 | $8,567 | $15,104 | $2,155,518 |
| 174 | $6,511 | $8,593 | $15,104 | $2,146,925 |
| 175 | $6,486 | $8,619 | $15,104 | $2,138,306 |
| 176 | $6,459 | $8,645 | $15,104 | $2,129,661 |
| 177 | $6,433 | $8,671 | $15,104 | $2,120,990 |
| 178 | $6,407 | $8,697 | $15,104 | $2,112,293 |
| 179 | $6,381 | $8,724 | $15,104 | $2,103,569 |
| 180 | $6,355 | $8,750 | $15,104 | $2,094,820 |
$181,253
$77,976
$103,277
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,328 | $8,776 | $15,104 | $2,086,043 |
| 182 | $6,302 | $8,803 | $15,104 | $2,077,240 |
| 183 | $6,275 | $8,829 | $15,104 | $2,068,411 |
| 184 | $6,248 | $8,856 | $15,104 | $2,059,555 |
| 185 | $6,222 | $8,883 | $15,104 | $2,050,672 |
| 186 | $6,195 | $8,910 | $15,104 | $2,041,762 |
| 187 | $6,168 | $8,937 | $15,104 | $2,032,826 |
| 188 | $6,141 | $8,964 | $15,104 | $2,023,862 |
| 189 | $6,114 | $8,991 | $15,104 | $2,014,872 |
| 190 | $6,087 | $9,018 | $15,104 | $2,005,854 |
| 191 | $6,059 | $9,045 | $15,104 | $1,996,809 |
| 192 | $6,032 | $9,072 | $15,104 | $1,987,736 |
$181,253
$74,170
$107,083
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,005 | $9,100 | $15,104 | $1,978,636 |
| 194 | $5,977 | $9,127 | $15,104 | $1,969,509 |
| 195 | $5,950 | $9,155 | $15,104 | $1,960,354 |
| 196 | $5,922 | $9,183 | $15,104 | $1,951,172 |
| 197 | $5,894 | $9,210 | $15,104 | $1,941,962 |
| 198 | $5,866 | $9,238 | $15,104 | $1,932,723 |
| 199 | $5,838 | $9,266 | $15,104 | $1,923,457 |
| 200 | $5,810 | $9,294 | $15,104 | $1,914,163 |
| 201 | $5,782 | $9,322 | $15,104 | $1,904,841 |
| 202 | $5,754 | $9,350 | $15,104 | $1,895,491 |
| 203 | $5,726 | $9,378 | $15,104 | $1,886,113 |
| 204 | $5,698 | $9,407 | $15,104 | $1,876,706 |
$181,253
$70,223
$111,030
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,669 | $9,435 | $15,104 | $1,867,271 |
| 206 | $5,641 | $9,464 | $15,104 | $1,857,807 |
| 207 | $5,612 | $9,492 | $15,104 | $1,848,315 |
| 208 | $5,583 | $9,521 | $15,104 | $1,838,794 |
| 209 | $5,555 | $9,550 | $15,104 | $1,829,244 |
| 210 | $5,526 | $9,579 | $15,104 | $1,819,665 |
| 211 | $5,497 | $9,608 | $15,104 | $1,810,058 |
| 212 | $5,468 | $9,637 | $15,104 | $1,800,421 |
| 213 | $5,439 | $9,666 | $15,104 | $1,790,756 |
| 214 | $5,410 | $9,695 | $15,104 | $1,781,061 |
| 215 | $5,380 | $9,724 | $15,104 | $1,771,337 |
| 216 | $5,351 | $9,754 | $15,104 | $1,761,583 |
$181,253
$66,130
$115,123
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,321 | $9,783 | $15,104 | $1,751,800 |
| 218 | $5,292 | $9,813 | $15,104 | $1,741,988 |
| 219 | $5,262 | $9,842 | $15,104 | $1,732,146 |
| 220 | $5,233 | $9,872 | $15,104 | $1,722,274 |
| 221 | $5,203 | $9,902 | $15,104 | $1,712,372 |
| 222 | $5,173 | $9,932 | $15,104 | $1,702,440 |
| 223 | $5,143 | $9,962 | $15,104 | $1,692,479 |
| 224 | $5,113 | $9,992 | $15,104 | $1,682,487 |
| 225 | $5,083 | $10,022 | $15,104 | $1,672,465 |
| 226 | $5,052 | $10,052 | $15,104 | $1,662,413 |
| 227 | $5,022 | $10,083 | $15,104 | $1,652,330 |
| 228 | $4,991 | $10,113 | $15,104 | $1,642,217 |
$181,253
$61,887
$119,366
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,961 | $10,144 | $15,104 | $1,632,074 |
| 230 | $4,930 | $10,174 | $15,104 | $1,621,900 |
| 231 | $4,899 | $10,205 | $15,104 | $1,611,695 |
| 232 | $4,869 | $10,236 | $15,104 | $1,601,459 |
| 233 | $4,838 | $10,267 | $15,104 | $1,591,192 |
| 234 | $4,807 | $10,298 | $15,104 | $1,580,895 |
| 235 | $4,776 | $10,329 | $15,104 | $1,570,566 |
| 236 | $4,744 | $10,360 | $15,104 | $1,560,206 |
| 237 | $4,713 | $10,391 | $15,104 | $1,549,815 |
| 238 | $4,682 | $10,423 | $15,104 | $1,539,392 |
| 239 | $4,650 | $10,454 | $15,104 | $1,528,938 |
| 240 | $4,619 | $10,486 | $15,104 | $1,518,452 |
$181,253
$57,488
$123,766
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,587 | $10,517 | $15,104 | $1,507,934 |
| 242 | $4,555 | $10,549 | $15,104 | $1,497,385 |
| 243 | $4,523 | $10,581 | $15,104 | $1,486,804 |
| 244 | $4,491 | $10,613 | $15,104 | $1,476,191 |
| 245 | $4,459 | $10,645 | $15,104 | $1,465,546 |
| 246 | $4,427 | $10,677 | $15,104 | $1,454,869 |
| 247 | $4,395 | $10,710 | $15,104 | $1,444,159 |
| 248 | $4,363 | $10,742 | $15,104 | $1,433,417 |
| 249 | $4,330 | $10,774 | $15,104 | $1,422,643 |
| 250 | $4,298 | $10,807 | $15,104 | $1,411,836 |
| 251 | $4,265 | $10,839 | $15,104 | $1,400,997 |
| 252 | $4,232 | $10,872 | $15,104 | $1,390,125 |
$181,253
$52,926
$128,327
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,199 | $10,905 | $15,104 | $1,379,220 |
| 254 | $4,166 | $10,938 | $15,104 | $1,368,281 |
| 255 | $4,133 | $10,971 | $15,104 | $1,357,310 |
| 256 | $4,100 | $11,004 | $15,104 | $1,346,306 |
| 257 | $4,067 | $11,037 | $15,104 | $1,335,269 |
| 258 | $4,034 | $11,071 | $15,104 | $1,324,198 |
| 259 | $4,000 | $11,104 | $15,104 | $1,313,094 |
| 260 | $3,967 | $11,138 | $15,104 | $1,301,956 |
| 261 | $3,933 | $11,171 | $15,104 | $1,290,785 |
| 262 | $3,899 | $11,205 | $15,104 | $1,279,579 |
| 263 | $3,865 | $11,239 | $15,104 | $1,268,340 |
| 264 | $3,831 | $11,273 | $15,104 | $1,257,067 |
$181,253
$48,196
$133,057
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,797 | $11,307 | $15,104 | $1,245,760 |
| 266 | $3,763 | $11,341 | $15,104 | $1,234,419 |
| 267 | $3,729 | $11,375 | $15,104 | $1,223,044 |
| 268 | $3,695 | $11,410 | $15,104 | $1,211,634 |
| 269 | $3,660 | $11,444 | $15,104 | $1,200,190 |
| 270 | $3,626 | $11,479 | $15,104 | $1,188,711 |
| 271 | $3,591 | $11,514 | $15,104 | $1,177,197 |
| 272 | $3,556 | $11,548 | $15,104 | $1,165,649 |
| 273 | $3,521 | $11,583 | $15,104 | $1,154,066 |
| 274 | $3,486 | $11,618 | $15,104 | $1,142,448 |
| 275 | $3,451 | $11,653 | $15,104 | $1,130,794 |
| 276 | $3,416 | $11,688 | $15,104 | $1,119,106 |
$181,253
$43,291
$137,962
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,381 | $11,724 | $15,104 | $1,107,382 |
| 278 | $3,345 | $11,759 | $15,104 | $1,095,623 |
| 279 | $3,310 | $11,795 | $15,104 | $1,083,828 |
| 280 | $3,274 | $11,830 | $15,104 | $1,071,998 |
| 281 | $3,238 | $11,866 | $15,104 | $1,060,132 |
| 282 | $3,202 | $11,902 | $15,104 | $1,048,230 |
| 283 | $3,167 | $11,938 | $15,104 | $1,036,292 |
| 284 | $3,130 | $11,974 | $15,104 | $1,024,318 |
| 285 | $3,094 | $12,010 | $15,104 | $1,012,308 |
| 286 | $3,058 | $12,046 | $15,104 | $1,000,261 |
| 287 | $3,022 | $12,083 | $15,104 | $988,179 |
| 288 | $2,985 | $12,119 | $15,104 | $976,059 |
$181,253
$38,206
$143,047
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,949 | $12,156 | $15,104 | $963,903 |
| 290 | $2,912 | $12,193 | $15,104 | $951,711 |
| 291 | $2,875 | $12,229 | $15,104 | $939,481 |
| 292 | $2,838 | $12,266 | $15,104 | $927,215 |
| 293 | $2,801 | $12,303 | $15,104 | $914,911 |
| 294 | $2,764 | $12,341 | $15,104 | $902,571 |
| 295 | $2,727 | $12,378 | $15,104 | $890,193 |
| 296 | $2,689 | $12,415 | $15,104 | $877,778 |
| 297 | $2,652 | $12,453 | $15,104 | $865,325 |
| 298 | $2,614 | $12,490 | $15,104 | $852,834 |
| 299 | $2,576 | $12,528 | $15,104 | $840,306 |
| 300 | $2,538 | $12,566 | $15,104 | $827,740 |
$181,253
$32,934
$148,319
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,500 | $12,604 | $15,104 | $815,136 |
| 302 | $2,462 | $12,642 | $15,104 | $802,494 |
| 303 | $2,424 | $12,680 | $15,104 | $789,814 |
| 304 | $2,386 | $12,719 | $15,104 | $777,095 |
| 305 | $2,347 | $12,757 | $15,104 | $764,339 |
| 306 | $2,309 | $12,795 | $15,104 | $751,543 |
| 307 | $2,270 | $12,834 | $15,104 | $738,709 |
| 308 | $2,232 | $12,873 | $15,104 | $725,836 |
| 309 | $2,193 | $12,912 | $15,104 | $712,924 |
| 310 | $2,154 | $12,951 | $15,104 | $699,973 |
| 311 | $2,115 | $12,990 | $15,104 | $686,984 |
| 312 | $2,075 | $13,029 | $15,104 | $673,954 |
$181,253
$27,467
$153,786
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,036 | $13,069 | $15,104 | $660,886 |
| 314 | $1,996 | $13,108 | $15,104 | $647,778 |
| 315 | $1,957 | $13,148 | $15,104 | $634,630 |
| 316 | $1,917 | $13,187 | $15,104 | $621,443 |
| 317 | $1,877 | $13,227 | $15,104 | $608,216 |
| 318 | $1,837 | $13,267 | $15,104 | $594,949 |
| 319 | $1,797 | $13,307 | $15,104 | $581,642 |
| 320 | $1,757 | $13,347 | $15,104 | $568,294 |
| 321 | $1,717 | $13,388 | $15,104 | $554,906 |
| 322 | $1,676 | $13,428 | $15,104 | $541,478 |
| 323 | $1,636 | $13,469 | $15,104 | $528,010 |
| 324 | $1,595 | $13,509 | $15,104 | $514,500 |
$181,253
$21,799
$159,454
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,554 | $13,550 | $15,104 | $500,950 |
| 326 | $1,513 | $13,591 | $15,104 | $487,359 |
| 327 | $1,472 | $13,632 | $15,104 | $473,727 |
| 328 | $1,431 | $13,673 | $15,104 | $460,053 |
| 329 | $1,390 | $13,715 | $15,104 | $446,339 |
| 330 | $1,348 | $13,756 | $15,104 | $432,583 |
| 331 | $1,307 | $13,798 | $15,104 | $418,785 |
| 332 | $1,265 | $13,839 | $15,104 | $404,946 |
| 333 | $1,223 | $13,881 | $15,104 | $391,064 |
| 334 | $1,181 | $13,923 | $15,104 | $377,141 |
| 335 | $1,139 | $13,965 | $15,104 | $363,176 |
| 336 | $1,097 | $14,007 | $15,104 | $349,169 |
$181,253
$15,922
$165,331
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,055 | $14,050 | $15,104 | $335,119 |
| 338 | $1,012 | $14,092 | $15,104 | $321,027 |
| 339 | $970 | $14,135 | $15,104 | $306,892 |
| 340 | $927 | $14,177 | $15,104 | $292,715 |
| 341 | $884 | $14,220 | $15,104 | $278,495 |
| 342 | $841 | $14,263 | $15,104 | $264,232 |
| 343 | $798 | $14,306 | $15,104 | $249,926 |
| 344 | $755 | $14,349 | $15,104 | $235,576 |
| 345 | $712 | $14,393 | $15,104 | $221,183 |
| 346 | $668 | $14,436 | $15,104 | $206,747 |
| 347 | $625 | $14,480 | $15,104 | $192,267 |
| 348 | $581 | $14,524 | $15,104 | $177,744 |
$181,253
$9,828
$171,425
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $537 | $14,567 | $15,104 | $163,176 |
| 350 | $493 | $14,611 | $15,104 | $148,565 |
| 351 | $449 | $14,656 | $15,104 | $133,909 |
| 352 | $405 | $14,700 | $15,104 | $119,209 |
| 353 | $360 | $14,744 | $15,104 | $104,465 |
| 354 | $316 | $14,789 | $15,104 | $89,676 |
| 355 | $271 | $14,834 | $15,104 | $74,842 |
| 356 | $226 | $14,878 | $15,104 | $59,964 |
| 357 | $181 | $14,923 | $15,104 | $45,041 |
| 358 | $136 | $14,968 | $15,104 | $30,073 |
| 359 | $91 | $15,014 | $15,104 | $15,059 |
| 360 | $45 | $15,059 | $15,104 | $0 |
$181,253
$3,509
$177,744
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。
