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
$780 萬
$700 萬
$900 萬
551 呎
@14,882
750 呎
@10,933
$820 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,415 | $15,687 | $12,855 | $10,971 |
| 1.500 | $21,174 | $16,460 | $13,642 | $11,772 |
| 2.000 | $21,950 | $17,256 | $14,458 | $12,608 |
| 2.500 | $22,744 | $18,075 | $15,302 | $13,478 |
| 3.000 | $23,556 | $18,917 | $16,175 | $14,381 |
| 3.500 | $24,385 | $19,782 | $17,076 | $15,317 |
| 4.000 | $25,231 | $20,670 | $18,005 | $16,285 |
| 4.500 | $26,094 | $21,580 | $18,959 | $17,283 |
| 5.000 | $26,974 | $22,511 | $19,940 | $18,311 |
| 5.500 | $27,871 | $23,464 | $20,947 | $19,367 |
| 6.000 | $28,784 | $24,437 | $21,977 | $20,451 |
每月供款$15,317
30年
$3,411,000
$2,103,090
$5,514,090
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,949 | $5,368 | $15,317 | $3,405,632 |
| 2 | $9,933 | $5,384 | $15,317 | $3,400,248 |
| 3 | $9,917 | $5,400 | $15,317 | $3,394,848 |
| 4 | $9,902 | $5,415 | $15,317 | $3,389,433 |
| 5 | $9,886 | $5,431 | $15,317 | $3,384,002 |
| 6 | $9,870 | $5,447 | $15,317 | $3,378,555 |
| 7 | $9,854 | $5,463 | $15,317 | $3,373,092 |
| 8 | $9,838 | $5,479 | $15,317 | $3,367,614 |
| 9 | $9,822 | $5,495 | $15,317 | $3,362,119 |
| 10 | $9,806 | $5,511 | $15,317 | $3,356,608 |
| 11 | $9,790 | $5,527 | $15,317 | $3,351,081 |
| 12 | $9,774 | $5,543 | $15,317 | $3,345,539 |
$183,803
$118,342
$65,461
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,758 | $5,559 | $15,317 | $3,339,979 |
| 14 | $9,742 | $5,575 | $15,317 | $3,334,404 |
| 15 | $9,725 | $5,592 | $15,317 | $3,328,813 |
| 16 | $9,709 | $5,608 | $15,317 | $3,323,205 |
| 17 | $9,693 | $5,624 | $15,317 | $3,317,580 |
| 18 | $9,676 | $5,641 | $15,317 | $3,311,940 |
| 19 | $9,660 | $5,657 | $15,317 | $3,306,283 |
| 20 | $9,643 | $5,674 | $15,317 | $3,300,609 |
| 21 | $9,627 | $5,690 | $15,317 | $3,294,919 |
| 22 | $9,610 | $5,707 | $15,317 | $3,289,212 |
| 23 | $9,594 | $5,723 | $15,317 | $3,283,489 |
| 24 | $9,577 | $5,740 | $15,317 | $3,277,749 |
$183,803
$116,013
$67,790
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,560 | $5,757 | $15,317 | $3,271,992 |
| 26 | $9,543 | $5,774 | $15,317 | $3,266,218 |
| 27 | $9,526 | $5,790 | $15,317 | $3,260,428 |
| 28 | $9,510 | $5,807 | $15,317 | $3,254,621 |
| 29 | $9,493 | $5,824 | $15,317 | $3,248,796 |
| 30 | $9,476 | $5,841 | $15,317 | $3,242,955 |
| 31 | $9,459 | $5,858 | $15,317 | $3,237,097 |
| 32 | $9,442 | $5,875 | $15,317 | $3,231,221 |
| 33 | $9,424 | $5,893 | $15,317 | $3,225,329 |
| 34 | $9,407 | $5,910 | $15,317 | $3,219,419 |
| 35 | $9,390 | $5,927 | $15,317 | $3,213,492 |
| 36 | $9,373 | $5,944 | $15,317 | $3,207,548 |
$183,803
$113,602
$70,201
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,355 | $5,962 | $15,317 | $3,201,586 |
| 38 | $9,338 | $5,979 | $15,317 | $3,195,608 |
| 39 | $9,321 | $5,996 | $15,317 | $3,189,611 |
| 40 | $9,303 | $6,014 | $15,317 | $3,183,597 |
| 41 | $9,285 | $6,031 | $15,317 | $3,177,566 |
| 42 | $9,268 | $6,049 | $15,317 | $3,171,517 |
| 43 | $9,250 | $6,067 | $15,317 | $3,165,450 |
| 44 | $9,233 | $6,084 | $15,317 | $3,159,366 |
| 45 | $9,215 | $6,102 | $15,317 | $3,153,264 |
| 46 | $9,197 | $6,120 | $15,317 | $3,147,144 |
| 47 | $9,179 | $6,138 | $15,317 | $3,141,006 |
| 48 | $9,161 | $6,156 | $15,317 | $3,134,850 |
$183,803
$111,105
$72,698
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,143 | $6,174 | $15,317 | $3,128,677 |
| 50 | $9,125 | $6,192 | $15,317 | $3,122,485 |
| 51 | $9,107 | $6,210 | $15,317 | $3,116,276 |
| 52 | $9,089 | $6,228 | $15,317 | $3,110,048 |
| 53 | $9,071 | $6,246 | $15,317 | $3,103,802 |
| 54 | $9,053 | $6,264 | $15,317 | $3,097,538 |
| 55 | $9,034 | $6,282 | $15,317 | $3,091,255 |
| 56 | $9,016 | $6,301 | $15,317 | $3,084,954 |
| 57 | $8,998 | $6,319 | $15,317 | $3,078,635 |
| 58 | $8,979 | $6,338 | $15,317 | $3,072,298 |
| 59 | $8,961 | $6,356 | $15,317 | $3,065,942 |
| 60 | $8,942 | $6,375 | $15,317 | $3,059,567 |
$183,803
$108,520
$75,283
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,924 | $6,393 | $15,317 | $3,053,174 |
| 62 | $8,905 | $6,412 | $15,317 | $3,046,762 |
| 63 | $8,886 | $6,431 | $15,317 | $3,040,332 |
| 64 | $8,868 | $6,449 | $15,317 | $3,033,882 |
| 65 | $8,849 | $6,468 | $15,317 | $3,027,414 |
| 66 | $8,830 | $6,487 | $15,317 | $3,020,927 |
| 67 | $8,811 | $6,506 | $15,317 | $3,014,421 |
| 68 | $8,792 | $6,525 | $15,317 | $3,007,897 |
| 69 | $8,773 | $6,544 | $15,317 | $3,001,353 |
| 70 | $8,754 | $6,563 | $15,317 | $2,994,790 |
| 71 | $8,735 | $6,582 | $15,317 | $2,988,208 |
| 72 | $8,716 | $6,601 | $15,317 | $2,981,606 |
$183,803
$105,842
$77,961
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,696 | $6,621 | $15,317 | $2,974,986 |
| 74 | $8,677 | $6,640 | $15,317 | $2,968,346 |
| 75 | $8,658 | $6,659 | $15,317 | $2,961,687 |
| 76 | $8,638 | $6,679 | $15,317 | $2,955,008 |
| 77 | $8,619 | $6,698 | $15,317 | $2,948,310 |
| 78 | $8,599 | $6,718 | $15,317 | $2,941,592 |
| 79 | $8,580 | $6,737 | $15,317 | $2,934,855 |
| 80 | $8,560 | $6,757 | $15,317 | $2,928,098 |
| 81 | $8,540 | $6,777 | $15,317 | $2,921,321 |
| 82 | $8,521 | $6,796 | $15,317 | $2,914,525 |
| 83 | $8,501 | $6,816 | $15,317 | $2,907,709 |
| 84 | $8,481 | $6,836 | $15,317 | $2,900,873 |
$183,803
$103,069
$80,734
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,461 | $6,856 | $15,317 | $2,894,017 |
| 86 | $8,441 | $6,876 | $15,317 | $2,887,141 |
| 87 | $8,421 | $6,896 | $15,317 | $2,880,244 |
| 88 | $8,401 | $6,916 | $15,317 | $2,873,328 |
| 89 | $8,381 | $6,936 | $15,317 | $2,866,392 |
| 90 | $8,360 | $6,957 | $15,317 | $2,859,435 |
| 91 | $8,340 | $6,977 | $15,317 | $2,852,458 |
| 92 | $8,320 | $6,997 | $15,317 | $2,845,461 |
| 93 | $8,299 | $7,018 | $15,317 | $2,838,443 |
| 94 | $8,279 | $7,038 | $15,317 | $2,831,405 |
| 95 | $8,258 | $7,059 | $15,317 | $2,824,347 |
| 96 | $8,238 | $7,079 | $15,317 | $2,817,267 |
$183,803
$100,198
$83,605
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,217 | $7,100 | $15,317 | $2,810,168 |
| 98 | $8,196 | $7,121 | $15,317 | $2,803,047 |
| 99 | $8,176 | $7,141 | $15,317 | $2,795,906 |
| 100 | $8,155 | $7,162 | $15,317 | $2,788,743 |
| 101 | $8,134 | $7,183 | $15,317 | $2,781,560 |
| 102 | $8,113 | $7,204 | $15,317 | $2,774,356 |
| 103 | $8,092 | $7,225 | $15,317 | $2,767,131 |
| 104 | $8,071 | $7,246 | $15,317 | $2,759,885 |
| 105 | $8,050 | $7,267 | $15,317 | $2,752,618 |
| 106 | $8,028 | $7,288 | $15,317 | $2,745,329 |
| 107 | $8,007 | $7,310 | $15,317 | $2,738,020 |
| 108 | $7,986 | $7,331 | $15,317 | $2,730,689 |
$183,803
$97,224
$86,579
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,965 | $7,352 | $15,317 | $2,723,336 |
| 110 | $7,943 | $7,374 | $15,317 | $2,715,963 |
| 111 | $7,922 | $7,395 | $15,317 | $2,708,567 |
| 112 | $7,900 | $7,417 | $15,317 | $2,701,150 |
| 113 | $7,878 | $7,439 | $15,317 | $2,693,712 |
| 114 | $7,857 | $7,460 | $15,317 | $2,686,251 |
| 115 | $7,835 | $7,482 | $15,317 | $2,678,769 |
| 116 | $7,813 | $7,504 | $15,317 | $2,671,266 |
| 117 | $7,791 | $7,526 | $15,317 | $2,663,740 |
| 118 | $7,769 | $7,548 | $15,317 | $2,656,192 |
| 119 | $7,747 | $7,570 | $15,317 | $2,648,622 |
| 120 | $7,725 | $7,592 | $15,317 | $2,641,031 |
$183,803
$94,145
$89,658
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,703 | $7,614 | $15,317 | $2,633,417 |
| 122 | $7,681 | $7,636 | $15,317 | $2,625,781 |
| 123 | $7,659 | $7,658 | $15,317 | $2,618,122 |
| 124 | $7,636 | $7,681 | $15,317 | $2,610,442 |
| 125 | $7,614 | $7,703 | $15,317 | $2,602,738 |
| 126 | $7,591 | $7,726 | $15,317 | $2,595,013 |
| 127 | $7,569 | $7,748 | $15,317 | $2,587,265 |
| 128 | $7,546 | $7,771 | $15,317 | $2,579,494 |
| 129 | $7,524 | $7,793 | $15,317 | $2,571,701 |
| 130 | $7,501 | $7,816 | $15,317 | $2,563,884 |
| 131 | $7,478 | $7,839 | $15,317 | $2,556,046 |
| 132 | $7,455 | $7,862 | $15,317 | $2,548,184 |
$183,803
$90,956
$92,847
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,432 | $7,885 | $15,317 | $2,540,299 |
| 134 | $7,409 | $7,908 | $15,317 | $2,532,391 |
| 135 | $7,386 | $7,931 | $15,317 | $2,524,461 |
| 136 | $7,363 | $7,954 | $15,317 | $2,516,507 |
| 137 | $7,340 | $7,977 | $15,317 | $2,508,530 |
| 138 | $7,317 | $8,000 | $15,317 | $2,500,529 |
| 139 | $7,293 | $8,024 | $15,317 | $2,492,506 |
| 140 | $7,270 | $8,047 | $15,317 | $2,484,458 |
| 141 | $7,246 | $8,071 | $15,317 | $2,476,388 |
| 142 | $7,223 | $8,094 | $15,317 | $2,468,294 |
| 143 | $7,199 | $8,118 | $15,317 | $2,460,176 |
| 144 | $7,176 | $8,141 | $15,317 | $2,452,035 |
$183,803
$87,654
$96,149
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,152 | $8,165 | $15,317 | $2,443,869 |
| 146 | $7,128 | $8,189 | $15,317 | $2,435,680 |
| 147 | $7,104 | $8,213 | $15,317 | $2,427,468 |
| 148 | $7,080 | $8,237 | $15,317 | $2,419,231 |
| 149 | $7,056 | $8,261 | $15,317 | $2,410,970 |
| 150 | $7,032 | $8,285 | $15,317 | $2,402,685 |
| 151 | $7,008 | $8,309 | $15,317 | $2,394,376 |
| 152 | $6,984 | $8,333 | $15,317 | $2,386,043 |
| 153 | $6,959 | $8,358 | $15,317 | $2,377,685 |
| 154 | $6,935 | $8,382 | $15,317 | $2,369,303 |
| 155 | $6,910 | $8,406 | $15,317 | $2,360,897 |
| 156 | $6,886 | $8,431 | $15,317 | $2,352,466 |
$183,803
$84,234
$99,569
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,861 | $8,456 | $15,317 | $2,344,010 |
| 158 | $6,837 | $8,480 | $15,317 | $2,335,530 |
| 159 | $6,812 | $8,505 | $15,317 | $2,327,025 |
| 160 | $6,787 | $8,530 | $15,317 | $2,318,495 |
| 161 | $6,762 | $8,555 | $15,317 | $2,309,941 |
| 162 | $6,737 | $8,580 | $15,317 | $2,301,361 |
| 163 | $6,712 | $8,605 | $15,317 | $2,292,756 |
| 164 | $6,687 | $8,630 | $15,317 | $2,284,127 |
| 165 | $6,662 | $8,655 | $15,317 | $2,275,472 |
| 166 | $6,637 | $8,680 | $15,317 | $2,266,792 |
| 167 | $6,611 | $8,705 | $15,317 | $2,258,086 |
| 168 | $6,586 | $8,731 | $15,317 | $2,249,355 |
$183,803
$80,693
$103,110
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,561 | $8,756 | $15,317 | $2,240,599 |
| 170 | $6,535 | $8,782 | $15,317 | $2,231,817 |
| 171 | $6,509 | $8,807 | $15,317 | $2,223,010 |
| 172 | $6,484 | $8,833 | $15,317 | $2,214,177 |
| 173 | $6,458 | $8,859 | $15,317 | $2,205,318 |
| 174 | $6,432 | $8,885 | $15,317 | $2,196,433 |
| 175 | $6,406 | $8,911 | $15,317 | $2,187,522 |
| 176 | $6,380 | $8,937 | $15,317 | $2,178,586 |
| 177 | $6,354 | $8,963 | $15,317 | $2,169,623 |
| 178 | $6,328 | $8,989 | $15,317 | $2,160,634 |
| 179 | $6,302 | $9,015 | $15,317 | $2,151,619 |
| 180 | $6,276 | $9,041 | $15,317 | $2,142,578 |
$183,803
$77,025
$106,778
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,249 | $9,068 | $15,317 | $2,133,510 |
| 182 | $6,223 | $9,094 | $15,317 | $2,124,416 |
| 183 | $6,196 | $9,121 | $15,317 | $2,115,295 |
| 184 | $6,170 | $9,147 | $15,317 | $2,106,148 |
| 185 | $6,143 | $9,174 | $15,317 | $2,096,974 |
| 186 | $6,116 | $9,201 | $15,317 | $2,087,773 |
| 187 | $6,089 | $9,228 | $15,317 | $2,078,546 |
| 188 | $6,062 | $9,254 | $15,317 | $2,069,291 |
| 189 | $6,035 | $9,281 | $15,317 | $2,060,010 |
| 190 | $6,008 | $9,309 | $15,317 | $2,050,701 |
| 191 | $5,981 | $9,336 | $15,317 | $2,041,365 |
| 192 | $5,954 | $9,363 | $15,317 | $2,032,002 |
$183,803
$73,228
$110,575
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,927 | $9,390 | $15,317 | $2,022,612 |
| 194 | $5,899 | $9,418 | $15,317 | $2,013,195 |
| 195 | $5,872 | $9,445 | $15,317 | $2,003,749 |
| 196 | $5,844 | $9,473 | $15,317 | $1,994,277 |
| 197 | $5,817 | $9,500 | $15,317 | $1,984,776 |
| 198 | $5,789 | $9,528 | $15,317 | $1,975,249 |
| 199 | $5,761 | $9,556 | $15,317 | $1,965,693 |
| 200 | $5,733 | $9,584 | $15,317 | $1,956,109 |
| 201 | $5,705 | $9,612 | $15,317 | $1,946,498 |
| 202 | $5,677 | $9,640 | $15,317 | $1,936,858 |
| 203 | $5,649 | $9,668 | $15,317 | $1,927,190 |
| 204 | $5,621 | $9,696 | $15,317 | $1,917,494 |
$183,803
$69,295
$114,508
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,593 | $9,724 | $15,317 | $1,907,770 |
| 206 | $5,564 | $9,753 | $15,317 | $1,898,017 |
| 207 | $5,536 | $9,781 | $15,317 | $1,888,236 |
| 208 | $5,507 | $9,810 | $15,317 | $1,878,427 |
| 209 | $5,479 | $9,838 | $15,317 | $1,868,589 |
| 210 | $5,450 | $9,867 | $15,317 | $1,858,722 |
| 211 | $5,421 | $9,896 | $15,317 | $1,848,826 |
| 212 | $5,392 | $9,925 | $15,317 | $1,838,902 |
| 213 | $5,363 | $9,953 | $15,317 | $1,828,948 |
| 214 | $5,334 | $9,982 | $15,317 | $1,818,966 |
| 215 | $5,305 | $10,012 | $15,317 | $1,808,954 |
| 216 | $5,276 | $10,041 | $15,317 | $1,798,913 |
$183,803
$65,222
$118,581
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,247 | $10,070 | $15,317 | $1,788,843 |
| 218 | $5,217 | $10,099 | $15,317 | $1,778,744 |
| 219 | $5,188 | $10,129 | $15,317 | $1,768,615 |
| 220 | $5,158 | $10,158 | $15,317 | $1,758,456 |
| 221 | $5,129 | $10,188 | $15,317 | $1,748,268 |
| 222 | $5,099 | $10,218 | $15,317 | $1,738,050 |
| 223 | $5,069 | $10,248 | $15,317 | $1,727,803 |
| 224 | $5,039 | $10,277 | $15,317 | $1,717,525 |
| 225 | $5,009 | $10,307 | $15,317 | $1,707,218 |
| 226 | $4,979 | $10,338 | $15,317 | $1,696,880 |
| 227 | $4,949 | $10,368 | $15,317 | $1,686,513 |
| 228 | $4,919 | $10,398 | $15,317 | $1,676,115 |
$183,803
$61,005
$122,798
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,889 | $10,428 | $15,317 | $1,665,687 |
| 230 | $4,858 | $10,459 | $15,317 | $1,655,228 |
| 231 | $4,828 | $10,489 | $15,317 | $1,644,739 |
| 232 | $4,797 | $10,520 | $15,317 | $1,634,219 |
| 233 | $4,766 | $10,550 | $15,317 | $1,623,669 |
| 234 | $4,736 | $10,581 | $15,317 | $1,613,087 |
| 235 | $4,705 | $10,612 | $15,317 | $1,602,475 |
| 236 | $4,674 | $10,643 | $15,317 | $1,591,832 |
| 237 | $4,643 | $10,674 | $15,317 | $1,581,158 |
| 238 | $4,612 | $10,705 | $15,317 | $1,570,453 |
| 239 | $4,580 | $10,736 | $15,317 | $1,559,717 |
| 240 | $4,549 | $10,768 | $15,317 | $1,548,949 |
$183,803
$56,637
$127,166
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,518 | $10,799 | $15,317 | $1,538,150 |
| 242 | $4,486 | $10,831 | $15,317 | $1,527,319 |
| 243 | $4,455 | $10,862 | $15,317 | $1,516,457 |
| 244 | $4,423 | $10,894 | $15,317 | $1,505,563 |
| 245 | $4,391 | $10,926 | $15,317 | $1,494,637 |
| 246 | $4,359 | $10,958 | $15,317 | $1,483,680 |
| 247 | $4,327 | $10,990 | $15,317 | $1,472,690 |
| 248 | $4,295 | $11,022 | $15,317 | $1,461,669 |
| 249 | $4,263 | $11,054 | $15,317 | $1,450,615 |
| 250 | $4,231 | $11,086 | $15,317 | $1,439,529 |
| 251 | $4,199 | $11,118 | $15,317 | $1,428,411 |
| 252 | $4,166 | $11,151 | $15,317 | $1,417,260 |
$183,803
$52,114
$131,689
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,134 | $11,183 | $15,317 | $1,406,077 |
| 254 | $4,101 | $11,216 | $15,317 | $1,394,861 |
| 255 | $4,068 | $11,249 | $15,317 | $1,383,612 |
| 256 | $4,036 | $11,281 | $15,317 | $1,372,331 |
| 257 | $4,003 | $11,314 | $15,317 | $1,361,016 |
| 258 | $3,970 | $11,347 | $15,317 | $1,349,669 |
| 259 | $3,937 | $11,380 | $15,317 | $1,338,289 |
| 260 | $3,903 | $11,414 | $15,317 | $1,326,875 |
| 261 | $3,870 | $11,447 | $15,317 | $1,315,428 |
| 262 | $3,837 | $11,480 | $15,317 | $1,303,948 |
| 263 | $3,803 | $11,514 | $15,317 | $1,292,434 |
| 264 | $3,770 | $11,547 | $15,317 | $1,280,887 |
$183,803
$47,430
$136,373
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,736 | $11,581 | $15,317 | $1,269,306 |
| 266 | $3,702 | $11,615 | $15,317 | $1,257,691 |
| 267 | $3,668 | $11,649 | $15,317 | $1,246,043 |
| 268 | $3,634 | $11,683 | $15,317 | $1,234,360 |
| 269 | $3,600 | $11,717 | $15,317 | $1,222,643 |
| 270 | $3,566 | $11,751 | $15,317 | $1,210,893 |
| 271 | $3,532 | $11,785 | $15,317 | $1,199,107 |
| 272 | $3,497 | $11,820 | $15,317 | $1,187,288 |
| 273 | $3,463 | $11,854 | $15,317 | $1,175,434 |
| 274 | $3,428 | $11,889 | $15,317 | $1,163,545 |
| 275 | $3,394 | $11,923 | $15,317 | $1,151,622 |
| 276 | $3,359 | $11,958 | $15,317 | $1,139,664 |
$183,803
$42,580
$141,223
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,324 | $11,993 | $15,317 | $1,127,671 |
| 278 | $3,289 | $12,028 | $15,317 | $1,115,643 |
| 279 | $3,254 | $12,063 | $15,317 | $1,103,580 |
| 280 | $3,219 | $12,098 | $15,317 | $1,091,482 |
| 281 | $3,183 | $12,133 | $15,317 | $1,079,349 |
| 282 | $3,148 | $12,169 | $15,317 | $1,067,180 |
| 283 | $3,113 | $12,204 | $15,317 | $1,054,976 |
| 284 | $3,077 | $12,240 | $15,317 | $1,042,736 |
| 285 | $3,041 | $12,276 | $15,317 | $1,030,460 |
| 286 | $3,006 | $12,311 | $15,317 | $1,018,149 |
| 287 | $2,970 | $12,347 | $15,317 | $1,005,801 |
| 288 | $2,934 | $12,383 | $15,317 | $993,418 |
$183,803
$37,557
$146,246
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,897 | $12,419 | $15,317 | $980,999 |
| 290 | $2,861 | $12,456 | $15,317 | $968,543 |
| 291 | $2,825 | $12,492 | $15,317 | $956,051 |
| 292 | $2,788 | $12,528 | $15,317 | $943,523 |
| 293 | $2,752 | $12,565 | $15,317 | $930,958 |
| 294 | $2,715 | $12,602 | $15,317 | $918,356 |
| 295 | $2,679 | $12,638 | $15,317 | $905,718 |
| 296 | $2,642 | $12,675 | $15,317 | $893,042 |
| 297 | $2,605 | $12,712 | $15,317 | $880,330 |
| 298 | $2,568 | $12,749 | $15,317 | $867,581 |
| 299 | $2,530 | $12,786 | $15,317 | $854,794 |
| 300 | $2,493 | $12,824 | $15,317 | $841,971 |
$183,803
$32,355
$151,447
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,456 | $12,861 | $15,317 | $829,109 |
| 302 | $2,418 | $12,899 | $15,317 | $816,211 |
| 303 | $2,381 | $12,936 | $15,317 | $803,274 |
| 304 | $2,343 | $12,974 | $15,317 | $790,300 |
| 305 | $2,305 | $13,012 | $15,317 | $777,289 |
| 306 | $2,267 | $13,050 | $15,317 | $764,239 |
| 307 | $2,229 | $13,088 | $15,317 | $751,151 |
| 308 | $2,191 | $13,126 | $15,317 | $738,025 |
| 309 | $2,153 | $13,164 | $15,317 | $724,860 |
| 310 | $2,114 | $13,203 | $15,317 | $711,658 |
| 311 | $2,076 | $13,241 | $15,317 | $698,416 |
| 312 | $2,037 | $13,280 | $15,317 | $685,137 |
$183,803
$26,969
$156,834
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,998 | $13,319 | $15,317 | $671,818 |
| 314 | $1,959 | $13,357 | $15,317 | $658,461 |
| 315 | $1,921 | $13,396 | $15,317 | $645,064 |
| 316 | $1,881 | $13,435 | $15,317 | $631,629 |
| 317 | $1,842 | $13,475 | $15,317 | $618,154 |
| 318 | $1,803 | $13,514 | $15,317 | $604,640 |
| 319 | $1,764 | $13,553 | $15,317 | $591,087 |
| 320 | $1,724 | $13,593 | $15,317 | $577,494 |
| 321 | $1,684 | $13,633 | $15,317 | $563,861 |
| 322 | $1,645 | $13,672 | $15,317 | $550,189 |
| 323 | $1,605 | $13,712 | $15,317 | $536,477 |
| 324 | $1,565 | $13,752 | $15,317 | $522,724 |
$183,803
$21,391
$162,412
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,525 | $13,792 | $15,317 | $508,932 |
| 326 | $1,484 | $13,833 | $15,317 | $495,100 |
| 327 | $1,444 | $13,873 | $15,317 | $481,227 |
| 328 | $1,404 | $13,913 | $15,317 | $467,313 |
| 329 | $1,363 | $13,954 | $15,317 | $453,360 |
| 330 | $1,322 | $13,995 | $15,317 | $439,365 |
| 331 | $1,281 | $14,035 | $15,317 | $425,329 |
| 332 | $1,241 | $14,076 | $15,317 | $411,253 |
| 333 | $1,199 | $14,117 | $15,317 | $397,136 |
| 334 | $1,158 | $14,159 | $15,317 | $382,977 |
| 335 | $1,117 | $14,200 | $15,317 | $368,777 |
| 336 | $1,076 | $14,241 | $15,317 | $354,536 |
$183,803
$15,614
$168,189
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,034 | $14,283 | $15,317 | $340,253 |
| 338 | $992 | $14,325 | $15,317 | $325,929 |
| 339 | $951 | $14,366 | $15,317 | $311,562 |
| 340 | $909 | $14,408 | $15,317 | $297,154 |
| 341 | $867 | $14,450 | $15,317 | $282,704 |
| 342 | $825 | $14,492 | $15,317 | $268,211 |
| 343 | $782 | $14,535 | $15,317 | $253,677 |
| 344 | $740 | $14,577 | $15,317 | $239,100 |
| 345 | $697 | $14,620 | $15,317 | $224,480 |
| 346 | $655 | $14,662 | $15,317 | $209,818 |
| 347 | $612 | $14,705 | $15,317 | $195,113 |
| 348 | $569 | $14,748 | $15,317 | $180,365 |
$183,803
$9,632
$174,171
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $526 | $14,791 | $15,317 | $165,574 |
| 350 | $483 | $14,834 | $15,317 | $150,740 |
| 351 | $440 | $14,877 | $15,317 | $135,863 |
| 352 | $396 | $14,921 | $15,317 | $120,943 |
| 353 | $353 | $14,964 | $15,317 | $105,978 |
| 354 | $309 | $15,008 | $15,317 | $90,971 |
| 355 | $265 | $15,052 | $15,317 | $75,919 |
| 356 | $221 | $15,095 | $15,317 | $60,824 |
| 357 | $177 | $15,140 | $15,317 | $45,684 |
| 358 | $133 | $15,184 | $15,317 | $30,500 |
| 359 | $89 | $15,228 | $15,317 | $15,272 |
| 360 | $45 | $15,272 | $15,317 | $0 |
$183,803
$3,438
$180,365
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。
