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
$750 萬
$900 萬
$780 萬
$760 萬
$710 萬
$880 萬
552 呎
@15,036
759 呎
@10,935
$830 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $19,661 | $15,108 | $12,380 | $10,566 |
| 1.500 | $20,391 | $15,852 | $13,138 | $11,337 |
| 2.000 | $21,139 | $16,618 | $13,924 | $12,142 |
| 2.500 | $21,904 | $17,407 | $14,737 | $12,980 |
| 3.000 | $22,686 | $18,219 | $15,578 | $13,850 |
| 3.375 | $23,283 | $18,841 | $16,226 | $14,523 |
| 3.500 | $23,484 | $19,052 | $16,445 | $14,751 |
| 4.000 | $24,299 | $19,906 | $17,339 | $15,683 |
| 4.500 | $25,130 | $20,783 | $18,259 | $16,645 |
| 5.000 | $25,978 | $21,680 | $19,204 | $17,635 |
| 5.500 | $26,841 | $22,597 | $20,173 | $18,652 |
| 6.000 | $27,721 | $23,535 | $21,165 | $19,695 |
每月供款$14,523
30年
$3,285,000
$1,943,230
$5,228,230
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,239 | $5,284 | $14,523 | $3,279,716 |
| 2 | $9,224 | $5,299 | $14,523 | $3,274,418 |
| 3 | $9,209 | $5,314 | $14,523 | $3,269,104 |
| 4 | $9,194 | $5,329 | $14,523 | $3,263,775 |
| 5 | $9,179 | $5,343 | $14,523 | $3,258,432 |
| 6 | $9,164 | $5,359 | $14,523 | $3,253,073 |
| 7 | $9,149 | $5,374 | $14,523 | $3,247,700 |
| 8 | $9,134 | $5,389 | $14,523 | $3,242,311 |
| 9 | $9,119 | $5,404 | $14,523 | $3,236,907 |
| 10 | $9,104 | $5,419 | $14,523 | $3,231,488 |
| 11 | $9,089 | $5,434 | $14,523 | $3,226,054 |
| 12 | $9,073 | $5,450 | $14,523 | $3,220,604 |
$174,274
$109,879
$64,396
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,058 | $5,465 | $14,523 | $3,215,139 |
| 14 | $9,043 | $5,480 | $14,523 | $3,209,659 |
| 15 | $9,027 | $5,496 | $14,523 | $3,204,163 |
| 16 | $9,012 | $5,511 | $14,523 | $3,198,652 |
| 17 | $8,996 | $5,527 | $14,523 | $3,193,126 |
| 18 | $8,981 | $5,542 | $14,523 | $3,187,583 |
| 19 | $8,965 | $5,558 | $14,523 | $3,182,026 |
| 20 | $8,949 | $5,573 | $14,523 | $3,176,452 |
| 21 | $8,934 | $5,589 | $14,523 | $3,170,863 |
| 22 | $8,918 | $5,605 | $14,523 | $3,165,258 |
| 23 | $8,902 | $5,621 | $14,523 | $3,159,638 |
| 24 | $8,886 | $5,636 | $14,523 | $3,154,001 |
$174,274
$107,671
$66,603
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,871 | $5,652 | $14,523 | $3,148,349 |
| 26 | $8,855 | $5,668 | $14,523 | $3,142,681 |
| 27 | $8,839 | $5,684 | $14,523 | $3,136,997 |
| 28 | $8,823 | $5,700 | $14,523 | $3,131,297 |
| 29 | $8,807 | $5,716 | $14,523 | $3,125,581 |
| 30 | $8,791 | $5,732 | $14,523 | $3,119,849 |
| 31 | $8,775 | $5,748 | $14,523 | $3,114,100 |
| 32 | $8,758 | $5,764 | $14,523 | $3,108,336 |
| 33 | $8,742 | $5,781 | $14,523 | $3,102,555 |
| 34 | $8,726 | $5,797 | $14,523 | $3,096,758 |
| 35 | $8,710 | $5,813 | $14,523 | $3,090,945 |
| 36 | $8,693 | $5,830 | $14,523 | $3,085,116 |
$174,274
$105,388
$68,886
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,677 | $5,846 | $14,523 | $3,079,270 |
| 38 | $8,660 | $5,862 | $14,523 | $3,073,407 |
| 39 | $8,644 | $5,879 | $14,523 | $3,067,528 |
| 40 | $8,627 | $5,895 | $14,523 | $3,061,633 |
| 41 | $8,611 | $5,912 | $14,523 | $3,055,721 |
| 42 | $8,594 | $5,929 | $14,523 | $3,049,792 |
| 43 | $8,578 | $5,945 | $14,523 | $3,043,847 |
| 44 | $8,561 | $5,962 | $14,523 | $3,037,885 |
| 45 | $8,544 | $5,979 | $14,523 | $3,031,906 |
| 46 | $8,527 | $5,996 | $14,523 | $3,025,910 |
| 47 | $8,510 | $6,012 | $14,523 | $3,019,898 |
| 48 | $8,493 | $6,029 | $14,523 | $3,013,868 |
$174,274
$103,027
$71,247
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,477 | $6,046 | $14,523 | $3,007,822 |
| 50 | $8,459 | $6,063 | $14,523 | $3,001,759 |
| 51 | $8,442 | $6,080 | $14,523 | $2,995,678 |
| 52 | $8,425 | $6,098 | $14,523 | $2,989,581 |
| 53 | $8,408 | $6,115 | $14,523 | $2,983,466 |
| 54 | $8,391 | $6,132 | $14,523 | $2,977,334 |
| 55 | $8,374 | $6,149 | $14,523 | $2,971,185 |
| 56 | $8,356 | $6,166 | $14,523 | $2,965,019 |
| 57 | $8,339 | $6,184 | $14,523 | $2,958,835 |
| 58 | $8,322 | $6,201 | $14,523 | $2,952,634 |
| 59 | $8,304 | $6,219 | $14,523 | $2,946,415 |
| 60 | $8,287 | $6,236 | $14,523 | $2,940,179 |
$174,274
$100,585
$73,689
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,269 | $6,254 | $14,523 | $2,933,926 |
| 62 | $8,252 | $6,271 | $14,523 | $2,927,654 |
| 63 | $8,234 | $6,289 | $14,523 | $2,921,366 |
| 64 | $8,216 | $6,307 | $14,523 | $2,915,059 |
| 65 | $8,199 | $6,324 | $14,523 | $2,908,735 |
| 66 | $8,181 | $6,342 | $14,523 | $2,902,393 |
| 67 | $8,163 | $6,360 | $14,523 | $2,896,033 |
| 68 | $8,145 | $6,378 | $14,523 | $2,889,655 |
| 69 | $8,127 | $6,396 | $14,523 | $2,883,259 |
| 70 | $8,109 | $6,414 | $14,523 | $2,876,846 |
| 71 | $8,091 | $6,432 | $14,523 | $2,870,414 |
| 72 | $8,073 | $6,450 | $14,523 | $2,863,964 |
$174,274
$98,059
$76,215
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,055 | $6,468 | $14,523 | $2,857,496 |
| 74 | $8,037 | $6,486 | $14,523 | $2,851,010 |
| 75 | $8,018 | $6,504 | $14,523 | $2,844,506 |
| 76 | $8,000 | $6,523 | $14,523 | $2,837,983 |
| 77 | $7,982 | $6,541 | $14,523 | $2,831,442 |
| 78 | $7,963 | $6,559 | $14,523 | $2,824,883 |
| 79 | $7,945 | $6,578 | $14,523 | $2,818,305 |
| 80 | $7,926 | $6,596 | $14,523 | $2,811,708 |
| 81 | $7,908 | $6,615 | $14,523 | $2,805,093 |
| 82 | $7,889 | $6,634 | $14,523 | $2,798,460 |
| 83 | $7,871 | $6,652 | $14,523 | $2,791,808 |
| 84 | $7,852 | $6,671 | $14,523 | $2,785,137 |
$174,274
$95,447
$78,827
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,833 | $6,690 | $14,523 | $2,778,447 |
| 86 | $7,814 | $6,708 | $14,523 | $2,771,739 |
| 87 | $7,796 | $6,727 | $14,523 | $2,765,011 |
| 88 | $7,777 | $6,746 | $14,523 | $2,758,265 |
| 89 | $7,758 | $6,765 | $14,523 | $2,751,500 |
| 90 | $7,739 | $6,784 | $14,523 | $2,744,716 |
| 91 | $7,720 | $6,803 | $14,523 | $2,737,912 |
| 92 | $7,700 | $6,822 | $14,523 | $2,731,090 |
| 93 | $7,681 | $6,842 | $14,523 | $2,724,248 |
| 94 | $7,662 | $6,861 | $14,523 | $2,717,387 |
| 95 | $7,643 | $6,880 | $14,523 | $2,710,507 |
| 96 | $7,623 | $6,900 | $14,523 | $2,703,607 |
$174,274
$92,745
$81,529
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,604 | $6,919 | $14,523 | $2,696,688 |
| 98 | $7,584 | $6,938 | $14,523 | $2,689,750 |
| 99 | $7,565 | $6,958 | $14,523 | $2,682,792 |
| 100 | $7,545 | $6,978 | $14,523 | $2,675,814 |
| 101 | $7,526 | $6,997 | $14,523 | $2,668,817 |
| 102 | $7,506 | $7,017 | $14,523 | $2,661,801 |
| 103 | $7,486 | $7,037 | $14,523 | $2,654,764 |
| 104 | $7,467 | $7,056 | $14,523 | $2,647,708 |
| 105 | $7,447 | $7,076 | $14,523 | $2,640,631 |
| 106 | $7,427 | $7,096 | $14,523 | $2,633,535 |
| 107 | $7,407 | $7,116 | $14,523 | $2,626,419 |
| 108 | $7,387 | $7,136 | $14,523 | $2,619,283 |
$174,274
$89,950
$84,324
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,367 | $7,156 | $14,523 | $2,612,127 |
| 110 | $7,347 | $7,176 | $14,523 | $2,604,951 |
| 111 | $7,326 | $7,196 | $14,523 | $2,597,754 |
| 112 | $7,306 | $7,217 | $14,523 | $2,590,538 |
| 113 | $7,286 | $7,237 | $14,523 | $2,583,301 |
| 114 | $7,266 | $7,257 | $14,523 | $2,576,043 |
| 115 | $7,245 | $7,278 | $14,523 | $2,568,766 |
| 116 | $7,225 | $7,298 | $14,523 | $2,561,468 |
| 117 | $7,204 | $7,319 | $14,523 | $2,554,149 |
| 118 | $7,184 | $7,339 | $14,523 | $2,546,810 |
| 119 | $7,163 | $7,360 | $14,523 | $2,539,450 |
| 120 | $7,142 | $7,381 | $14,523 | $2,532,069 |
$174,274
$87,060
$87,214
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,121 | $7,401 | $14,523 | $2,524,667 |
| 122 | $7,101 | $7,422 | $14,523 | $2,517,245 |
| 123 | $7,080 | $7,443 | $14,523 | $2,509,802 |
| 124 | $7,059 | $7,464 | $14,523 | $2,502,338 |
| 125 | $7,038 | $7,485 | $14,523 | $2,494,853 |
| 126 | $7,017 | $7,506 | $14,523 | $2,487,347 |
| 127 | $6,996 | $7,527 | $14,523 | $2,479,820 |
| 128 | $6,974 | $7,548 | $14,523 | $2,472,271 |
| 129 | $6,953 | $7,570 | $14,523 | $2,464,702 |
| 130 | $6,932 | $7,591 | $14,523 | $2,457,111 |
| 131 | $6,911 | $7,612 | $14,523 | $2,449,499 |
| 132 | $6,889 | $7,634 | $14,523 | $2,441,865 |
$174,274
$84,070
$90,204
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,868 | $7,655 | $14,523 | $2,434,210 |
| 134 | $6,846 | $7,677 | $14,523 | $2,426,533 |
| 135 | $6,825 | $7,698 | $14,523 | $2,418,835 |
| 136 | $6,803 | $7,720 | $14,523 | $2,411,115 |
| 137 | $6,781 | $7,742 | $14,523 | $2,403,374 |
| 138 | $6,759 | $7,763 | $14,523 | $2,395,610 |
| 139 | $6,738 | $7,785 | $14,523 | $2,387,825 |
| 140 | $6,716 | $7,807 | $14,523 | $2,380,018 |
| 141 | $6,694 | $7,829 | $14,523 | $2,372,189 |
| 142 | $6,672 | $7,851 | $14,523 | $2,364,338 |
| 143 | $6,650 | $7,873 | $14,523 | $2,356,465 |
| 144 | $6,628 | $7,895 | $14,523 | $2,348,569 |
$174,274
$80,979
$93,296
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,605 | $7,918 | $14,523 | $2,340,652 |
| 146 | $6,583 | $7,940 | $14,523 | $2,332,712 |
| 147 | $6,561 | $7,962 | $14,523 | $2,324,750 |
| 148 | $6,538 | $7,985 | $14,523 | $2,316,765 |
| 149 | $6,516 | $8,007 | $14,523 | $2,308,758 |
| 150 | $6,493 | $8,029 | $14,523 | $2,300,729 |
| 151 | $6,471 | $8,052 | $14,523 | $2,292,677 |
| 152 | $6,448 | $8,075 | $14,523 | $2,284,602 |
| 153 | $6,425 | $8,097 | $14,523 | $2,276,505 |
| 154 | $6,403 | $8,120 | $14,523 | $2,268,385 |
| 155 | $6,380 | $8,143 | $14,523 | $2,260,242 |
| 156 | $6,357 | $8,166 | $14,523 | $2,252,076 |
$174,274
$77,781
$96,494
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,334 | $8,189 | $14,523 | $2,243,887 |
| 158 | $6,311 | $8,212 | $14,523 | $2,235,675 |
| 159 | $6,288 | $8,235 | $14,523 | $2,227,440 |
| 160 | $6,265 | $8,258 | $14,523 | $2,219,182 |
| 161 | $6,241 | $8,281 | $14,523 | $2,210,900 |
| 162 | $6,218 | $8,305 | $14,523 | $2,202,595 |
| 163 | $6,195 | $8,328 | $14,523 | $2,194,267 |
| 164 | $6,171 | $8,351 | $14,523 | $2,185,916 |
| 165 | $6,148 | $8,375 | $14,523 | $2,177,541 |
| 166 | $6,124 | $8,399 | $14,523 | $2,169,142 |
| 167 | $6,101 | $8,422 | $14,523 | $2,160,720 |
| 168 | $6,077 | $8,446 | $14,523 | $2,152,274 |
$174,274
$74,473
$99,801
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,053 | $8,470 | $14,523 | $2,143,805 |
| 170 | $6,029 | $8,493 | $14,523 | $2,135,311 |
| 171 | $6,006 | $8,517 | $14,523 | $2,126,794 |
| 172 | $5,982 | $8,541 | $14,523 | $2,118,253 |
| 173 | $5,958 | $8,565 | $14,523 | $2,109,688 |
| 174 | $5,933 | $8,589 | $14,523 | $2,101,098 |
| 175 | $5,909 | $8,614 | $14,523 | $2,092,485 |
| 176 | $5,885 | $8,638 | $14,523 | $2,083,847 |
| 177 | $5,861 | $8,662 | $14,523 | $2,075,185 |
| 178 | $5,836 | $8,686 | $14,523 | $2,066,499 |
| 179 | $5,812 | $8,711 | $14,523 | $2,057,788 |
| 180 | $5,788 | $8,735 | $14,523 | $2,049,052 |
$174,274
$71,052
$103,222
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,763 | $8,760 | $14,523 | $2,040,292 |
| 182 | $5,738 | $8,785 | $14,523 | $2,031,508 |
| 183 | $5,714 | $8,809 | $14,523 | $2,022,699 |
| 184 | $5,689 | $8,834 | $14,523 | $2,013,865 |
| 185 | $5,664 | $8,859 | $14,523 | $2,005,006 |
| 186 | $5,639 | $8,884 | $14,523 | $1,996,122 |
| 187 | $5,614 | $8,909 | $14,523 | $1,987,213 |
| 188 | $5,589 | $8,934 | $14,523 | $1,978,279 |
| 189 | $5,564 | $8,959 | $14,523 | $1,969,320 |
| 190 | $5,539 | $8,984 | $14,523 | $1,960,336 |
| 191 | $5,513 | $9,009 | $14,523 | $1,951,327 |
| 192 | $5,488 | $9,035 | $14,523 | $1,942,292 |
$174,274
$67,514
$106,760
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,463 | $9,060 | $14,523 | $1,933,232 |
| 194 | $5,437 | $9,086 | $14,523 | $1,924,146 |
| 195 | $5,412 | $9,111 | $14,523 | $1,915,035 |
| 196 | $5,386 | $9,137 | $14,523 | $1,905,898 |
| 197 | $5,360 | $9,163 | $14,523 | $1,896,736 |
| 198 | $5,335 | $9,188 | $14,523 | $1,887,548 |
| 199 | $5,309 | $9,214 | $14,523 | $1,878,333 |
| 200 | $5,283 | $9,240 | $14,523 | $1,869,093 |
| 201 | $5,257 | $9,266 | $14,523 | $1,859,827 |
| 202 | $5,231 | $9,292 | $14,523 | $1,850,535 |
| 203 | $5,205 | $9,318 | $14,523 | $1,841,217 |
| 204 | $5,178 | $9,344 | $14,523 | $1,831,873 |
$174,274
$63,855
$110,420
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,152 | $9,371 | $14,523 | $1,822,502 |
| 206 | $5,126 | $9,397 | $14,523 | $1,813,105 |
| 207 | $5,099 | $9,424 | $14,523 | $1,803,681 |
| 208 | $5,073 | $9,450 | $14,523 | $1,794,231 |
| 209 | $5,046 | $9,477 | $14,523 | $1,784,755 |
| 210 | $5,020 | $9,503 | $14,523 | $1,775,251 |
| 211 | $4,993 | $9,530 | $14,523 | $1,765,721 |
| 212 | $4,966 | $9,557 | $14,523 | $1,756,165 |
| 213 | $4,939 | $9,584 | $14,523 | $1,746,581 |
| 214 | $4,912 | $9,611 | $14,523 | $1,736,970 |
| 215 | $4,885 | $9,638 | $14,523 | $1,727,333 |
| 216 | $4,858 | $9,665 | $14,523 | $1,717,668 |
$174,274
$60,070
$114,204
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,831 | $9,692 | $14,523 | $1,707,976 |
| 218 | $4,804 | $9,719 | $14,523 | $1,698,257 |
| 219 | $4,776 | $9,747 | $14,523 | $1,688,510 |
| 220 | $4,749 | $9,774 | $14,523 | $1,678,737 |
| 221 | $4,721 | $9,801 | $14,523 | $1,668,935 |
| 222 | $4,694 | $9,829 | $14,523 | $1,659,106 |
| 223 | $4,666 | $9,857 | $14,523 | $1,649,249 |
| 224 | $4,639 | $9,884 | $14,523 | $1,639,365 |
| 225 | $4,611 | $9,912 | $14,523 | $1,629,453 |
| 226 | $4,583 | $9,940 | $14,523 | $1,619,513 |
| 227 | $4,555 | $9,968 | $14,523 | $1,609,545 |
| 228 | $4,527 | $9,996 | $14,523 | $1,599,549 |
$174,274
$56,155
$118,119
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,499 | $10,024 | $14,523 | $1,589,525 |
| 230 | $4,471 | $10,052 | $14,523 | $1,579,473 |
| 231 | $4,442 | $10,081 | $14,523 | $1,569,392 |
| 232 | $4,414 | $10,109 | $14,523 | $1,559,283 |
| 233 | $4,385 | $10,137 | $14,523 | $1,549,146 |
| 234 | $4,357 | $10,166 | $14,523 | $1,538,980 |
| 235 | $4,328 | $10,194 | $14,523 | $1,528,785 |
| 236 | $4,300 | $10,223 | $14,523 | $1,518,562 |
| 237 | $4,271 | $10,252 | $14,523 | $1,508,310 |
| 238 | $4,242 | $10,281 | $14,523 | $1,498,029 |
| 239 | $4,213 | $10,310 | $14,523 | $1,487,720 |
| 240 | $4,184 | $10,339 | $14,523 | $1,477,381 |
$174,274
$52,106
$122,168
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,155 | $10,368 | $14,523 | $1,467,013 |
| 242 | $4,126 | $10,397 | $14,523 | $1,456,617 |
| 243 | $4,097 | $10,426 | $14,523 | $1,446,190 |
| 244 | $4,067 | $10,455 | $14,523 | $1,435,735 |
| 245 | $4,038 | $10,485 | $14,523 | $1,425,250 |
| 246 | $4,009 | $10,514 | $14,523 | $1,414,736 |
| 247 | $3,979 | $10,544 | $14,523 | $1,404,192 |
| 248 | $3,949 | $10,574 | $14,523 | $1,393,618 |
| 249 | $3,920 | $10,603 | $14,523 | $1,383,015 |
| 250 | $3,890 | $10,633 | $14,523 | $1,372,382 |
| 251 | $3,860 | $10,663 | $14,523 | $1,361,719 |
| 252 | $3,830 | $10,693 | $14,523 | $1,351,026 |
$174,274
$47,919
$126,355
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,800 | $10,723 | $14,523 | $1,340,303 |
| 254 | $3,770 | $10,753 | $14,523 | $1,329,549 |
| 255 | $3,739 | $10,784 | $14,523 | $1,318,766 |
| 256 | $3,709 | $10,814 | $14,523 | $1,307,952 |
| 257 | $3,679 | $10,844 | $14,523 | $1,297,108 |
| 258 | $3,648 | $10,875 | $14,523 | $1,286,233 |
| 259 | $3,618 | $10,905 | $14,523 | $1,275,328 |
| 260 | $3,587 | $10,936 | $14,523 | $1,264,392 |
| 261 | $3,556 | $10,967 | $14,523 | $1,253,425 |
| 262 | $3,525 | $10,998 | $14,523 | $1,242,427 |
| 263 | $3,494 | $11,029 | $14,523 | $1,231,399 |
| 264 | $3,463 | $11,060 | $14,523 | $1,220,339 |
$174,274
$43,588
$130,686
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,432 | $11,091 | $14,523 | $1,209,249 |
| 266 | $3,401 | $11,122 | $14,523 | $1,198,127 |
| 267 | $3,370 | $11,153 | $14,523 | $1,186,974 |
| 268 | $3,338 | $11,184 | $14,523 | $1,175,789 |
| 269 | $3,307 | $11,216 | $14,523 | $1,164,573 |
| 270 | $3,275 | $11,247 | $14,523 | $1,153,326 |
| 271 | $3,244 | $11,279 | $14,523 | $1,142,047 |
| 272 | $3,212 | $11,311 | $14,523 | $1,130,736 |
| 273 | $3,180 | $11,343 | $14,523 | $1,119,393 |
| 274 | $3,148 | $11,375 | $14,523 | $1,108,018 |
| 275 | $3,116 | $11,407 | $14,523 | $1,096,612 |
| 276 | $3,084 | $11,439 | $14,523 | $1,085,173 |
$174,274
$39,108
$135,166
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,052 | $11,471 | $14,523 | $1,073,702 |
| 278 | $3,020 | $11,503 | $14,523 | $1,062,199 |
| 279 | $2,987 | $11,535 | $14,523 | $1,050,664 |
| 280 | $2,955 | $11,568 | $14,523 | $1,039,096 |
| 281 | $2,922 | $11,600 | $14,523 | $1,027,496 |
| 282 | $2,890 | $11,633 | $14,523 | $1,015,863 |
| 283 | $2,857 | $11,666 | $14,523 | $1,004,197 |
| 284 | $2,824 | $11,699 | $14,523 | $992,498 |
| 285 | $2,791 | $11,731 | $14,523 | $980,767 |
| 286 | $2,758 | $11,764 | $14,523 | $969,002 |
| 287 | $2,725 | $11,798 | $14,523 | $957,205 |
| 288 | $2,692 | $11,831 | $14,523 | $945,374 |
$174,274
$34,475
$139,799
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,659 | $11,864 | $14,523 | $933,510 |
| 290 | $2,625 | $11,897 | $14,523 | $921,613 |
| 291 | $2,592 | $11,931 | $14,523 | $909,682 |
| 292 | $2,558 | $11,964 | $14,523 | $897,718 |
| 293 | $2,525 | $11,998 | $14,523 | $885,720 |
| 294 | $2,491 | $12,032 | $14,523 | $873,688 |
| 295 | $2,457 | $12,066 | $14,523 | $861,622 |
| 296 | $2,423 | $12,100 | $14,523 | $849,523 |
| 297 | $2,389 | $12,134 | $14,523 | $837,389 |
| 298 | $2,355 | $12,168 | $14,523 | $825,221 |
| 299 | $2,321 | $12,202 | $14,523 | $813,019 |
| 300 | $2,287 | $12,236 | $14,523 | $800,783 |
$174,274
$29,683
$144,591
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,252 | $12,271 | $14,523 | $788,513 |
| 302 | $2,218 | $12,305 | $14,523 | $776,207 |
| 303 | $2,183 | $12,340 | $14,523 | $763,868 |
| 304 | $2,148 | $12,374 | $14,523 | $751,493 |
| 305 | $2,114 | $12,409 | $14,523 | $739,084 |
| 306 | $2,079 | $12,444 | $14,523 | $726,640 |
| 307 | $2,044 | $12,479 | $14,523 | $714,160 |
| 308 | $2,009 | $12,514 | $14,523 | $701,646 |
| 309 | $1,973 | $12,549 | $14,523 | $689,097 |
| 310 | $1,938 | $12,585 | $14,523 | $676,512 |
| 311 | $1,903 | $12,620 | $14,523 | $663,892 |
| 312 | $1,867 | $12,656 | $14,523 | $651,236 |
$174,274
$24,727
$149,547
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,832 | $12,691 | $14,523 | $638,545 |
| 314 | $1,796 | $12,727 | $14,523 | $625,818 |
| 315 | $1,760 | $12,763 | $14,523 | $613,055 |
| 316 | $1,724 | $12,799 | $14,523 | $600,257 |
| 317 | $1,688 | $12,835 | $14,523 | $587,422 |
| 318 | $1,652 | $12,871 | $14,523 | $574,551 |
| 319 | $1,616 | $12,907 | $14,523 | $561,644 |
| 320 | $1,580 | $12,943 | $14,523 | $548,701 |
| 321 | $1,543 | $12,980 | $14,523 | $535,721 |
| 322 | $1,507 | $13,016 | $14,523 | $522,705 |
| 323 | $1,470 | $13,053 | $14,523 | $509,652 |
| 324 | $1,433 | $13,089 | $14,523 | $496,563 |
$174,274
$19,601
$154,673
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,397 | $13,126 | $14,523 | $483,437 |
| 326 | $1,360 | $13,163 | $14,523 | $470,273 |
| 327 | $1,323 | $13,200 | $14,523 | $457,073 |
| 328 | $1,286 | $13,237 | $14,523 | $443,836 |
| 329 | $1,248 | $13,275 | $14,523 | $430,561 |
| 330 | $1,211 | $13,312 | $14,523 | $417,249 |
| 331 | $1,174 | $13,349 | $14,523 | $403,900 |
| 332 | $1,136 | $13,387 | $14,523 | $390,513 |
| 333 | $1,098 | $13,425 | $14,523 | $377,089 |
| 334 | $1,061 | $13,462 | $14,523 | $363,626 |
| 335 | $1,023 | $13,500 | $14,523 | $350,126 |
| 336 | $985 | $13,538 | $14,523 | $336,588 |
$174,274
$14,299
$159,975
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $947 | $13,576 | $14,523 | $323,012 |
| 338 | $908 | $13,614 | $14,523 | $309,397 |
| 339 | $870 | $13,653 | $14,523 | $295,745 |
| 340 | $832 | $13,691 | $14,523 | $282,054 |
| 341 | $793 | $13,730 | $14,523 | $268,324 |
| 342 | $755 | $13,768 | $14,523 | $254,556 |
| 343 | $716 | $13,807 | $14,523 | $240,749 |
| 344 | $677 | $13,846 | $14,523 | $226,903 |
| 345 | $638 | $13,885 | $14,523 | $213,019 |
| 346 | $599 | $13,924 | $14,523 | $199,095 |
| 347 | $560 | $13,963 | $14,523 | $185,132 |
| 348 | $521 | $14,002 | $14,523 | $171,130 |
$174,274
$8,816
$165,458
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $481 | $14,042 | $14,523 | $157,088 |
| 350 | $442 | $14,081 | $14,523 | $143,007 |
| 351 | $402 | $14,121 | $14,523 | $128,886 |
| 352 | $362 | $14,160 | $14,523 | $114,726 |
| 353 | $323 | $14,200 | $14,523 | $100,526 |
| 354 | $283 | $14,240 | $14,523 | $86,286 |
| 355 | $243 | $14,280 | $14,523 | $72,006 |
| 356 | $203 | $14,320 | $14,523 | $57,685 |
| 357 | $162 | $14,361 | $14,523 | $43,325 |
| 358 | $122 | $14,401 | $14,523 | $28,924 |
| 359 | $81 | $14,442 | $14,523 | $14,482 |
| 360 | $41 | $14,482 | $14,523 | $0 |
$174,274
$3,145
$171,130
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。
