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
$733 萬
$800 萬
$880 萬
$850 萬
575 呎
@13,043
743 呎
@10,094
$750 萬
$750 萬
$700 萬
$710 萬
$700 萬
$800 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 |
| 3.625 | $24,335 | $19,791 | $17,123 | $15,392 |
| 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$15,392
30年
$3,375,000
$2,166,024
$5,541,024
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,195 | $5,196 | $15,392 | $3,369,804 |
| 2 | $10,180 | $5,212 | $15,392 | $3,364,591 |
| 3 | $10,164 | $5,228 | $15,392 | $3,359,364 |
| 4 | $10,148 | $5,244 | $15,392 | $3,354,120 |
| 5 | $10,132 | $5,259 | $15,392 | $3,348,860 |
| 6 | $10,116 | $5,275 | $15,392 | $3,343,585 |
| 7 | $10,100 | $5,291 | $15,392 | $3,338,294 |
| 8 | $10,084 | $5,307 | $15,392 | $3,332,986 |
| 9 | $10,068 | $5,323 | $15,392 | $3,327,663 |
| 10 | $10,052 | $5,339 | $15,392 | $3,322,324 |
| 11 | $10,036 | $5,356 | $15,392 | $3,316,968 |
| 12 | $10,020 | $5,372 | $15,392 | $3,311,596 |
$184,701
$121,297
$63,404
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,004 | $5,388 | $15,392 | $3,306,208 |
| 14 | $9,988 | $5,404 | $15,392 | $3,300,804 |
| 15 | $9,971 | $5,421 | $15,392 | $3,295,384 |
| 16 | $9,955 | $5,437 | $15,392 | $3,289,947 |
| 17 | $9,938 | $5,453 | $15,392 | $3,284,493 |
| 18 | $9,922 | $5,470 | $15,392 | $3,279,024 |
| 19 | $9,905 | $5,486 | $15,392 | $3,273,537 |
| 20 | $9,889 | $5,503 | $15,392 | $3,268,034 |
| 21 | $9,872 | $5,520 | $15,392 | $3,262,515 |
| 22 | $9,856 | $5,536 | $15,392 | $3,256,979 |
| 23 | $9,839 | $5,553 | $15,392 | $3,251,426 |
| 24 | $9,822 | $5,570 | $15,392 | $3,245,856 |
$184,701
$118,960
$65,741
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,805 | $5,587 | $15,392 | $3,240,269 |
| 26 | $9,788 | $5,603 | $15,392 | $3,234,666 |
| 27 | $9,771 | $5,620 | $15,392 | $3,229,046 |
| 28 | $9,754 | $5,637 | $15,392 | $3,223,408 |
| 29 | $9,737 | $5,654 | $15,392 | $3,217,754 |
| 30 | $9,720 | $5,671 | $15,392 | $3,212,083 |
| 31 | $9,703 | $5,689 | $15,392 | $3,206,394 |
| 32 | $9,686 | $5,706 | $15,392 | $3,200,688 |
| 33 | $9,669 | $5,723 | $15,392 | $3,194,965 |
| 34 | $9,651 | $5,740 | $15,392 | $3,189,225 |
| 35 | $9,634 | $5,758 | $15,392 | $3,183,467 |
| 36 | $9,617 | $5,775 | $15,392 | $3,177,692 |
$184,701
$116,537
$68,164
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,599 | $5,792 | $15,392 | $3,171,900 |
| 38 | $9,582 | $5,810 | $15,392 | $3,166,090 |
| 39 | $9,564 | $5,828 | $15,392 | $3,160,262 |
| 40 | $9,547 | $5,845 | $15,392 | $3,154,417 |
| 41 | $9,529 | $5,863 | $15,392 | $3,148,555 |
| 42 | $9,511 | $5,880 | $15,392 | $3,142,674 |
| 43 | $9,493 | $5,898 | $15,392 | $3,136,776 |
| 44 | $9,476 | $5,916 | $15,392 | $3,130,860 |
| 45 | $9,458 | $5,934 | $15,392 | $3,124,926 |
| 46 | $9,440 | $5,952 | $15,392 | $3,118,974 |
| 47 | $9,422 | $5,970 | $15,392 | $3,113,004 |
| 48 | $9,404 | $5,988 | $15,392 | $3,107,016 |
$184,701
$114,025
$70,676
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,386 | $6,006 | $15,392 | $3,101,010 |
| 50 | $9,368 | $6,024 | $15,392 | $3,094,986 |
| 51 | $9,349 | $6,042 | $15,392 | $3,088,944 |
| 52 | $9,331 | $6,061 | $15,392 | $3,082,883 |
| 53 | $9,313 | $6,079 | $15,392 | $3,076,805 |
| 54 | $9,295 | $6,097 | $15,392 | $3,070,707 |
| 55 | $9,276 | $6,116 | $15,392 | $3,064,592 |
| 56 | $9,258 | $6,134 | $15,392 | $3,058,458 |
| 57 | $9,239 | $6,153 | $15,392 | $3,052,305 |
| 58 | $9,221 | $6,171 | $15,392 | $3,046,134 |
| 59 | $9,202 | $6,190 | $15,392 | $3,039,944 |
| 60 | $9,183 | $6,209 | $15,392 | $3,033,735 |
$184,701
$111,420
$73,281
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,164 | $6,227 | $15,392 | $3,027,508 |
| 62 | $9,146 | $6,246 | $15,392 | $3,021,262 |
| 63 | $9,127 | $6,265 | $15,392 | $3,014,997 |
| 64 | $9,108 | $6,284 | $15,392 | $3,008,713 |
| 65 | $9,089 | $6,303 | $15,392 | $3,002,410 |
| 66 | $9,070 | $6,322 | $15,392 | $2,996,088 |
| 67 | $9,051 | $6,341 | $15,392 | $2,989,747 |
| 68 | $9,032 | $6,360 | $15,392 | $2,983,387 |
| 69 | $9,012 | $6,379 | $15,392 | $2,977,007 |
| 70 | $8,993 | $6,399 | $15,392 | $2,970,609 |
| 71 | $8,974 | $6,418 | $15,392 | $2,964,191 |
| 72 | $8,954 | $6,437 | $15,392 | $2,957,753 |
$184,701
$108,719
$75,982
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,935 | $6,457 | $15,392 | $2,951,296 |
| 74 | $8,915 | $6,476 | $15,392 | $2,944,820 |
| 75 | $8,896 | $6,496 | $15,392 | $2,938,324 |
| 76 | $8,876 | $6,516 | $15,392 | $2,931,809 |
| 77 | $8,857 | $6,535 | $15,392 | $2,925,273 |
| 78 | $8,837 | $6,555 | $15,392 | $2,918,718 |
| 79 | $8,817 | $6,575 | $15,392 | $2,912,144 |
| 80 | $8,797 | $6,595 | $15,392 | $2,905,549 |
| 81 | $8,777 | $6,615 | $15,392 | $2,898,934 |
| 82 | $8,757 | $6,635 | $15,392 | $2,892,300 |
| 83 | $8,737 | $6,655 | $15,392 | $2,885,645 |
| 84 | $8,717 | $6,675 | $15,392 | $2,878,971 |
$184,701
$105,918
$78,783
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,697 | $6,695 | $15,392 | $2,872,276 |
| 86 | $8,677 | $6,715 | $15,392 | $2,865,561 |
| 87 | $8,656 | $6,735 | $15,392 | $2,858,825 |
| 88 | $8,636 | $6,756 | $15,392 | $2,852,070 |
| 89 | $8,616 | $6,776 | $15,392 | $2,845,294 |
| 90 | $8,595 | $6,797 | $15,392 | $2,838,497 |
| 91 | $8,575 | $6,817 | $15,392 | $2,831,680 |
| 92 | $8,554 | $6,838 | $15,392 | $2,824,842 |
| 93 | $8,533 | $6,858 | $15,392 | $2,817,984 |
| 94 | $8,513 | $6,879 | $15,392 | $2,811,105 |
| 95 | $8,492 | $6,900 | $15,392 | $2,804,205 |
| 96 | $8,471 | $6,921 | $15,392 | $2,797,284 |
$184,701
$103,014
$81,686
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,450 | $6,942 | $15,392 | $2,790,343 |
| 98 | $8,429 | $6,963 | $15,392 | $2,783,380 |
| 99 | $8,408 | $6,984 | $15,392 | $2,776,396 |
| 100 | $8,387 | $7,005 | $15,392 | $2,769,392 |
| 101 | $8,366 | $7,026 | $15,392 | $2,762,366 |
| 102 | $8,345 | $7,047 | $15,392 | $2,755,319 |
| 103 | $8,323 | $7,068 | $15,392 | $2,748,250 |
| 104 | $8,302 | $7,090 | $15,392 | $2,741,161 |
| 105 | $8,281 | $7,111 | $15,392 | $2,734,050 |
| 106 | $8,259 | $7,133 | $15,392 | $2,726,917 |
| 107 | $8,238 | $7,154 | $15,392 | $2,719,763 |
| 108 | $8,216 | $7,176 | $15,392 | $2,712,587 |
$184,701
$100,004
$84,697
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,194 | $7,197 | $15,392 | $2,705,390 |
| 110 | $8,173 | $7,219 | $15,392 | $2,698,170 |
| 111 | $8,151 | $7,241 | $15,392 | $2,690,929 |
| 112 | $8,129 | $7,263 | $15,392 | $2,683,666 |
| 113 | $8,107 | $7,285 | $15,392 | $2,676,382 |
| 114 | $8,085 | $7,307 | $15,392 | $2,669,075 |
| 115 | $8,063 | $7,329 | $15,392 | $2,661,746 |
| 116 | $8,041 | $7,351 | $15,392 | $2,654,395 |
| 117 | $8,018 | $7,373 | $15,392 | $2,647,022 |
| 118 | $7,996 | $7,396 | $15,392 | $2,639,626 |
| 119 | $7,974 | $7,418 | $15,392 | $2,632,208 |
| 120 | $7,951 | $7,440 | $15,392 | $2,624,768 |
$184,701
$96,882
$87,819
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,929 | $7,463 | $15,392 | $2,617,305 |
| 122 | $7,906 | $7,485 | $15,392 | $2,609,820 |
| 123 | $7,884 | $7,508 | $15,392 | $2,602,312 |
| 124 | $7,861 | $7,531 | $15,392 | $2,594,781 |
| 125 | $7,838 | $7,553 | $15,392 | $2,587,228 |
| 126 | $7,816 | $7,576 | $15,392 | $2,579,652 |
| 127 | $7,793 | $7,599 | $15,392 | $2,572,053 |
| 128 | $7,770 | $7,622 | $15,392 | $2,564,431 |
| 129 | $7,747 | $7,645 | $15,392 | $2,556,786 |
| 130 | $7,724 | $7,668 | $15,392 | $2,549,118 |
| 131 | $7,700 | $7,691 | $15,392 | $2,541,427 |
| 132 | $7,677 | $7,715 | $15,392 | $2,533,712 |
$184,701
$93,645
$91,056
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,654 | $7,738 | $15,392 | $2,525,974 |
| 134 | $7,631 | $7,761 | $15,392 | $2,518,213 |
| 135 | $7,607 | $7,785 | $15,392 | $2,510,428 |
| 136 | $7,584 | $7,808 | $15,392 | $2,502,620 |
| 137 | $7,560 | $7,832 | $15,392 | $2,494,789 |
| 138 | $7,536 | $7,855 | $15,392 | $2,486,933 |
| 139 | $7,513 | $7,879 | $15,392 | $2,479,054 |
| 140 | $7,489 | $7,903 | $15,392 | $2,471,151 |
| 141 | $7,465 | $7,927 | $15,392 | $2,463,224 |
| 142 | $7,441 | $7,951 | $15,392 | $2,455,274 |
| 143 | $7,417 | $7,975 | $15,392 | $2,447,299 |
| 144 | $7,393 | $7,999 | $15,392 | $2,439,300 |
$184,701
$90,289
$94,412
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,369 | $8,023 | $15,392 | $2,431,277 |
| 146 | $7,344 | $8,047 | $15,392 | $2,423,230 |
| 147 | $7,320 | $8,072 | $15,392 | $2,415,158 |
| 148 | $7,296 | $8,096 | $15,392 | $2,407,062 |
| 149 | $7,271 | $8,120 | $15,392 | $2,398,942 |
| 150 | $7,247 | $8,145 | $15,392 | $2,390,797 |
| 151 | $7,222 | $8,170 | $15,392 | $2,382,627 |
| 152 | $7,198 | $8,194 | $15,392 | $2,374,433 |
| 153 | $7,173 | $8,219 | $15,392 | $2,366,214 |
| 154 | $7,148 | $8,244 | $15,392 | $2,357,970 |
| 155 | $7,123 | $8,269 | $15,392 | $2,349,702 |
| 156 | $7,098 | $8,294 | $15,392 | $2,341,408 |
$184,701
$86,809
$97,892
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,073 | $8,319 | $15,392 | $2,333,089 |
| 158 | $7,048 | $8,344 | $15,392 | $2,324,745 |
| 159 | $7,023 | $8,369 | $15,392 | $2,316,376 |
| 160 | $6,997 | $8,394 | $15,392 | $2,307,982 |
| 161 | $6,972 | $8,420 | $15,392 | $2,299,562 |
| 162 | $6,947 | $8,445 | $15,392 | $2,291,117 |
| 163 | $6,921 | $8,471 | $15,392 | $2,282,647 |
| 164 | $6,895 | $8,496 | $15,392 | $2,274,150 |
| 165 | $6,870 | $8,522 | $15,392 | $2,265,628 |
| 166 | $6,844 | $8,548 | $15,392 | $2,257,081 |
| 167 | $6,818 | $8,573 | $15,392 | $2,248,507 |
| 168 | $6,792 | $8,599 | $15,392 | $2,239,908 |
$184,701
$83,201
$101,500
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,766 | $8,625 | $15,392 | $2,231,283 |
| 170 | $6,740 | $8,651 | $15,392 | $2,222,631 |
| 171 | $6,714 | $8,678 | $15,392 | $2,213,954 |
| 172 | $6,688 | $8,704 | $15,392 | $2,205,250 |
| 173 | $6,662 | $8,730 | $15,392 | $2,196,520 |
| 174 | $6,635 | $8,756 | $15,392 | $2,187,763 |
| 175 | $6,609 | $8,783 | $15,392 | $2,178,981 |
| 176 | $6,582 | $8,809 | $15,392 | $2,170,171 |
| 177 | $6,556 | $8,836 | $15,392 | $2,161,335 |
| 178 | $6,529 | $8,863 | $15,392 | $2,152,472 |
| 179 | $6,502 | $8,889 | $15,392 | $2,143,583 |
| 180 | $6,475 | $8,916 | $15,392 | $2,134,667 |
$184,701
$79,460
$105,241
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,448 | $8,943 | $15,392 | $2,125,723 |
| 182 | $6,421 | $8,970 | $15,392 | $2,116,753 |
| 183 | $6,394 | $8,997 | $15,392 | $2,107,756 |
| 184 | $6,367 | $9,025 | $15,392 | $2,098,731 |
| 185 | $6,340 | $9,052 | $15,392 | $2,089,679 |
| 186 | $6,313 | $9,079 | $15,392 | $2,080,600 |
| 187 | $6,285 | $9,107 | $15,392 | $2,071,494 |
| 188 | $6,258 | $9,134 | $15,392 | $2,062,360 |
| 189 | $6,230 | $9,162 | $15,392 | $2,053,198 |
| 190 | $6,202 | $9,189 | $15,392 | $2,044,009 |
| 191 | $6,175 | $9,217 | $15,392 | $2,034,791 |
| 192 | $6,147 | $9,245 | $15,392 | $2,025,546 |
$184,701
$75,581
$109,120
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,119 | $9,273 | $15,392 | $2,016,274 |
| 194 | $6,091 | $9,301 | $15,392 | $2,006,973 |
| 195 | $6,063 | $9,329 | $15,392 | $1,997,644 |
| 196 | $6,035 | $9,357 | $15,392 | $1,988,286 |
| 197 | $6,006 | $9,385 | $15,392 | $1,978,901 |
| 198 | $5,978 | $9,414 | $15,392 | $1,969,487 |
| 199 | $5,949 | $9,442 | $15,392 | $1,960,045 |
| 200 | $5,921 | $9,471 | $15,392 | $1,950,574 |
| 201 | $5,892 | $9,499 | $15,392 | $1,941,075 |
| 202 | $5,864 | $9,528 | $15,392 | $1,931,547 |
| 203 | $5,835 | $9,557 | $15,392 | $1,921,990 |
| 204 | $5,806 | $9,586 | $15,392 | $1,912,404 |
$184,701
$71,559
$113,142
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,777 | $9,615 | $15,392 | $1,902,790 |
| 206 | $5,748 | $9,644 | $15,392 | $1,893,146 |
| 207 | $5,719 | $9,673 | $15,392 | $1,883,473 |
| 208 | $5,690 | $9,702 | $15,392 | $1,873,771 |
| 209 | $5,660 | $9,731 | $15,392 | $1,864,039 |
| 210 | $5,631 | $9,761 | $15,392 | $1,854,279 |
| 211 | $5,601 | $9,790 | $15,392 | $1,844,488 |
| 212 | $5,572 | $9,820 | $15,392 | $1,834,669 |
| 213 | $5,542 | $9,850 | $15,392 | $1,824,819 |
| 214 | $5,512 | $9,879 | $15,392 | $1,814,940 |
| 215 | $5,483 | $9,909 | $15,392 | $1,805,031 |
| 216 | $5,453 | $9,939 | $15,392 | $1,795,092 |
$184,701
$67,388
$117,312
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,423 | $9,969 | $15,392 | $1,785,123 |
| 218 | $5,393 | $9,999 | $15,392 | $1,775,123 |
| 219 | $5,362 | $10,029 | $15,392 | $1,765,094 |
| 220 | $5,332 | $10,060 | $15,392 | $1,755,034 |
| 221 | $5,302 | $10,090 | $15,392 | $1,744,944 |
| 222 | $5,271 | $10,121 | $15,392 | $1,734,824 |
| 223 | $5,241 | $10,151 | $15,392 | $1,724,673 |
| 224 | $5,210 | $10,182 | $15,392 | $1,714,491 |
| 225 | $5,179 | $10,213 | $15,392 | $1,704,278 |
| 226 | $5,148 | $10,243 | $15,392 | $1,694,035 |
| 227 | $5,117 | $10,274 | $15,392 | $1,683,761 |
| 228 | $5,086 | $10,305 | $15,392 | $1,673,455 |
$184,701
$63,064
$121,636
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,055 | $10,337 | $15,392 | $1,663,119 |
| 230 | $5,024 | $10,368 | $15,392 | $1,652,751 |
| 231 | $4,993 | $10,399 | $15,392 | $1,642,352 |
| 232 | $4,961 | $10,430 | $15,392 | $1,631,922 |
| 233 | $4,930 | $10,462 | $15,392 | $1,621,460 |
| 234 | $4,898 | $10,494 | $15,392 | $1,610,966 |
| 235 | $4,866 | $10,525 | $15,392 | $1,600,441 |
| 236 | $4,835 | $10,557 | $15,392 | $1,589,884 |
| 237 | $4,803 | $10,589 | $15,392 | $1,579,295 |
| 238 | $4,771 | $10,621 | $15,392 | $1,568,674 |
| 239 | $4,739 | $10,653 | $15,392 | $1,558,021 |
| 240 | $4,707 | $10,685 | $15,392 | $1,547,336 |
$184,701
$58,581
$126,120
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,674 | $10,717 | $15,392 | $1,536,618 |
| 242 | $4,642 | $10,750 | $15,392 | $1,525,868 |
| 243 | $4,609 | $10,782 | $15,392 | $1,515,086 |
| 244 | $4,577 | $10,815 | $15,392 | $1,504,271 |
| 245 | $4,544 | $10,848 | $15,392 | $1,493,423 |
| 246 | $4,511 | $10,880 | $15,392 | $1,482,543 |
| 247 | $4,479 | $10,913 | $15,392 | $1,471,630 |
| 248 | $4,446 | $10,946 | $15,392 | $1,460,684 |
| 249 | $4,412 | $10,979 | $15,392 | $1,449,704 |
| 250 | $4,379 | $11,012 | $15,392 | $1,438,692 |
| 251 | $4,346 | $11,046 | $15,392 | $1,427,646 |
| 252 | $4,313 | $11,079 | $15,392 | $1,416,567 |
$184,701
$53,932
$130,768
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,279 | $11,113 | $15,392 | $1,405,455 |
| 254 | $4,246 | $11,146 | $15,392 | $1,394,309 |
| 255 | $4,212 | $11,180 | $15,392 | $1,383,129 |
| 256 | $4,178 | $11,214 | $15,392 | $1,371,915 |
| 257 | $4,144 | $11,247 | $15,392 | $1,360,668 |
| 258 | $4,110 | $11,281 | $15,392 | $1,349,386 |
| 259 | $4,076 | $11,315 | $15,392 | $1,338,071 |
| 260 | $4,042 | $11,350 | $15,392 | $1,326,721 |
| 261 | $4,008 | $11,384 | $15,392 | $1,315,337 |
| 262 | $3,973 | $11,418 | $15,392 | $1,303,919 |
| 263 | $3,939 | $11,453 | $15,392 | $1,292,466 |
| 264 | $3,904 | $11,487 | $15,392 | $1,280,979 |
$184,701
$49,113
$135,588
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,870 | $11,522 | $15,392 | $1,269,457 |
| 266 | $3,835 | $11,557 | $15,392 | $1,257,900 |
| 267 | $3,800 | $11,592 | $15,392 | $1,246,308 |
| 268 | $3,765 | $11,627 | $15,392 | $1,234,681 |
| 269 | $3,730 | $11,662 | $15,392 | $1,223,019 |
| 270 | $3,695 | $11,697 | $15,392 | $1,211,322 |
| 271 | $3,659 | $11,733 | $15,392 | $1,199,590 |
| 272 | $3,624 | $11,768 | $15,392 | $1,187,822 |
| 273 | $3,588 | $11,804 | $15,392 | $1,176,018 |
| 274 | $3,553 | $11,839 | $15,392 | $1,164,179 |
| 275 | $3,517 | $11,875 | $15,392 | $1,152,304 |
| 276 | $3,481 | $11,911 | $15,392 | $1,140,393 |
$184,701
$44,115
$140,586
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,445 | $11,947 | $15,392 | $1,128,446 |
| 278 | $3,409 | $11,983 | $15,392 | $1,116,463 |
| 279 | $3,373 | $12,019 | $15,392 | $1,104,444 |
| 280 | $3,336 | $12,055 | $15,392 | $1,092,389 |
| 281 | $3,300 | $12,092 | $15,392 | $1,080,297 |
| 282 | $3,263 | $12,128 | $15,392 | $1,068,169 |
| 283 | $3,227 | $12,165 | $15,392 | $1,056,004 |
| 284 | $3,190 | $12,202 | $15,392 | $1,043,802 |
| 285 | $3,153 | $12,239 | $15,392 | $1,031,564 |
| 286 | $3,116 | $12,276 | $15,392 | $1,019,288 |
| 287 | $3,079 | $12,313 | $15,392 | $1,006,975 |
| 288 | $3,042 | $12,350 | $15,392 | $994,626 |
$184,701
$38,933
$145,768
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,005 | $12,387 | $15,392 | $982,238 |
| 290 | $2,967 | $12,425 | $15,392 | $969,814 |
| 291 | $2,930 | $12,462 | $15,392 | $957,352 |
| 292 | $2,892 | $12,500 | $15,392 | $944,852 |
| 293 | $2,854 | $12,537 | $15,392 | $932,315 |
| 294 | $2,816 | $12,575 | $15,392 | $919,739 |
| 295 | $2,778 | $12,613 | $15,392 | $907,126 |
| 296 | $2,740 | $12,651 | $15,392 | $894,474 |
| 297 | $2,702 | $12,690 | $15,392 | $881,785 |
| 298 | $2,664 | $12,728 | $15,392 | $869,057 |
| 299 | $2,625 | $12,766 | $15,392 | $856,290 |
| 300 | $2,587 | $12,805 | $15,392 | $843,485 |
$184,701
$33,560
$151,140
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,548 | $12,844 | $15,392 | $830,642 |
| 302 | $2,509 | $12,883 | $15,392 | $817,759 |
| 303 | $2,470 | $12,921 | $15,392 | $804,838 |
| 304 | $2,431 | $12,960 | $15,392 | $791,877 |
| 305 | $2,392 | $13,000 | $15,392 | $778,878 |
| 306 | $2,353 | $13,039 | $15,392 | $765,839 |
| 307 | $2,313 | $13,078 | $15,392 | $752,760 |
| 308 | $2,274 | $13,118 | $15,392 | $739,643 |
| 309 | $2,234 | $13,157 | $15,392 | $726,485 |
| 310 | $2,195 | $13,197 | $15,392 | $713,288 |
| 311 | $2,155 | $13,237 | $15,392 | $700,051 |
| 312 | $2,115 | $13,277 | $15,392 | $686,774 |
$184,701
$27,990
$156,711
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,075 | $13,317 | $15,392 | $673,457 |
| 314 | $2,034 | $13,357 | $15,392 | $660,100 |
| 315 | $1,994 | $13,398 | $15,392 | $646,702 |
| 316 | $1,954 | $13,438 | $15,392 | $633,264 |
| 317 | $1,913 | $13,479 | $15,392 | $619,785 |
| 318 | $1,872 | $13,519 | $15,392 | $606,266 |
| 319 | $1,831 | $13,560 | $15,392 | $592,705 |
| 320 | $1,790 | $13,601 | $15,392 | $579,104 |
| 321 | $1,749 | $13,642 | $15,392 | $565,462 |
| 322 | $1,708 | $13,684 | $15,392 | $551,778 |
| 323 | $1,667 | $13,725 | $15,392 | $538,053 |
| 324 | $1,625 | $13,766 | $15,392 | $524,287 |
$184,701
$22,214
$162,487
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,584 | $13,808 | $15,392 | $510,479 |
| 326 | $1,542 | $13,850 | $15,392 | $496,629 |
| 327 | $1,500 | $13,891 | $15,392 | $482,738 |
| 328 | $1,458 | $13,933 | $15,392 | $468,804 |
| 329 | $1,416 | $13,976 | $15,392 | $454,829 |
| 330 | $1,374 | $14,018 | $15,392 | $440,811 |
| 331 | $1,332 | $14,060 | $15,392 | $426,751 |
| 332 | $1,289 | $14,103 | $15,392 | $412,648 |
| 333 | $1,247 | $14,145 | $15,392 | $398,503 |
| 334 | $1,204 | $14,188 | $15,392 | $384,315 |
| 335 | $1,161 | $14,231 | $15,392 | $370,084 |
| 336 | $1,118 | $14,274 | $15,392 | $355,811 |
$184,701
$16,225
$168,476
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,075 | $14,317 | $15,392 | $341,494 |
| 338 | $1,032 | $14,360 | $15,392 | $327,134 |
| 339 | $988 | $14,404 | $15,392 | $312,730 |
| 340 | $945 | $14,447 | $15,392 | $298,283 |
| 341 | $901 | $14,491 | $15,392 | $283,792 |
| 342 | $857 | $14,534 | $15,392 | $269,258 |
| 343 | $813 | $14,578 | $15,392 | $254,680 |
| 344 | $769 | $14,622 | $15,392 | $240,057 |
| 345 | $725 | $14,667 | $15,392 | $225,391 |
| 346 | $681 | $14,711 | $15,392 | $210,680 |
| 347 | $636 | $14,755 | $15,392 | $195,925 |
| 348 | $592 | $14,800 | $15,392 | $181,125 |
$184,701
$10,015
$174,686
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $547 | $14,845 | $15,392 | $166,280 |
| 350 | $502 | $14,889 | $15,392 | $151,391 |
| 351 | $457 | $14,934 | $15,392 | $136,456 |
| 352 | $412 | $14,980 | $15,392 | $121,477 |
| 353 | $367 | $15,025 | $15,392 | $106,452 |
| 354 | $322 | $15,070 | $15,392 | $91,382 |
| 355 | $276 | $15,116 | $15,392 | $76,266 |
| 356 | $230 | $15,161 | $15,392 | $61,105 |
| 357 | $185 | $15,207 | $15,392 | $45,898 |
| 358 | $139 | $15,253 | $15,392 | $30,645 |
| 359 | $93 | $15,299 | $15,392 | $15,345 |
| 360 | $46 | $15,345 | $15,392 | $0 |
$184,701
$3,576
$181,125
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。
