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
$700 萬
$800 萬
$700 萬
$710 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,899 | $16,060 | $13,160 | $11,232 |
| 1.500 | $21,676 | $16,850 | $13,966 | $12,052 |
| 2.000 | $22,471 | $17,665 | $14,801 | $12,907 |
| 2.500 | $23,284 | $18,504 | $15,666 | $13,798 |
| 3.000 | $24,115 | $19,367 | $16,559 | $14,722 |
| 3.500 | $24,964 | $20,252 | $17,482 | $15,681 |
| 4.000 | $25,830 | $21,161 | $18,432 | $16,671 |
| 4.500 | $26,714 | $22,092 | $19,410 | $17,693 |
| 5.000 | $27,615 | $23,046 | $20,414 | $18,746 |
| 5.500 | $28,533 | $24,021 | $21,444 | $19,827 |
| 6.000 | $29,467 | $25,018 | $22,499 | $20,936 |
每月供款$15,681
30年
$3,492,000
$2,153,031
$5,645,031
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,185 | $5,496 | $15,681 | $3,486,504 |
| 2 | $10,169 | $5,512 | $15,681 | $3,480,993 |
| 3 | $10,153 | $5,528 | $15,681 | $3,475,465 |
| 4 | $10,137 | $5,544 | $15,681 | $3,469,921 |
| 5 | $10,121 | $5,560 | $15,681 | $3,464,361 |
| 6 | $10,104 | $5,576 | $15,681 | $3,458,785 |
| 7 | $10,088 | $5,593 | $15,681 | $3,453,192 |
| 8 | $10,072 | $5,609 | $15,681 | $3,447,583 |
| 9 | $10,055 | $5,625 | $15,681 | $3,441,958 |
| 10 | $10,039 | $5,642 | $15,681 | $3,436,317 |
| 11 | $10,023 | $5,658 | $15,681 | $3,430,659 |
| 12 | $10,006 | $5,675 | $15,681 | $3,424,984 |
$188,168
$121,152
$67,016
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,990 | $5,691 | $15,681 | $3,419,293 |
| 14 | $9,973 | $5,708 | $15,681 | $3,413,585 |
| 15 | $9,956 | $5,724 | $15,681 | $3,407,861 |
| 16 | $9,940 | $5,741 | $15,681 | $3,402,120 |
| 17 | $9,923 | $5,758 | $15,681 | $3,396,362 |
| 18 | $9,906 | $5,775 | $15,681 | $3,390,587 |
| 19 | $9,889 | $5,791 | $15,681 | $3,384,796 |
| 20 | $9,872 | $5,808 | $15,681 | $3,378,988 |
| 21 | $9,855 | $5,825 | $15,681 | $3,373,162 |
| 22 | $9,838 | $5,842 | $15,681 | $3,367,320 |
| 23 | $9,821 | $5,859 | $15,681 | $3,361,461 |
| 24 | $9,804 | $5,876 | $15,681 | $3,355,585 |
$188,168
$118,768
$69,400
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,787 | $5,894 | $15,681 | $3,349,691 |
| 26 | $9,770 | $5,911 | $15,681 | $3,343,780 |
| 27 | $9,753 | $5,928 | $15,681 | $3,337,852 |
| 28 | $9,735 | $5,945 | $15,681 | $3,331,907 |
| 29 | $9,718 | $5,963 | $15,681 | $3,325,945 |
| 30 | $9,701 | $5,980 | $15,681 | $3,319,965 |
| 31 | $9,683 | $5,997 | $15,681 | $3,313,967 |
| 32 | $9,666 | $6,015 | $15,681 | $3,307,952 |
| 33 | $9,648 | $6,032 | $15,681 | $3,301,920 |
| 34 | $9,631 | $6,050 | $15,681 | $3,295,870 |
| 35 | $9,613 | $6,068 | $15,681 | $3,289,802 |
| 36 | $9,595 | $6,085 | $15,681 | $3,283,717 |
$188,168
$116,300
$71,868
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,578 | $6,103 | $15,681 | $3,277,614 |
| 38 | $9,560 | $6,121 | $15,681 | $3,271,493 |
| 39 | $9,542 | $6,139 | $15,681 | $3,265,354 |
| 40 | $9,524 | $6,157 | $15,681 | $3,259,197 |
| 41 | $9,506 | $6,175 | $15,681 | $3,253,023 |
| 42 | $9,488 | $6,193 | $15,681 | $3,246,830 |
| 43 | $9,470 | $6,211 | $15,681 | $3,240,619 |
| 44 | $9,452 | $6,229 | $15,681 | $3,234,390 |
| 45 | $9,434 | $6,247 | $15,681 | $3,228,143 |
| 46 | $9,415 | $6,265 | $15,681 | $3,221,878 |
| 47 | $9,397 | $6,283 | $15,681 | $3,215,595 |
| 48 | $9,379 | $6,302 | $15,681 | $3,209,293 |
$188,168
$113,744
$74,424
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,360 | $6,320 | $15,681 | $3,202,973 |
| 50 | $9,342 | $6,339 | $15,681 | $3,196,634 |
| 51 | $9,324 | $6,357 | $15,681 | $3,190,277 |
| 52 | $9,305 | $6,376 | $15,681 | $3,183,901 |
| 53 | $9,286 | $6,394 | $15,681 | $3,177,507 |
| 54 | $9,268 | $6,413 | $15,681 | $3,171,094 |
| 55 | $9,249 | $6,432 | $15,681 | $3,164,662 |
| 56 | $9,230 | $6,450 | $15,681 | $3,158,212 |
| 57 | $9,211 | $6,469 | $15,681 | $3,151,743 |
| 58 | $9,193 | $6,488 | $15,681 | $3,145,255 |
| 59 | $9,174 | $6,507 | $15,681 | $3,138,748 |
| 60 | $9,155 | $6,526 | $15,681 | $3,132,222 |
$188,168
$111,097
$77,071
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,136 | $6,545 | $15,681 | $3,125,677 |
| 62 | $9,117 | $6,564 | $15,681 | $3,119,113 |
| 63 | $9,097 | $6,583 | $15,681 | $3,112,529 |
| 64 | $9,078 | $6,602 | $15,681 | $3,105,927 |
| 65 | $9,059 | $6,622 | $15,681 | $3,099,305 |
| 66 | $9,040 | $6,641 | $15,681 | $3,092,664 |
| 67 | $9,020 | $6,660 | $15,681 | $3,086,004 |
| 68 | $9,001 | $6,680 | $15,681 | $3,079,324 |
| 69 | $8,981 | $6,699 | $15,681 | $3,072,625 |
| 70 | $8,962 | $6,719 | $15,681 | $3,065,906 |
| 71 | $8,942 | $6,738 | $15,681 | $3,059,168 |
| 72 | $8,923 | $6,758 | $15,681 | $3,052,410 |
$188,168
$108,356
$79,812
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,903 | $6,778 | $15,681 | $3,045,632 |
| 74 | $8,883 | $6,798 | $15,681 | $3,038,834 |
| 75 | $8,863 | $6,817 | $15,681 | $3,032,017 |
| 76 | $8,843 | $6,837 | $15,681 | $3,025,180 |
| 77 | $8,823 | $6,857 | $15,681 | $3,018,322 |
| 78 | $8,803 | $6,877 | $15,681 | $3,011,445 |
| 79 | $8,783 | $6,897 | $15,681 | $3,004,548 |
| 80 | $8,763 | $6,917 | $15,681 | $2,997,631 |
| 81 | $8,743 | $6,938 | $15,681 | $2,990,693 |
| 82 | $8,723 | $6,958 | $15,681 | $2,983,735 |
| 83 | $8,703 | $6,978 | $15,681 | $2,976,757 |
| 84 | $8,682 | $6,998 | $15,681 | $2,969,759 |
$188,168
$105,517
$82,651
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,662 | $7,019 | $15,681 | $2,962,740 |
| 86 | $8,641 | $7,039 | $15,681 | $2,955,701 |
| 87 | $8,621 | $7,060 | $15,681 | $2,948,641 |
| 88 | $8,600 | $7,080 | $15,681 | $2,941,560 |
| 89 | $8,580 | $7,101 | $15,681 | $2,934,459 |
| 90 | $8,559 | $7,122 | $15,681 | $2,927,337 |
| 91 | $8,538 | $7,143 | $15,681 | $2,920,195 |
| 92 | $8,517 | $7,163 | $15,681 | $2,913,031 |
| 93 | $8,496 | $7,184 | $15,681 | $2,905,847 |
| 94 | $8,475 | $7,205 | $15,681 | $2,898,642 |
| 95 | $8,454 | $7,226 | $15,681 | $2,891,416 |
| 96 | $8,433 | $7,247 | $15,681 | $2,884,168 |
$188,168
$102,577
$85,590
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,412 | $7,268 | $15,681 | $2,876,900 |
| 98 | $8,391 | $7,290 | $15,681 | $2,869,610 |
| 99 | $8,370 | $7,311 | $15,681 | $2,862,299 |
| 100 | $8,348 | $7,332 | $15,681 | $2,854,967 |
| 101 | $8,327 | $7,354 | $15,681 | $2,847,613 |
| 102 | $8,306 | $7,375 | $15,681 | $2,840,238 |
| 103 | $8,284 | $7,397 | $15,681 | $2,832,842 |
| 104 | $8,262 | $7,418 | $15,681 | $2,825,423 |
| 105 | $8,241 | $7,440 | $15,681 | $2,817,984 |
| 106 | $8,219 | $7,462 | $15,681 | $2,810,522 |
| 107 | $8,197 | $7,483 | $15,681 | $2,803,039 |
| 108 | $8,176 | $7,505 | $15,681 | $2,795,534 |
$188,168
$99,533
$88,635
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,154 | $7,527 | $15,681 | $2,788,007 |
| 110 | $8,132 | $7,549 | $15,681 | $2,780,458 |
| 111 | $8,110 | $7,571 | $15,681 | $2,772,887 |
| 112 | $8,088 | $7,593 | $15,681 | $2,765,294 |
| 113 | $8,065 | $7,615 | $15,681 | $2,757,678 |
| 114 | $8,043 | $7,637 | $15,681 | $2,750,041 |
| 115 | $8,021 | $7,660 | $15,681 | $2,742,381 |
| 116 | $7,999 | $7,682 | $15,681 | $2,734,699 |
| 117 | $7,976 | $7,704 | $15,681 | $2,726,995 |
| 118 | $7,954 | $7,727 | $15,681 | $2,719,268 |
| 119 | $7,931 | $7,749 | $15,681 | $2,711,519 |
| 120 | $7,909 | $7,772 | $15,681 | $2,703,746 |
$188,168
$96,381
$91,787
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,886 | $7,795 | $15,681 | $2,695,952 |
| 122 | $7,863 | $7,817 | $15,681 | $2,688,134 |
| 123 | $7,840 | $7,840 | $15,681 | $2,680,294 |
| 124 | $7,818 | $7,863 | $15,681 | $2,672,431 |
| 125 | $7,795 | $7,886 | $15,681 | $2,664,545 |
| 126 | $7,772 | $7,909 | $15,681 | $2,656,636 |
| 127 | $7,749 | $7,932 | $15,681 | $2,648,704 |
| 128 | $7,725 | $7,955 | $15,681 | $2,640,748 |
| 129 | $7,702 | $7,978 | $15,681 | $2,632,770 |
| 130 | $7,679 | $8,002 | $15,681 | $2,624,768 |
| 131 | $7,656 | $8,025 | $15,681 | $2,616,743 |
| 132 | $7,632 | $8,048 | $15,681 | $2,608,695 |
$188,168
$93,116
$95,052
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,609 | $8,072 | $15,681 | $2,600,623 |
| 134 | $7,585 | $8,095 | $15,681 | $2,592,527 |
| 135 | $7,562 | $8,119 | $15,681 | $2,584,408 |
| 136 | $7,538 | $8,143 | $15,681 | $2,576,265 |
| 137 | $7,514 | $8,167 | $15,681 | $2,568,099 |
| 138 | $7,490 | $8,190 | $15,681 | $2,559,909 |
| 139 | $7,466 | $8,214 | $15,681 | $2,551,694 |
| 140 | $7,442 | $8,238 | $15,681 | $2,543,456 |
| 141 | $7,418 | $8,262 | $15,681 | $2,535,194 |
| 142 | $7,394 | $8,286 | $15,681 | $2,526,908 |
| 143 | $7,370 | $8,310 | $15,681 | $2,518,597 |
| 144 | $7,346 | $8,335 | $15,681 | $2,510,262 |
$188,168
$89,735
$98,432
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,322 | $8,359 | $15,681 | $2,501,903 |
| 146 | $7,297 | $8,383 | $15,681 | $2,493,520 |
| 147 | $7,273 | $8,408 | $15,681 | $2,485,112 |
| 148 | $7,248 | $8,432 | $15,681 | $2,476,680 |
| 149 | $7,224 | $8,457 | $15,681 | $2,468,223 |
| 150 | $7,199 | $8,482 | $15,681 | $2,459,741 |
| 151 | $7,174 | $8,506 | $15,681 | $2,451,235 |
| 152 | $7,149 | $8,531 | $15,681 | $2,442,703 |
| 153 | $7,125 | $8,556 | $15,681 | $2,434,147 |
| 154 | $7,100 | $8,581 | $15,681 | $2,425,566 |
| 155 | $7,075 | $8,606 | $15,681 | $2,416,960 |
| 156 | $7,049 | $8,631 | $15,681 | $2,408,329 |
$188,168
$86,234
$101,933
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,024 | $8,656 | $15,681 | $2,399,673 |
| 158 | $6,999 | $8,682 | $15,681 | $2,390,991 |
| 159 | $6,974 | $8,707 | $15,681 | $2,382,284 |
| 160 | $6,948 | $8,732 | $15,681 | $2,373,552 |
| 161 | $6,923 | $8,758 | $15,681 | $2,364,794 |
| 162 | $6,897 | $8,783 | $15,681 | $2,356,011 |
| 163 | $6,872 | $8,809 | $15,681 | $2,347,202 |
| 164 | $6,846 | $8,835 | $15,681 | $2,338,367 |
| 165 | $6,820 | $8,860 | $15,681 | $2,329,507 |
| 166 | $6,794 | $8,886 | $15,681 | $2,320,620 |
| 167 | $6,768 | $8,912 | $15,681 | $2,311,708 |
| 168 | $6,742 | $8,938 | $15,681 | $2,302,770 |
$188,168
$82,609
$105,559
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,716 | $8,964 | $15,681 | $2,293,806 |
| 170 | $6,690 | $8,990 | $15,681 | $2,284,816 |
| 171 | $6,664 | $9,017 | $15,681 | $2,275,799 |
| 172 | $6,638 | $9,043 | $15,681 | $2,266,756 |
| 173 | $6,611 | $9,069 | $15,681 | $2,257,687 |
| 174 | $6,585 | $9,096 | $15,681 | $2,248,591 |
| 175 | $6,558 | $9,122 | $15,681 | $2,239,469 |
| 176 | $6,532 | $9,149 | $15,681 | $2,230,320 |
| 177 | $6,505 | $9,176 | $15,681 | $2,221,144 |
| 178 | $6,478 | $9,202 | $15,681 | $2,211,942 |
| 179 | $6,451 | $9,229 | $15,681 | $2,202,713 |
| 180 | $6,425 | $9,256 | $15,681 | $2,193,457 |
$188,168
$78,854
$109,313
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,398 | $9,283 | $15,681 | $2,184,174 |
| 182 | $6,371 | $9,310 | $15,681 | $2,174,864 |
| 183 | $6,343 | $9,337 | $15,681 | $2,165,526 |
| 184 | $6,316 | $9,365 | $15,681 | $2,156,162 |
| 185 | $6,289 | $9,392 | $15,681 | $2,146,770 |
| 186 | $6,261 | $9,419 | $15,681 | $2,137,351 |
| 187 | $6,234 | $9,447 | $15,681 | $2,127,904 |
| 188 | $6,206 | $9,474 | $15,681 | $2,118,430 |
| 189 | $6,179 | $9,502 | $15,681 | $2,108,928 |
| 190 | $6,151 | $9,530 | $15,681 | $2,099,398 |
| 191 | $6,123 | $9,557 | $15,681 | $2,089,841 |
| 192 | $6,095 | $9,585 | $15,681 | $2,080,256 |
$188,168
$74,967
$113,201
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,067 | $9,613 | $15,681 | $2,070,643 |
| 194 | $6,039 | $9,641 | $15,681 | $2,061,001 |
| 195 | $6,011 | $9,669 | $15,681 | $2,051,332 |
| 196 | $5,983 | $9,698 | $15,681 | $2,041,634 |
| 197 | $5,955 | $9,726 | $15,681 | $2,031,908 |
| 198 | $5,926 | $9,754 | $15,681 | $2,022,154 |
| 199 | $5,898 | $9,783 | $15,681 | $2,012,371 |
| 200 | $5,869 | $9,811 | $15,681 | $2,002,560 |
| 201 | $5,841 | $9,840 | $15,681 | $1,992,720 |
| 202 | $5,812 | $9,869 | $15,681 | $1,982,852 |
| 203 | $5,783 | $9,897 | $15,681 | $1,972,955 |
| 204 | $5,754 | $9,926 | $15,681 | $1,963,028 |
$188,168
$70,940
$117,227
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,725 | $9,955 | $15,681 | $1,953,073 |
| 206 | $5,696 | $9,984 | $15,681 | $1,943,089 |
| 207 | $5,667 | $10,013 | $15,681 | $1,933,076 |
| 208 | $5,638 | $10,043 | $15,681 | $1,923,033 |
| 209 | $5,609 | $10,072 | $15,681 | $1,912,961 |
| 210 | $5,579 | $10,101 | $15,681 | $1,902,860 |
| 211 | $5,550 | $10,131 | $15,681 | $1,892,730 |
| 212 | $5,520 | $10,160 | $15,681 | $1,882,569 |
| 213 | $5,491 | $10,190 | $15,681 | $1,872,380 |
| 214 | $5,461 | $10,220 | $15,681 | $1,862,160 |
| 215 | $5,431 | $10,249 | $15,681 | $1,851,911 |
| 216 | $5,401 | $10,279 | $15,681 | $1,841,632 |
$188,168
$66,771
$121,397
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,371 | $10,309 | $15,681 | $1,831,322 |
| 218 | $5,341 | $10,339 | $15,681 | $1,820,983 |
| 219 | $5,311 | $10,369 | $15,681 | $1,810,614 |
| 220 | $5,281 | $10,400 | $15,681 | $1,800,214 |
| 221 | $5,251 | $10,430 | $15,681 | $1,789,784 |
| 222 | $5,220 | $10,460 | $15,681 | $1,779,323 |
| 223 | $5,190 | $10,491 | $15,681 | $1,768,833 |
| 224 | $5,159 | $10,522 | $15,681 | $1,758,311 |
| 225 | $5,128 | $10,552 | $15,681 | $1,747,759 |
| 226 | $5,098 | $10,583 | $15,681 | $1,737,176 |
| 227 | $5,067 | $10,614 | $15,681 | $1,726,562 |
| 228 | $5,036 | $10,645 | $15,681 | $1,715,917 |
$188,168
$62,453
$125,715
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,005 | $10,676 | $15,681 | $1,705,241 |
| 230 | $4,974 | $10,707 | $15,681 | $1,694,534 |
| 231 | $4,942 | $10,738 | $15,681 | $1,683,796 |
| 232 | $4,911 | $10,770 | $15,681 | $1,673,026 |
| 233 | $4,880 | $10,801 | $15,681 | $1,662,225 |
| 234 | $4,848 | $10,832 | $15,681 | $1,651,393 |
| 235 | $4,817 | $10,864 | $15,681 | $1,640,529 |
| 236 | $4,785 | $10,896 | $15,681 | $1,629,633 |
| 237 | $4,753 | $10,928 | $15,681 | $1,618,705 |
| 238 | $4,721 | $10,959 | $15,681 | $1,607,746 |
| 239 | $4,689 | $10,991 | $15,681 | $1,596,755 |
| 240 | $4,657 | $11,023 | $15,681 | $1,585,731 |
$188,168
$57,982
$130,186
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,625 | $11,056 | $15,681 | $1,574,676 |
| 242 | $4,593 | $11,088 | $15,681 | $1,563,588 |
| 243 | $4,560 | $11,120 | $15,681 | $1,552,468 |
| 244 | $4,528 | $11,153 | $15,681 | $1,541,315 |
| 245 | $4,496 | $11,185 | $15,681 | $1,530,130 |
| 246 | $4,463 | $11,218 | $15,681 | $1,518,912 |
| 247 | $4,430 | $11,250 | $15,681 | $1,507,662 |
| 248 | $4,397 | $11,283 | $15,681 | $1,496,378 |
| 249 | $4,364 | $11,316 | $15,681 | $1,485,062 |
| 250 | $4,331 | $11,349 | $15,681 | $1,473,713 |
| 251 | $4,298 | $11,382 | $15,681 | $1,462,331 |
| 252 | $4,265 | $11,416 | $15,681 | $1,450,915 |
$188,168
$53,352
$134,816
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,232 | $11,449 | $15,681 | $1,439,466 |
| 254 | $4,198 | $11,482 | $15,681 | $1,427,984 |
| 255 | $4,165 | $11,516 | $15,681 | $1,416,468 |
| 256 | $4,131 | $11,549 | $15,681 | $1,404,919 |
| 257 | $4,098 | $11,583 | $15,681 | $1,393,336 |
| 258 | $4,064 | $11,617 | $15,681 | $1,381,719 |
| 259 | $4,030 | $11,651 | $15,681 | $1,370,069 |
| 260 | $3,996 | $11,685 | $15,681 | $1,358,384 |
| 261 | $3,962 | $11,719 | $15,681 | $1,346,665 |
| 262 | $3,928 | $11,753 | $15,681 | $1,334,913 |
| 263 | $3,893 | $11,787 | $15,681 | $1,323,125 |
| 264 | $3,859 | $11,822 | $15,681 | $1,311,304 |
$188,168
$48,557
$139,611
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,825 | $11,856 | $15,681 | $1,299,448 |
| 266 | $3,790 | $11,891 | $15,681 | $1,287,557 |
| 267 | $3,755 | $11,925 | $15,681 | $1,275,632 |
| 268 | $3,721 | $11,960 | $15,681 | $1,263,672 |
| 269 | $3,686 | $11,995 | $15,681 | $1,251,677 |
| 270 | $3,651 | $12,030 | $15,681 | $1,239,647 |
| 271 | $3,616 | $12,065 | $15,681 | $1,227,582 |
| 272 | $3,580 | $12,100 | $15,681 | $1,215,482 |
| 273 | $3,545 | $12,135 | $15,681 | $1,203,347 |
| 274 | $3,510 | $12,171 | $15,681 | $1,191,176 |
| 275 | $3,474 | $12,206 | $15,681 | $1,178,969 |
| 276 | $3,439 | $12,242 | $15,681 | $1,166,727 |
$188,168
$43,591
$144,577
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,403 | $12,278 | $15,681 | $1,154,450 |
| 278 | $3,367 | $12,313 | $15,681 | $1,142,136 |
| 279 | $3,331 | $12,349 | $15,681 | $1,129,787 |
| 280 | $3,295 | $12,385 | $15,681 | $1,117,401 |
| 281 | $3,259 | $12,422 | $15,681 | $1,104,980 |
| 282 | $3,223 | $12,458 | $15,681 | $1,092,522 |
| 283 | $3,187 | $12,494 | $15,681 | $1,080,028 |
| 284 | $3,150 | $12,531 | $15,681 | $1,067,497 |
| 285 | $3,114 | $12,567 | $15,681 | $1,054,930 |
| 286 | $3,077 | $12,604 | $15,681 | $1,042,326 |
| 287 | $3,040 | $12,641 | $15,681 | $1,029,686 |
| 288 | $3,003 | $12,677 | $15,681 | $1,017,008 |
$188,168
$38,449
$149,719
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,966 | $12,714 | $15,681 | $1,004,294 |
| 290 | $2,929 | $12,751 | $15,681 | $991,543 |
| 291 | $2,892 | $12,789 | $15,681 | $978,754 |
| 292 | $2,855 | $12,826 | $15,681 | $965,928 |
| 293 | $2,817 | $12,863 | $15,681 | $953,065 |
| 294 | $2,780 | $12,901 | $15,681 | $940,164 |
| 295 | $2,742 | $12,938 | $15,681 | $927,225 |
| 296 | $2,704 | $12,976 | $15,681 | $914,249 |
| 297 | $2,667 | $13,014 | $15,681 | $901,235 |
| 298 | $2,629 | $13,052 | $15,681 | $888,183 |
| 299 | $2,591 | $13,090 | $15,681 | $875,093 |
| 300 | $2,552 | $13,128 | $15,681 | $861,965 |
$188,168
$33,124
$155,044
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,514 | $13,167 | $15,681 | $848,798 |
| 302 | $2,476 | $13,205 | $15,681 | $835,593 |
| 303 | $2,437 | $13,243 | $15,681 | $822,350 |
| 304 | $2,399 | $13,282 | $15,681 | $809,067 |
| 305 | $2,360 | $13,321 | $15,681 | $795,747 |
| 306 | $2,321 | $13,360 | $15,681 | $782,387 |
| 307 | $2,282 | $13,399 | $15,681 | $768,988 |
| 308 | $2,243 | $13,438 | $15,681 | $755,550 |
| 309 | $2,204 | $13,477 | $15,681 | $742,073 |
| 310 | $2,164 | $13,516 | $15,681 | $728,557 |
| 311 | $2,125 | $13,556 | $15,681 | $715,002 |
| 312 | $2,085 | $13,595 | $15,681 | $701,406 |
$188,168
$27,609
$160,558
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,046 | $13,635 | $15,681 | $687,771 |
| 314 | $2,006 | $13,675 | $15,681 | $674,097 |
| 315 | $1,966 | $13,715 | $15,681 | $660,382 |
| 316 | $1,926 | $13,755 | $15,681 | $646,628 |
| 317 | $1,886 | $13,795 | $15,681 | $632,833 |
| 318 | $1,846 | $13,835 | $15,681 | $618,998 |
| 319 | $1,805 | $13,875 | $15,681 | $605,123 |
| 320 | $1,765 | $13,916 | $15,681 | $591,207 |
| 321 | $1,724 | $13,956 | $15,681 | $577,251 |
| 322 | $1,684 | $13,997 | $15,681 | $563,254 |
| 323 | $1,643 | $14,038 | $15,681 | $549,216 |
| 324 | $1,602 | $14,079 | $15,681 | $535,137 |
$188,168
$21,899
$166,269
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,561 | $14,120 | $15,681 | $521,018 |
| 326 | $1,520 | $14,161 | $15,681 | $506,857 |
| 327 | $1,478 | $14,202 | $15,681 | $492,654 |
| 328 | $1,437 | $14,244 | $15,681 | $478,411 |
| 329 | $1,395 | $14,285 | $15,681 | $464,125 |
| 330 | $1,354 | $14,327 | $15,681 | $449,798 |
| 331 | $1,312 | $14,369 | $15,681 | $435,430 |
| 332 | $1,270 | $14,411 | $15,681 | $421,019 |
| 333 | $1,228 | $14,453 | $15,681 | $406,566 |
| 334 | $1,186 | $14,495 | $15,681 | $392,072 |
| 335 | $1,144 | $14,537 | $15,681 | $377,534 |
| 336 | $1,101 | $14,579 | $15,681 | $362,955 |
$188,168
$15,985
$172,183
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,059 | $14,622 | $15,681 | $348,333 |
| 338 | $1,016 | $14,665 | $15,681 | $333,668 |
| 339 | $973 | $14,707 | $15,681 | $318,961 |
| 340 | $930 | $14,750 | $15,681 | $304,210 |
| 341 | $887 | $14,793 | $15,681 | $289,417 |
| 342 | $844 | $14,837 | $15,681 | $274,581 |
| 343 | $801 | $14,880 | $15,681 | $259,701 |
| 344 | $757 | $14,923 | $15,681 | $244,778 |
| 345 | $714 | $14,967 | $15,681 | $229,811 |
| 346 | $670 | $15,010 | $15,681 | $214,801 |
| 347 | $627 | $15,054 | $15,681 | $199,746 |
| 348 | $583 | $15,098 | $15,681 | $184,648 |
$188,168
$9,861
$178,307
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $539 | $15,142 | $15,681 | $169,506 |
| 350 | $494 | $15,186 | $15,681 | $154,320 |
| 351 | $450 | $15,231 | $15,681 | $139,089 |
| 352 | $406 | $15,275 | $15,681 | $123,815 |
| 353 | $361 | $15,320 | $15,681 | $108,495 |
| 354 | $316 | $15,364 | $15,681 | $93,131 |
| 355 | $272 | $15,409 | $15,681 | $77,722 |
| 356 | $227 | $15,454 | $15,681 | $62,268 |
| 357 | $182 | $15,499 | $15,681 | $46,769 |
| 358 | $136 | $15,544 | $15,681 | $31,225 |
| 359 | $91 | $15,590 | $15,681 | $15,635 |
| 360 | $46 | $15,635 | $15,681 | $0 |
$188,168
$3,519
$184,648
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。
