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
$800 萬
$850 萬
$765 萬
506 呎
@16,759
663 呎
@12,790
$848 萬
604 呎
@14,901
792 呎
@11,364
$900 萬
$900 萬
$700 萬
$890 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,199 | $15,521 | $12,719 | $10,855 |
| 1.500 | $20,950 | $16,286 | $13,498 | $11,648 |
| 2.000 | $21,718 | $17,074 | $14,305 | $12,475 |
| 2.500 | $22,504 | $17,884 | $15,141 | $13,335 |
| 3.000 | $23,307 | $18,718 | $16,005 | $14,229 |
| 3.500 | $24,127 | $19,574 | $16,896 | $15,155 |
| 4.000 | $24,964 | $20,452 | $17,814 | $16,113 |
| 4.500 | $25,819 | $21,352 | $18,759 | $17,101 |
| 5.000 | $26,689 | $22,274 | $19,730 | $18,118 |
| 5.500 | $27,577 | $23,216 | $20,725 | $19,163 |
| 6.000 | $28,480 | $24,180 | $21,745 | $20,235 |
每月供款$15,156
30年
$3,375,000
$2,080,893
$5,455,893
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,844 | $5,312 | $15,155 | $3,369,688 |
| 2 | $9,828 | $5,327 | $15,155 | $3,364,361 |
| 3 | $9,813 | $5,343 | $15,155 | $3,359,019 |
| 4 | $9,797 | $5,358 | $15,155 | $3,353,661 |
| 5 | $9,782 | $5,374 | $15,155 | $3,348,287 |
| 6 | $9,766 | $5,389 | $15,155 | $3,342,898 |
| 7 | $9,750 | $5,405 | $15,155 | $3,337,493 |
| 8 | $9,734 | $5,421 | $15,155 | $3,332,072 |
| 9 | $9,719 | $5,437 | $15,155 | $3,326,635 |
| 10 | $9,703 | $5,453 | $15,155 | $3,321,182 |
| 11 | $9,687 | $5,468 | $15,155 | $3,315,714 |
| 12 | $9,671 | $5,484 | $15,155 | $3,310,229 |
$181,863
$117,093
$64,771
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,655 | $5,500 | $15,155 | $3,304,729 |
| 14 | $9,639 | $5,516 | $15,155 | $3,299,213 |
| 15 | $9,623 | $5,533 | $15,155 | $3,293,680 |
| 16 | $9,607 | $5,549 | $15,155 | $3,288,131 |
| 17 | $9,590 | $5,565 | $15,155 | $3,282,566 |
| 18 | $9,574 | $5,581 | $15,155 | $3,276,985 |
| 19 | $9,558 | $5,597 | $15,155 | $3,271,388 |
| 20 | $9,542 | $5,614 | $15,155 | $3,265,774 |
| 21 | $9,525 | $5,630 | $15,155 | $3,260,144 |
| 22 | $9,509 | $5,647 | $15,155 | $3,254,498 |
| 23 | $9,492 | $5,663 | $15,155 | $3,248,835 |
| 24 | $9,476 | $5,679 | $15,155 | $3,243,155 |
$181,863
$114,789
$67,074
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,459 | $5,696 | $15,155 | $3,237,459 |
| 26 | $9,443 | $5,713 | $15,155 | $3,231,746 |
| 27 | $9,426 | $5,729 | $15,155 | $3,226,017 |
| 28 | $9,409 | $5,746 | $15,155 | $3,220,271 |
| 29 | $9,392 | $5,763 | $15,155 | $3,214,508 |
| 30 | $9,376 | $5,780 | $15,155 | $3,208,729 |
| 31 | $9,359 | $5,796 | $15,155 | $3,202,932 |
| 32 | $9,342 | $5,813 | $15,155 | $3,197,119 |
| 33 | $9,325 | $5,830 | $15,155 | $3,191,288 |
| 34 | $9,308 | $5,847 | $15,155 | $3,185,441 |
| 35 | $9,291 | $5,864 | $15,155 | $3,179,577 |
| 36 | $9,274 | $5,881 | $15,155 | $3,173,695 |
$181,863
$112,403
$69,460
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,257 | $5,899 | $15,155 | $3,167,797 |
| 38 | $9,239 | $5,916 | $15,155 | $3,161,881 |
| 39 | $9,222 | $5,933 | $15,155 | $3,155,948 |
| 40 | $9,205 | $5,950 | $15,155 | $3,149,997 |
| 41 | $9,187 | $5,968 | $15,155 | $3,144,029 |
| 42 | $9,170 | $5,985 | $15,155 | $3,138,044 |
| 43 | $9,153 | $6,003 | $15,155 | $3,132,042 |
| 44 | $9,135 | $6,020 | $15,155 | $3,126,022 |
| 45 | $9,118 | $6,038 | $15,155 | $3,119,984 |
| 46 | $9,100 | $6,055 | $15,155 | $3,113,929 |
| 47 | $9,082 | $6,073 | $15,155 | $3,107,856 |
| 48 | $9,065 | $6,091 | $15,155 | $3,101,765 |
$181,863
$109,933
$71,930
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,047 | $6,108 | $15,155 | $3,095,656 |
| 50 | $9,029 | $6,126 | $15,155 | $3,089,530 |
| 51 | $9,011 | $6,144 | $15,155 | $3,083,386 |
| 52 | $8,993 | $6,162 | $15,155 | $3,077,224 |
| 53 | $8,975 | $6,180 | $15,155 | $3,071,044 |
| 54 | $8,957 | $6,198 | $15,155 | $3,064,846 |
| 55 | $8,939 | $6,216 | $15,155 | $3,058,630 |
| 56 | $8,921 | $6,234 | $15,155 | $3,052,396 |
| 57 | $8,903 | $6,252 | $15,155 | $3,046,143 |
| 58 | $8,885 | $6,271 | $15,155 | $3,039,872 |
| 59 | $8,866 | $6,289 | $15,155 | $3,033,584 |
| 60 | $8,848 | $6,307 | $15,155 | $3,027,276 |
$181,863
$107,374
$74,489
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,830 | $6,326 | $15,155 | $3,020,951 |
| 62 | $8,811 | $6,344 | $15,155 | $3,014,606 |
| 63 | $8,793 | $6,363 | $15,155 | $3,008,244 |
| 64 | $8,774 | $6,381 | $15,155 | $3,001,862 |
| 65 | $8,755 | $6,400 | $15,155 | $2,995,463 |
| 66 | $8,737 | $6,418 | $15,155 | $2,989,044 |
| 67 | $8,718 | $6,437 | $15,155 | $2,982,607 |
| 68 | $8,699 | $6,456 | $15,155 | $2,976,151 |
| 69 | $8,680 | $6,475 | $15,155 | $2,969,676 |
| 70 | $8,662 | $6,494 | $15,155 | $2,963,182 |
| 71 | $8,643 | $6,513 | $15,155 | $2,956,670 |
| 72 | $8,624 | $6,532 | $15,155 | $2,950,138 |
$181,863
$104,725
$77,138
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,605 | $6,551 | $15,155 | $2,943,587 |
| 74 | $8,585 | $6,570 | $15,155 | $2,937,018 |
| 75 | $8,566 | $6,589 | $15,155 | $2,930,429 |
| 76 | $8,547 | $6,608 | $15,155 | $2,923,821 |
| 77 | $8,528 | $6,627 | $15,155 | $2,917,193 |
| 78 | $8,508 | $6,647 | $15,155 | $2,910,546 |
| 79 | $8,489 | $6,666 | $15,155 | $2,903,880 |
| 80 | $8,470 | $6,686 | $15,155 | $2,897,195 |
| 81 | $8,450 | $6,705 | $15,155 | $2,890,489 |
| 82 | $8,431 | $6,725 | $15,155 | $2,883,765 |
| 83 | $8,411 | $6,744 | $15,155 | $2,877,020 |
| 84 | $8,391 | $6,764 | $15,155 | $2,870,257 |
$181,863
$101,981
$79,882
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,372 | $6,784 | $15,155 | $2,863,473 |
| 86 | $8,352 | $6,803 | $15,155 | $2,856,669 |
| 87 | $8,332 | $6,823 | $15,155 | $2,849,846 |
| 88 | $8,312 | $6,843 | $15,155 | $2,843,003 |
| 89 | $8,292 | $6,863 | $15,155 | $2,836,140 |
| 90 | $8,272 | $6,883 | $15,155 | $2,829,257 |
| 91 | $8,252 | $6,903 | $15,155 | $2,822,353 |
| 92 | $8,232 | $6,923 | $15,155 | $2,815,430 |
| 93 | $8,212 | $6,944 | $15,155 | $2,808,486 |
| 94 | $8,191 | $6,964 | $15,155 | $2,801,522 |
| 95 | $8,171 | $6,984 | $15,155 | $2,794,538 |
| 96 | $8,151 | $7,005 | $15,155 | $2,787,534 |
$181,863
$99,140
$82,723
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,130 | $7,025 | $15,155 | $2,780,509 |
| 98 | $8,110 | $7,045 | $15,155 | $2,773,463 |
| 99 | $8,089 | $7,066 | $15,155 | $2,766,397 |
| 100 | $8,069 | $7,087 | $15,155 | $2,759,311 |
| 101 | $8,048 | $7,107 | $15,155 | $2,752,204 |
| 102 | $8,027 | $7,128 | $15,155 | $2,745,076 |
| 103 | $8,006 | $7,149 | $15,155 | $2,737,927 |
| 104 | $7,986 | $7,170 | $15,155 | $2,730,757 |
| 105 | $7,965 | $7,191 | $15,155 | $2,723,567 |
| 106 | $7,944 | $7,212 | $15,155 | $2,716,355 |
| 107 | $7,923 | $7,233 | $15,155 | $2,709,122 |
| 108 | $7,902 | $7,254 | $15,155 | $2,701,869 |
$181,863
$96,198
$85,665
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,880 | $7,275 | $15,155 | $2,694,594 |
| 110 | $7,859 | $7,296 | $15,155 | $2,687,298 |
| 111 | $7,838 | $7,317 | $15,155 | $2,679,981 |
| 112 | $7,817 | $7,339 | $15,155 | $2,672,642 |
| 113 | $7,795 | $7,360 | $15,155 | $2,665,282 |
| 114 | $7,774 | $7,382 | $15,155 | $2,657,900 |
| 115 | $7,752 | $7,403 | $15,155 | $2,650,497 |
| 116 | $7,731 | $7,425 | $15,155 | $2,643,073 |
| 117 | $7,709 | $7,446 | $15,155 | $2,635,626 |
| 118 | $7,687 | $7,468 | $15,155 | $2,628,158 |
| 119 | $7,665 | $7,490 | $15,155 | $2,620,669 |
| 120 | $7,644 | $7,512 | $15,155 | $2,613,157 |
$181,863
$93,151
$88,712
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,622 | $7,534 | $15,155 | $2,605,623 |
| 122 | $7,600 | $7,556 | $15,155 | $2,598,068 |
| 123 | $7,578 | $7,578 | $15,155 | $2,590,490 |
| 124 | $7,556 | $7,600 | $15,155 | $2,582,891 |
| 125 | $7,533 | $7,622 | $15,155 | $2,575,269 |
| 126 | $7,511 | $7,644 | $15,155 | $2,567,625 |
| 127 | $7,489 | $7,666 | $15,155 | $2,559,959 |
| 128 | $7,467 | $7,689 | $15,155 | $2,552,270 |
| 129 | $7,444 | $7,711 | $15,155 | $2,544,559 |
| 130 | $7,422 | $7,734 | $15,155 | $2,536,825 |
| 131 | $7,399 | $7,756 | $15,155 | $2,529,069 |
| 132 | $7,376 | $7,779 | $15,155 | $2,521,290 |
$181,863
$89,996
$91,867
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,354 | $7,801 | $15,155 | $2,513,489 |
| 134 | $7,331 | $7,824 | $15,155 | $2,505,664 |
| 135 | $7,308 | $7,847 | $15,155 | $2,497,817 |
| 136 | $7,285 | $7,870 | $15,155 | $2,489,947 |
| 137 | $7,262 | $7,893 | $15,155 | $2,482,054 |
| 138 | $7,239 | $7,916 | $15,155 | $2,474,138 |
| 139 | $7,216 | $7,939 | $15,155 | $2,466,199 |
| 140 | $7,193 | $7,962 | $15,155 | $2,458,237 |
| 141 | $7,170 | $7,985 | $15,155 | $2,450,252 |
| 142 | $7,147 | $8,009 | $15,155 | $2,442,243 |
| 143 | $7,123 | $8,032 | $15,155 | $2,434,211 |
| 144 | $7,100 | $8,055 | $15,155 | $2,426,156 |
$181,863
$86,729
$95,134
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,076 | $8,079 | $15,155 | $2,418,077 |
| 146 | $7,053 | $8,103 | $15,155 | $2,409,974 |
| 147 | $7,029 | $8,126 | $15,155 | $2,401,848 |
| 148 | $7,005 | $8,150 | $15,155 | $2,393,698 |
| 149 | $6,982 | $8,174 | $15,155 | $2,385,524 |
| 150 | $6,958 | $8,197 | $15,155 | $2,377,327 |
| 151 | $6,934 | $8,221 | $15,155 | $2,369,106 |
| 152 | $6,910 | $8,245 | $15,155 | $2,360,860 |
| 153 | $6,886 | $8,269 | $15,155 | $2,352,591 |
| 154 | $6,862 | $8,294 | $15,155 | $2,344,297 |
| 155 | $6,838 | $8,318 | $15,155 | $2,335,980 |
| 156 | $6,813 | $8,342 | $15,155 | $2,327,638 |
$181,863
$83,345
$98,518
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,789 | $8,366 | $15,155 | $2,319,271 |
| 158 | $6,765 | $8,391 | $15,155 | $2,310,881 |
| 159 | $6,740 | $8,415 | $15,155 | $2,302,465 |
| 160 | $6,716 | $8,440 | $15,155 | $2,294,026 |
| 161 | $6,691 | $8,464 | $15,155 | $2,285,561 |
| 162 | $6,666 | $8,489 | $15,155 | $2,277,072 |
| 163 | $6,641 | $8,514 | $15,155 | $2,268,558 |
| 164 | $6,617 | $8,539 | $15,155 | $2,260,020 |
| 165 | $6,592 | $8,564 | $15,155 | $2,251,456 |
| 166 | $6,567 | $8,589 | $15,155 | $2,242,868 |
| 167 | $6,542 | $8,614 | $15,155 | $2,234,254 |
| 168 | $6,517 | $8,639 | $15,155 | $2,225,615 |
$181,863
$79,841
$102,022
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,491 | $8,664 | $15,155 | $2,216,952 |
| 170 | $6,466 | $8,689 | $15,155 | $2,208,262 |
| 171 | $6,441 | $8,714 | $15,155 | $2,199,548 |
| 172 | $6,415 | $8,740 | $15,155 | $2,190,808 |
| 173 | $6,390 | $8,765 | $15,155 | $2,182,043 |
| 174 | $6,364 | $8,791 | $15,155 | $2,173,252 |
| 175 | $6,339 | $8,817 | $15,155 | $2,164,435 |
| 176 | $6,313 | $8,842 | $15,155 | $2,155,593 |
| 177 | $6,287 | $8,868 | $15,155 | $2,146,725 |
| 178 | $6,261 | $8,894 | $15,155 | $2,137,831 |
| 179 | $6,235 | $8,920 | $15,155 | $2,128,911 |
| 180 | $6,209 | $8,946 | $15,155 | $2,119,965 |
$181,863
$76,212
$105,651
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,183 | $8,972 | $15,155 | $2,110,993 |
| 182 | $6,157 | $8,998 | $15,155 | $2,101,995 |
| 183 | $6,131 | $9,024 | $15,155 | $2,092,970 |
| 184 | $6,104 | $9,051 | $15,155 | $2,083,919 |
| 185 | $6,078 | $9,077 | $15,155 | $2,074,842 |
| 186 | $6,052 | $9,104 | $15,155 | $2,065,739 |
| 187 | $6,025 | $9,130 | $15,155 | $2,056,608 |
| 188 | $5,998 | $9,157 | $15,155 | $2,047,452 |
| 189 | $5,972 | $9,184 | $15,155 | $2,038,268 |
| 190 | $5,945 | $9,210 | $15,155 | $2,029,058 |
| 191 | $5,918 | $9,237 | $15,155 | $2,019,821 |
| 192 | $5,891 | $9,264 | $15,155 | $2,010,556 |
$181,863
$72,455
$109,408
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,864 | $9,291 | $15,155 | $2,001,265 |
| 194 | $5,837 | $9,318 | $15,155 | $1,991,947 |
| 195 | $5,810 | $9,345 | $15,155 | $1,982,602 |
| 196 | $5,783 | $9,373 | $15,155 | $1,973,229 |
| 197 | $5,755 | $9,400 | $15,155 | $1,963,829 |
| 198 | $5,728 | $9,427 | $15,155 | $1,954,402 |
| 199 | $5,700 | $9,455 | $15,155 | $1,944,947 |
| 200 | $5,673 | $9,482 | $15,155 | $1,935,464 |
| 201 | $5,645 | $9,510 | $15,155 | $1,925,954 |
| 202 | $5,617 | $9,538 | $15,155 | $1,916,416 |
| 203 | $5,590 | $9,566 | $15,155 | $1,906,850 |
| 204 | $5,562 | $9,594 | $15,155 | $1,897,257 |
$181,863
$68,563
$113,300
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,534 | $9,622 | $15,155 | $1,887,635 |
| 206 | $5,506 | $9,650 | $15,155 | $1,877,986 |
| 207 | $5,477 | $9,678 | $15,155 | $1,868,308 |
| 208 | $5,449 | $9,706 | $15,155 | $1,858,602 |
| 209 | $5,421 | $9,734 | $15,155 | $1,848,867 |
| 210 | $5,393 | $9,763 | $15,155 | $1,839,105 |
| 211 | $5,364 | $9,791 | $15,155 | $1,829,313 |
| 212 | $5,335 | $9,820 | $15,155 | $1,819,494 |
| 213 | $5,307 | $9,848 | $15,155 | $1,809,645 |
| 214 | $5,278 | $9,877 | $15,155 | $1,799,768 |
| 215 | $5,249 | $9,906 | $15,155 | $1,789,862 |
| 216 | $5,220 | $9,935 | $15,155 | $1,779,927 |
$181,863
$64,534
$117,329
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,191 | $9,964 | $15,155 | $1,769,964 |
| 218 | $5,162 | $9,993 | $15,155 | $1,759,971 |
| 219 | $5,133 | $10,022 | $15,155 | $1,749,949 |
| 220 | $5,104 | $10,051 | $15,155 | $1,739,897 |
| 221 | $5,075 | $10,081 | $15,155 | $1,729,817 |
| 222 | $5,045 | $10,110 | $15,155 | $1,719,707 |
| 223 | $5,016 | $10,139 | $15,155 | $1,709,568 |
| 224 | $4,986 | $10,169 | $15,155 | $1,699,398 |
| 225 | $4,957 | $10,199 | $15,155 | $1,689,200 |
| 226 | $4,927 | $10,228 | $15,155 | $1,678,971 |
| 227 | $4,897 | $10,258 | $15,155 | $1,668,713 |
| 228 | $4,867 | $10,288 | $15,155 | $1,658,425 |
$181,863
$60,361
$121,502
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,837 | $10,318 | $15,155 | $1,648,107 |
| 230 | $4,807 | $10,348 | $15,155 | $1,637,758 |
| 231 | $4,777 | $10,378 | $15,155 | $1,627,380 |
| 232 | $4,747 | $10,409 | $15,155 | $1,616,971 |
| 233 | $4,716 | $10,439 | $15,155 | $1,606,532 |
| 234 | $4,686 | $10,470 | $15,155 | $1,596,063 |
| 235 | $4,655 | $10,500 | $15,155 | $1,585,563 |
| 236 | $4,625 | $10,531 | $15,155 | $1,575,032 |
| 237 | $4,594 | $10,561 | $15,155 | $1,564,470 |
| 238 | $4,563 | $10,592 | $15,155 | $1,553,878 |
| 239 | $4,532 | $10,623 | $15,155 | $1,543,255 |
| 240 | $4,501 | $10,654 | $15,155 | $1,532,601 |
$181,863
$56,039
$125,824
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,470 | $10,685 | $15,155 | $1,521,916 |
| 242 | $4,439 | $10,716 | $15,155 | $1,511,200 |
| 243 | $4,408 | $10,748 | $15,155 | $1,500,452 |
| 244 | $4,376 | $10,779 | $15,155 | $1,489,673 |
| 245 | $4,345 | $10,810 | $15,155 | $1,478,863 |
| 246 | $4,313 | $10,842 | $15,155 | $1,468,021 |
| 247 | $4,282 | $10,874 | $15,155 | $1,457,147 |
| 248 | $4,250 | $10,905 | $15,155 | $1,446,242 |
| 249 | $4,218 | $10,937 | $15,155 | $1,435,305 |
| 250 | $4,186 | $10,969 | $15,155 | $1,424,336 |
| 251 | $4,154 | $11,001 | $15,155 | $1,413,335 |
| 252 | $4,122 | $11,033 | $15,155 | $1,402,302 |
$181,863
$51,564
$130,299
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,090 | $11,065 | $15,155 | $1,391,237 |
| 254 | $4,058 | $11,097 | $15,155 | $1,380,139 |
| 255 | $4,025 | $11,130 | $15,155 | $1,369,009 |
| 256 | $3,993 | $11,162 | $15,155 | $1,357,847 |
| 257 | $3,960 | $11,195 | $15,155 | $1,346,652 |
| 258 | $3,928 | $11,228 | $15,155 | $1,335,425 |
| 259 | $3,895 | $11,260 | $15,155 | $1,324,164 |
| 260 | $3,862 | $11,293 | $15,155 | $1,312,871 |
| 261 | $3,829 | $11,326 | $15,155 | $1,301,545 |
| 262 | $3,796 | $11,359 | $15,155 | $1,290,186 |
| 263 | $3,763 | $11,392 | $15,155 | $1,278,794 |
| 264 | $3,730 | $11,425 | $15,155 | $1,267,369 |
$181,863
$46,930
$134,933
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,696 | $11,459 | $15,155 | $1,255,910 |
| 266 | $3,663 | $11,492 | $15,155 | $1,244,418 |
| 267 | $3,630 | $11,526 | $15,155 | $1,232,892 |
| 268 | $3,596 | $11,559 | $15,155 | $1,221,333 |
| 269 | $3,562 | $11,593 | $15,155 | $1,209,739 |
| 270 | $3,528 | $11,627 | $15,155 | $1,198,113 |
| 271 | $3,494 | $11,661 | $15,155 | $1,186,452 |
| 272 | $3,460 | $11,695 | $15,155 | $1,174,757 |
| 273 | $3,426 | $11,729 | $15,155 | $1,163,028 |
| 274 | $3,392 | $11,763 | $15,155 | $1,151,265 |
| 275 | $3,358 | $11,797 | $15,155 | $1,139,468 |
| 276 | $3,323 | $11,832 | $15,155 | $1,127,636 |
$181,863
$42,130
$139,733
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,289 | $11,866 | $15,155 | $1,115,770 |
| 278 | $3,254 | $11,901 | $15,155 | $1,103,869 |
| 279 | $3,220 | $11,936 | $15,155 | $1,091,933 |
| 280 | $3,185 | $11,970 | $15,155 | $1,079,963 |
| 281 | $3,150 | $12,005 | $15,155 | $1,067,957 |
| 282 | $3,115 | $12,040 | $15,155 | $1,055,917 |
| 283 | $3,080 | $12,076 | $15,155 | $1,043,841 |
| 284 | $3,045 | $12,111 | $15,155 | $1,031,731 |
| 285 | $3,009 | $12,146 | $15,155 | $1,019,585 |
| 286 | $2,974 | $12,181 | $15,155 | $1,007,403 |
| 287 | $2,938 | $12,217 | $15,155 | $995,186 |
| 288 | $2,903 | $12,253 | $15,155 | $982,933 |
$181,863
$37,161
$144,702
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,867 | $12,288 | $15,155 | $970,645 |
| 290 | $2,831 | $12,324 | $15,155 | $958,321 |
| 291 | $2,795 | $12,360 | $15,155 | $945,961 |
| 292 | $2,759 | $12,396 | $15,155 | $933,565 |
| 293 | $2,723 | $12,432 | $15,155 | $921,132 |
| 294 | $2,687 | $12,469 | $15,155 | $908,664 |
| 295 | $2,650 | $12,505 | $15,155 | $896,159 |
| 296 | $2,614 | $12,541 | $15,155 | $883,617 |
| 297 | $2,577 | $12,578 | $15,155 | $871,039 |
| 298 | $2,541 | $12,615 | $15,155 | $858,424 |
| 299 | $2,504 | $12,652 | $15,155 | $845,773 |
| 300 | $2,467 | $12,688 | $15,155 | $833,084 |
$181,863
$32,014
$149,849
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,430 | $12,725 | $15,155 | $820,359 |
| 302 | $2,393 | $12,763 | $15,155 | $807,596 |
| 303 | $2,355 | $12,800 | $15,155 | $794,797 |
| 304 | $2,318 | $12,837 | $15,155 | $781,960 |
| 305 | $2,281 | $12,875 | $15,155 | $769,085 |
| 306 | $2,243 | $12,912 | $15,155 | $756,173 |
| 307 | $2,206 | $12,950 | $15,155 | $743,223 |
| 308 | $2,168 | $12,988 | $15,155 | $730,236 |
| 309 | $2,130 | $13,025 | $15,155 | $717,210 |
| 310 | $2,092 | $13,063 | $15,155 | $704,147 |
| 311 | $2,054 | $13,101 | $15,155 | $691,045 |
| 312 | $2,016 | $13,140 | $15,155 | $677,906 |
$181,863
$26,684
$155,179
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,977 | $13,178 | $15,155 | $664,728 |
| 314 | $1,939 | $13,216 | $15,155 | $651,511 |
| 315 | $1,900 | $13,255 | $15,155 | $638,256 |
| 316 | $1,862 | $13,294 | $15,155 | $624,962 |
| 317 | $1,823 | $13,332 | $15,155 | $611,630 |
| 318 | $1,784 | $13,371 | $15,155 | $598,259 |
| 319 | $1,745 | $13,410 | $15,155 | $584,848 |
| 320 | $1,706 | $13,449 | $15,155 | $571,399 |
| 321 | $1,667 | $13,489 | $15,155 | $557,910 |
| 322 | $1,627 | $13,528 | $15,155 | $544,382 |
| 323 | $1,588 | $13,567 | $15,155 | $530,815 |
| 324 | $1,548 | $13,607 | $15,155 | $517,208 |
$181,863
$21,165
$160,698
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,509 | $13,647 | $15,155 | $503,561 |
| 326 | $1,469 | $13,687 | $15,155 | $489,874 |
| 327 | $1,429 | $13,726 | $15,155 | $476,148 |
| 328 | $1,389 | $13,766 | $15,155 | $462,381 |
| 329 | $1,349 | $13,807 | $15,155 | $448,575 |
| 330 | $1,308 | $13,847 | $15,155 | $434,728 |
| 331 | $1,268 | $13,887 | $15,155 | $420,841 |
| 332 | $1,227 | $13,928 | $15,155 | $406,913 |
| 333 | $1,187 | $13,968 | $15,155 | $392,944 |
| 334 | $1,146 | $14,009 | $15,155 | $378,935 |
| 335 | $1,105 | $14,050 | $15,155 | $364,885 |
| 336 | $1,064 | $14,091 | $15,155 | $350,794 |
$181,863
$15,450
$166,414
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,023 | $14,132 | $15,155 | $336,662 |
| 338 | $982 | $14,173 | $15,155 | $322,489 |
| 339 | $941 | $14,215 | $15,155 | $308,274 |
| 340 | $899 | $14,256 | $15,155 | $294,018 |
| 341 | $858 | $14,298 | $15,155 | $279,720 |
| 342 | $816 | $14,339 | $15,155 | $265,381 |
| 343 | $774 | $14,381 | $15,155 | $250,999 |
| 344 | $732 | $14,423 | $15,155 | $236,576 |
| 345 | $690 | $14,465 | $15,155 | $222,111 |
| 346 | $648 | $14,507 | $15,155 | $207,604 |
| 347 | $606 | $14,550 | $15,155 | $193,054 |
| 348 | $563 | $14,592 | $15,155 | $178,462 |
$181,863
$9,531
$172,332
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $521 | $14,635 | $15,155 | $163,827 |
| 350 | $478 | $14,677 | $15,155 | $149,150 |
| 351 | $435 | $14,720 | $15,155 | $134,429 |
| 352 | $392 | $14,763 | $15,155 | $119,666 |
| 353 | $349 | $14,806 | $15,155 | $104,860 |
| 354 | $306 | $14,849 | $15,155 | $90,010 |
| 355 | $263 | $14,893 | $15,155 | $75,118 |
| 356 | $219 | $14,936 | $15,155 | $60,182 |
| 357 | $176 | $14,980 | $15,155 | $45,202 |
| 358 | $132 | $15,023 | $15,155 | $30,178 |
| 359 | $88 | $15,067 | $15,155 | $15,111 |
| 360 | $44 | $15,111 | $15,155 | $0 |
$181,863
$3,401
$178,462
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。
