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
$820 萬
564 呎
@15,514
739 呎
@11,840
$875 萬
$850 萬
681 呎
@11,013
1,168 呎
@6,421
$750 萬
$720 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $19,876 | $15,273 | $12,516 | $10,682 |
| 1.500 | $20,615 | $16,025 | $13,282 | $11,461 |
| 2.000 | $21,371 | $16,800 | $14,076 | $12,275 |
| 2.500 | $22,144 | $17,598 | $14,899 | $13,122 |
| 3.000 | $22,934 | $18,418 | $15,749 | $14,001 |
| 3.375 | $23,538 | $19,048 | $16,404 | $14,682 |
| 3.500 | $23,741 | $19,260 | $16,626 | $14,913 |
| 4.000 | $24,565 | $20,125 | $17,529 | $15,855 |
| 4.500 | $25,405 | $21,010 | $18,459 | $16,827 |
| 5.000 | $26,262 | $21,917 | $19,414 | $17,828 |
| 5.500 | $27,135 | $22,845 | $20,394 | $18,856 |
| 6.000 | $28,024 | $23,793 | $21,397 | $19,911 |
每月供款$14,683
30年
$3,321,000
$1,964,526
$5,285,526
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,340 | $5,342 | $14,682 | $3,315,658 |
| 2 | $9,325 | $5,357 | $14,682 | $3,310,302 |
| 3 | $9,310 | $5,372 | $14,682 | $3,304,930 |
| 4 | $9,295 | $5,387 | $14,682 | $3,299,543 |
| 5 | $9,280 | $5,402 | $14,682 | $3,294,141 |
| 6 | $9,265 | $5,417 | $14,682 | $3,288,724 |
| 7 | $9,250 | $5,432 | $14,682 | $3,283,291 |
| 8 | $9,234 | $5,448 | $14,682 | $3,277,843 |
| 9 | $9,219 | $5,463 | $14,682 | $3,272,380 |
| 10 | $9,204 | $5,478 | $14,682 | $3,266,902 |
| 11 | $9,188 | $5,494 | $14,682 | $3,261,408 |
| 12 | $9,173 | $5,509 | $14,682 | $3,255,899 |
$176,184
$111,083
$65,101
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,157 | $5,525 | $14,682 | $3,250,374 |
| 14 | $9,142 | $5,540 | $14,682 | $3,244,834 |
| 15 | $9,126 | $5,556 | $14,682 | $3,239,278 |
| 16 | $9,110 | $5,572 | $14,682 | $3,233,706 |
| 17 | $9,095 | $5,587 | $14,682 | $3,228,119 |
| 18 | $9,079 | $5,603 | $14,682 | $3,222,516 |
| 19 | $9,063 | $5,619 | $14,682 | $3,216,897 |
| 20 | $9,048 | $5,634 | $14,682 | $3,211,263 |
| 21 | $9,032 | $5,650 | $14,682 | $3,205,612 |
| 22 | $9,016 | $5,666 | $14,682 | $3,199,946 |
| 23 | $9,000 | $5,682 | $14,682 | $3,194,264 |
| 24 | $8,984 | $5,698 | $14,682 | $3,188,566 |
$176,184
$108,851
$67,333
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,968 | $5,714 | $14,682 | $3,182,852 |
| 26 | $8,952 | $5,730 | $14,682 | $3,177,121 |
| 27 | $8,936 | $5,746 | $14,682 | $3,171,375 |
| 28 | $8,919 | $5,763 | $14,682 | $3,165,613 |
| 29 | $8,903 | $5,779 | $14,682 | $3,159,834 |
| 30 | $8,887 | $5,795 | $14,682 | $3,154,039 |
| 31 | $8,871 | $5,811 | $14,682 | $3,148,228 |
| 32 | $8,854 | $5,828 | $14,682 | $3,142,400 |
| 33 | $8,838 | $5,844 | $14,682 | $3,136,556 |
| 34 | $8,822 | $5,860 | $14,682 | $3,130,695 |
| 35 | $8,805 | $5,877 | $14,682 | $3,124,819 |
| 36 | $8,789 | $5,893 | $14,682 | $3,118,925 |
$176,184
$106,543
$69,641
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,772 | $5,910 | $14,682 | $3,113,015 |
| 38 | $8,755 | $5,927 | $14,682 | $3,107,088 |
| 39 | $8,739 | $5,943 | $14,682 | $3,101,145 |
| 40 | $8,722 | $5,960 | $14,682 | $3,095,185 |
| 41 | $8,705 | $5,977 | $14,682 | $3,089,208 |
| 42 | $8,688 | $5,994 | $14,682 | $3,083,215 |
| 43 | $8,672 | $6,010 | $14,682 | $3,077,204 |
| 44 | $8,655 | $6,027 | $14,682 | $3,071,177 |
| 45 | $8,638 | $6,044 | $14,682 | $3,065,132 |
| 46 | $8,621 | $6,061 | $14,682 | $3,059,071 |
| 47 | $8,604 | $6,078 | $14,682 | $3,052,993 |
| 48 | $8,587 | $6,095 | $14,682 | $3,046,897 |
$176,184
$104,156
$72,028
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,569 | $6,113 | $14,682 | $3,040,785 |
| 50 | $8,552 | $6,130 | $14,682 | $3,034,655 |
| 51 | $8,535 | $6,147 | $14,682 | $3,028,508 |
| 52 | $8,518 | $6,164 | $14,682 | $3,022,343 |
| 53 | $8,500 | $6,182 | $14,682 | $3,016,162 |
| 54 | $8,483 | $6,199 | $14,682 | $3,009,963 |
| 55 | $8,466 | $6,216 | $14,682 | $3,003,746 |
| 56 | $8,448 | $6,234 | $14,682 | $2,997,512 |
| 57 | $8,431 | $6,252 | $14,682 | $2,991,261 |
| 58 | $8,413 | $6,269 | $14,682 | $2,984,992 |
| 59 | $8,395 | $6,287 | $14,682 | $2,978,705 |
| 60 | $8,378 | $6,304 | $14,682 | $2,972,400 |
$176,184
$101,687
$74,497
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,360 | $6,322 | $14,682 | $2,966,078 |
| 62 | $8,342 | $6,340 | $14,682 | $2,959,738 |
| 63 | $8,324 | $6,358 | $14,682 | $2,953,381 |
| 64 | $8,306 | $6,376 | $14,682 | $2,947,005 |
| 65 | $8,288 | $6,394 | $14,682 | $2,940,611 |
| 66 | $8,270 | $6,412 | $14,682 | $2,934,200 |
| 67 | $8,252 | $6,430 | $14,682 | $2,927,770 |
| 68 | $8,234 | $6,448 | $14,682 | $2,921,323 |
| 69 | $8,216 | $6,466 | $14,682 | $2,914,857 |
| 70 | $8,198 | $6,484 | $14,682 | $2,908,373 |
| 71 | $8,180 | $6,502 | $14,682 | $2,901,871 |
| 72 | $8,162 | $6,521 | $14,682 | $2,895,350 |
$176,184
$99,134
$77,050
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,143 | $6,539 | $14,682 | $2,888,811 |
| 74 | $8,125 | $6,557 | $14,682 | $2,882,254 |
| 75 | $8,106 | $6,576 | $14,682 | $2,875,678 |
| 76 | $8,088 | $6,594 | $14,682 | $2,869,084 |
| 77 | $8,069 | $6,613 | $14,682 | $2,862,472 |
| 78 | $8,051 | $6,631 | $14,682 | $2,855,840 |
| 79 | $8,032 | $6,650 | $14,682 | $2,849,190 |
| 80 | $8,013 | $6,669 | $14,682 | $2,842,522 |
| 81 | $7,995 | $6,687 | $14,682 | $2,835,834 |
| 82 | $7,976 | $6,706 | $14,682 | $2,829,128 |
| 83 | $7,957 | $6,725 | $14,682 | $2,822,403 |
| 84 | $7,938 | $6,744 | $14,682 | $2,815,659 |
$176,184
$96,493
$79,691
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,919 | $6,763 | $14,682 | $2,808,896 |
| 86 | $7,900 | $6,782 | $14,682 | $2,802,114 |
| 87 | $7,881 | $6,801 | $14,682 | $2,795,313 |
| 88 | $7,862 | $6,820 | $14,682 | $2,788,493 |
| 89 | $7,843 | $6,839 | $14,682 | $2,781,653 |
| 90 | $7,823 | $6,859 | $14,682 | $2,774,795 |
| 91 | $7,804 | $6,878 | $14,682 | $2,767,917 |
| 92 | $7,785 | $6,897 | $14,682 | $2,761,019 |
| 93 | $7,765 | $6,917 | $14,682 | $2,754,103 |
| 94 | $7,746 | $6,936 | $14,682 | $2,747,167 |
| 95 | $7,726 | $6,956 | $14,682 | $2,740,211 |
| 96 | $7,707 | $6,975 | $14,682 | $2,733,236 |
$176,184
$93,761
$82,423
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,687 | $6,995 | $14,682 | $2,726,241 |
| 98 | $7,668 | $7,014 | $14,682 | $2,719,227 |
| 99 | $7,648 | $7,034 | $14,682 | $2,712,192 |
| 100 | $7,628 | $7,054 | $14,682 | $2,705,138 |
| 101 | $7,608 | $7,074 | $14,682 | $2,698,065 |
| 102 | $7,588 | $7,094 | $14,682 | $2,690,971 |
| 103 | $7,568 | $7,114 | $14,682 | $2,683,857 |
| 104 | $7,548 | $7,134 | $14,682 | $2,676,724 |
| 105 | $7,528 | $7,154 | $14,682 | $2,669,570 |
| 106 | $7,508 | $7,174 | $14,682 | $2,662,396 |
| 107 | $7,488 | $7,194 | $14,682 | $2,655,202 |
| 108 | $7,468 | $7,214 | $14,682 | $2,647,988 |
$176,184
$90,936
$85,248
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,447 | $7,235 | $14,682 | $2,640,753 |
| 110 | $7,427 | $7,255 | $14,682 | $2,633,498 |
| 111 | $7,407 | $7,275 | $14,682 | $2,626,223 |
| 112 | $7,386 | $7,296 | $14,682 | $2,618,927 |
| 113 | $7,366 | $7,316 | $14,682 | $2,611,611 |
| 114 | $7,345 | $7,337 | $14,682 | $2,604,274 |
| 115 | $7,325 | $7,357 | $14,682 | $2,596,917 |
| 116 | $7,304 | $7,378 | $14,682 | $2,589,538 |
| 117 | $7,283 | $7,399 | $14,682 | $2,582,139 |
| 118 | $7,262 | $7,420 | $14,682 | $2,574,720 |
| 119 | $7,241 | $7,441 | $14,682 | $2,567,279 |
| 120 | $7,220 | $7,462 | $14,682 | $2,559,818 |
$176,184
$88,014
$88,170
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,199 | $7,483 | $14,682 | $2,552,335 |
| 122 | $7,178 | $7,504 | $14,682 | $2,544,831 |
| 123 | $7,157 | $7,525 | $14,682 | $2,537,307 |
| 124 | $7,136 | $7,546 | $14,682 | $2,529,761 |
| 125 | $7,115 | $7,567 | $14,682 | $2,522,194 |
| 126 | $7,094 | $7,588 | $14,682 | $2,514,606 |
| 127 | $7,072 | $7,610 | $14,682 | $2,506,996 |
| 128 | $7,051 | $7,631 | $14,682 | $2,499,365 |
| 129 | $7,029 | $7,653 | $14,682 | $2,491,712 |
| 130 | $7,008 | $7,674 | $14,682 | $2,484,038 |
| 131 | $6,986 | $7,696 | $14,682 | $2,476,342 |
| 132 | $6,965 | $7,717 | $14,682 | $2,468,625 |
$176,184
$84,992
$91,192
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,943 | $7,739 | $14,682 | $2,460,886 |
| 134 | $6,921 | $7,761 | $14,682 | $2,453,125 |
| 135 | $6,899 | $7,783 | $14,682 | $2,445,343 |
| 136 | $6,878 | $7,804 | $14,682 | $2,437,538 |
| 137 | $6,856 | $7,826 | $14,682 | $2,429,712 |
| 138 | $6,834 | $7,848 | $14,682 | $2,421,863 |
| 139 | $6,811 | $7,871 | $14,682 | $2,413,993 |
| 140 | $6,789 | $7,893 | $14,682 | $2,406,100 |
| 141 | $6,767 | $7,915 | $14,682 | $2,398,185 |
| 142 | $6,745 | $7,937 | $14,682 | $2,390,248 |
| 143 | $6,723 | $7,959 | $14,682 | $2,382,289 |
| 144 | $6,700 | $7,982 | $14,682 | $2,374,307 |
$176,184
$81,866
$94,318
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,678 | $8,004 | $14,682 | $2,366,303 |
| 146 | $6,655 | $8,027 | $14,682 | $2,358,276 |
| 147 | $6,633 | $8,049 | $14,682 | $2,350,227 |
| 148 | $6,610 | $8,072 | $14,682 | $2,342,155 |
| 149 | $6,587 | $8,095 | $14,682 | $2,334,060 |
| 150 | $6,565 | $8,117 | $14,682 | $2,325,942 |
| 151 | $6,542 | $8,140 | $14,682 | $2,317,802 |
| 152 | $6,519 | $8,163 | $14,682 | $2,309,639 |
| 153 | $6,496 | $8,186 | $14,682 | $2,301,453 |
| 154 | $6,473 | $8,209 | $14,682 | $2,293,244 |
| 155 | $6,450 | $8,232 | $14,682 | $2,285,011 |
| 156 | $6,427 | $8,255 | $14,682 | $2,276,756 |
$176,184
$78,633
$97,551
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,403 | $8,279 | $14,682 | $2,268,477 |
| 158 | $6,380 | $8,302 | $14,682 | $2,260,175 |
| 159 | $6,357 | $8,325 | $14,682 | $2,251,850 |
| 160 | $6,333 | $8,349 | $14,682 | $2,243,501 |
| 161 | $6,310 | $8,372 | $14,682 | $2,235,129 |
| 162 | $6,286 | $8,396 | $14,682 | $2,226,733 |
| 163 | $6,263 | $8,419 | $14,682 | $2,218,314 |
| 164 | $6,239 | $8,443 | $14,682 | $2,209,871 |
| 165 | $6,215 | $8,467 | $14,682 | $2,201,404 |
| 166 | $6,191 | $8,491 | $14,682 | $2,192,914 |
| 167 | $6,168 | $8,514 | $14,682 | $2,184,399 |
| 168 | $6,144 | $8,538 | $14,682 | $2,175,861 |
$176,184
$75,289
$100,895
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,120 | $8,562 | $14,682 | $2,167,299 |
| 170 | $6,096 | $8,586 | $14,682 | $2,158,712 |
| 171 | $6,071 | $8,611 | $14,682 | $2,150,101 |
| 172 | $6,047 | $8,635 | $14,682 | $2,141,467 |
| 173 | $6,023 | $8,659 | $14,682 | $2,132,807 |
| 174 | $5,999 | $8,683 | $14,682 | $2,124,124 |
| 175 | $5,974 | $8,708 | $14,682 | $2,115,416 |
| 176 | $5,950 | $8,732 | $14,682 | $2,106,684 |
| 177 | $5,925 | $8,757 | $14,682 | $2,097,927 |
| 178 | $5,900 | $8,782 | $14,682 | $2,089,145 |
| 179 | $5,876 | $8,806 | $14,682 | $2,080,339 |
| 180 | $5,851 | $8,831 | $14,682 | $2,071,508 |
$176,184
$71,831
$104,353
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,826 | $8,856 | $14,682 | $2,062,652 |
| 182 | $5,801 | $8,881 | $14,682 | $2,053,771 |
| 183 | $5,776 | $8,906 | $14,682 | $2,044,865 |
| 184 | $5,751 | $8,931 | $14,682 | $2,035,934 |
| 185 | $5,726 | $8,956 | $14,682 | $2,026,978 |
| 186 | $5,701 | $8,981 | $14,682 | $2,017,997 |
| 187 | $5,676 | $9,006 | $14,682 | $2,008,991 |
| 188 | $5,650 | $9,032 | $14,682 | $1,999,959 |
| 189 | $5,625 | $9,057 | $14,682 | $1,990,902 |
| 190 | $5,599 | $9,083 | $14,682 | $1,981,819 |
| 191 | $5,574 | $9,108 | $14,682 | $1,972,711 |
| 192 | $5,548 | $9,134 | $14,682 | $1,963,578 |
$176,184
$68,254
$107,930
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,523 | $9,159 | $14,682 | $1,954,418 |
| 194 | $5,497 | $9,185 | $14,682 | $1,945,233 |
| 195 | $5,471 | $9,211 | $14,682 | $1,936,022 |
| 196 | $5,445 | $9,237 | $14,682 | $1,926,785 |
| 197 | $5,419 | $9,263 | $14,682 | $1,917,522 |
| 198 | $5,393 | $9,289 | $14,682 | $1,908,233 |
| 199 | $5,367 | $9,315 | $14,682 | $1,898,918 |
| 200 | $5,341 | $9,341 | $14,682 | $1,889,577 |
| 201 | $5,314 | $9,368 | $14,682 | $1,880,209 |
| 202 | $5,288 | $9,394 | $14,682 | $1,870,815 |
| 203 | $5,262 | $9,420 | $14,682 | $1,861,395 |
| 204 | $5,235 | $9,447 | $14,682 | $1,851,948 |
$176,184
$64,554
$111,630
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,209 | $9,473 | $14,682 | $1,842,474 |
| 206 | $5,182 | $9,500 | $14,682 | $1,832,974 |
| 207 | $5,155 | $9,527 | $14,682 | $1,823,448 |
| 208 | $5,128 | $9,554 | $14,682 | $1,813,894 |
| 209 | $5,102 | $9,580 | $14,682 | $1,804,314 |
| 210 | $5,075 | $9,607 | $14,682 | $1,794,706 |
| 211 | $5,048 | $9,634 | $14,682 | $1,785,072 |
| 212 | $5,021 | $9,662 | $14,682 | $1,775,410 |
| 213 | $4,993 | $9,689 | $14,682 | $1,765,722 |
| 214 | $4,966 | $9,716 | $14,682 | $1,756,006 |
| 215 | $4,939 | $9,743 | $14,682 | $1,746,262 |
| 216 | $4,911 | $9,771 | $14,682 | $1,736,492 |
$176,184
$60,728
$115,456
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,884 | $9,798 | $14,682 | $1,726,694 |
| 218 | $4,856 | $9,826 | $14,682 | $1,716,868 |
| 219 | $4,829 | $9,853 | $14,682 | $1,707,015 |
| 220 | $4,801 | $9,881 | $14,682 | $1,697,134 |
| 221 | $4,773 | $9,909 | $14,682 | $1,687,225 |
| 222 | $4,745 | $9,937 | $14,682 | $1,677,288 |
| 223 | $4,717 | $9,965 | $14,682 | $1,667,323 |
| 224 | $4,689 | $9,993 | $14,682 | $1,657,331 |
| 225 | $4,661 | $10,021 | $14,682 | $1,647,310 |
| 226 | $4,633 | $10,049 | $14,682 | $1,637,261 |
| 227 | $4,605 | $10,077 | $14,682 | $1,627,184 |
| 228 | $4,576 | $10,106 | $14,682 | $1,617,078 |
$176,184
$56,771
$119,414
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,548 | $10,134 | $14,682 | $1,606,944 |
| 230 | $4,520 | $10,162 | $14,682 | $1,596,782 |
| 231 | $4,491 | $10,191 | $14,682 | $1,586,591 |
| 232 | $4,462 | $10,220 | $14,682 | $1,576,371 |
| 233 | $4,434 | $10,248 | $14,682 | $1,566,123 |
| 234 | $4,405 | $10,277 | $14,682 | $1,555,845 |
| 235 | $4,376 | $10,306 | $14,682 | $1,545,539 |
| 236 | $4,347 | $10,335 | $14,682 | $1,535,204 |
| 237 | $4,318 | $10,364 | $14,682 | $1,524,840 |
| 238 | $4,289 | $10,393 | $14,682 | $1,514,446 |
| 239 | $4,259 | $10,423 | $14,682 | $1,504,024 |
| 240 | $4,230 | $10,452 | $14,682 | $1,493,572 |
$176,184
$52,678
$123,507
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,201 | $10,481 | $14,682 | $1,483,090 |
| 242 | $4,171 | $10,511 | $14,682 | $1,472,579 |
| 243 | $4,142 | $10,540 | $14,682 | $1,462,039 |
| 244 | $4,112 | $10,570 | $14,682 | $1,451,469 |
| 245 | $4,082 | $10,600 | $14,682 | $1,440,869 |
| 246 | $4,052 | $10,630 | $14,682 | $1,430,240 |
| 247 | $4,023 | $10,659 | $14,682 | $1,419,580 |
| 248 | $3,993 | $10,689 | $14,682 | $1,408,891 |
| 249 | $3,963 | $10,720 | $14,682 | $1,398,171 |
| 250 | $3,932 | $10,750 | $14,682 | $1,387,422 |
| 251 | $3,902 | $10,780 | $14,682 | $1,376,642 |
| 252 | $3,872 | $10,810 | $14,682 | $1,365,832 |
$176,184
$48,444
$127,740
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,841 | $10,841 | $14,682 | $1,354,991 |
| 254 | $3,811 | $10,871 | $14,682 | $1,344,120 |
| 255 | $3,780 | $10,902 | $14,682 | $1,333,218 |
| 256 | $3,750 | $10,932 | $14,682 | $1,322,286 |
| 257 | $3,719 | $10,963 | $14,682 | $1,311,323 |
| 258 | $3,688 | $10,994 | $14,682 | $1,300,329 |
| 259 | $3,657 | $11,025 | $14,682 | $1,289,304 |
| 260 | $3,626 | $11,056 | $14,682 | $1,278,248 |
| 261 | $3,595 | $11,087 | $14,682 | $1,267,161 |
| 262 | $3,564 | $11,118 | $14,682 | $1,256,043 |
| 263 | $3,533 | $11,149 | $14,682 | $1,244,894 |
| 264 | $3,501 | $11,181 | $14,682 | $1,233,713 |
$176,184
$44,066
$132,119
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,470 | $11,212 | $14,682 | $1,222,501 |
| 266 | $3,438 | $11,244 | $14,682 | $1,211,257 |
| 267 | $3,407 | $11,275 | $14,682 | $1,199,982 |
| 268 | $3,375 | $11,307 | $14,682 | $1,188,675 |
| 269 | $3,343 | $11,339 | $14,682 | $1,177,336 |
| 270 | $3,311 | $11,371 | $14,682 | $1,165,965 |
| 271 | $3,279 | $11,403 | $14,682 | $1,154,562 |
| 272 | $3,247 | $11,435 | $14,682 | $1,143,127 |
| 273 | $3,215 | $11,467 | $14,682 | $1,131,660 |
| 274 | $3,183 | $11,499 | $14,682 | $1,120,161 |
| 275 | $3,150 | $11,532 | $14,682 | $1,108,630 |
| 276 | $3,118 | $11,564 | $14,682 | $1,097,066 |
$176,184
$39,537
$136,647
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,085 | $11,597 | $14,682 | $1,085,469 |
| 278 | $3,053 | $11,629 | $14,682 | $1,073,840 |
| 279 | $3,020 | $11,662 | $14,682 | $1,062,178 |
| 280 | $2,987 | $11,695 | $14,682 | $1,050,483 |
| 281 | $2,954 | $11,728 | $14,682 | $1,038,756 |
| 282 | $2,922 | $11,761 | $14,682 | $1,026,995 |
| 283 | $2,888 | $11,794 | $14,682 | $1,015,202 |
| 284 | $2,855 | $11,827 | $14,682 | $1,003,375 |
| 285 | $2,822 | $11,860 | $14,682 | $991,515 |
| 286 | $2,789 | $11,893 | $14,682 | $979,622 |
| 287 | $2,755 | $11,927 | $14,682 | $967,695 |
| 288 | $2,722 | $11,960 | $14,682 | $955,734 |
$176,184
$34,853
$141,331
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,688 | $11,994 | $14,682 | $943,740 |
| 290 | $2,654 | $12,028 | $14,682 | $931,713 |
| 291 | $2,620 | $12,062 | $14,682 | $919,651 |
| 292 | $2,587 | $12,095 | $14,682 | $907,556 |
| 293 | $2,553 | $12,130 | $14,682 | $895,426 |
| 294 | $2,518 | $12,164 | $14,682 | $883,263 |
| 295 | $2,484 | $12,198 | $14,682 | $871,065 |
| 296 | $2,450 | $12,232 | $14,682 | $858,833 |
| 297 | $2,415 | $12,267 | $14,682 | $846,566 |
| 298 | $2,381 | $12,301 | $14,682 | $834,265 |
| 299 | $2,346 | $12,336 | $14,682 | $821,929 |
| 300 | $2,312 | $12,370 | $14,682 | $809,559 |
$176,184
$30,009
$146,176
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,277 | $12,405 | $14,682 | $797,154 |
| 302 | $2,242 | $12,440 | $14,682 | $784,714 |
| 303 | $2,207 | $12,475 | $14,682 | $772,239 |
| 304 | $2,172 | $12,510 | $14,682 | $759,729 |
| 305 | $2,137 | $12,545 | $14,682 | $747,183 |
| 306 | $2,101 | $12,581 | $14,682 | $734,603 |
| 307 | $2,066 | $12,616 | $14,682 | $721,987 |
| 308 | $2,031 | $12,651 | $14,682 | $709,335 |
| 309 | $1,995 | $12,687 | $14,682 | $696,648 |
| 310 | $1,959 | $12,723 | $14,682 | $683,926 |
| 311 | $1,924 | $12,758 | $14,682 | $671,167 |
| 312 | $1,888 | $12,794 | $14,682 | $658,373 |
$176,184
$24,998
$151,186
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,852 | $12,830 | $14,682 | $645,543 |
| 314 | $1,816 | $12,866 | $14,682 | $632,676 |
| 315 | $1,779 | $12,903 | $14,682 | $619,774 |
| 316 | $1,743 | $12,939 | $14,682 | $606,835 |
| 317 | $1,707 | $12,975 | $14,682 | $593,859 |
| 318 | $1,670 | $13,012 | $14,682 | $580,848 |
| 319 | $1,634 | $13,048 | $14,682 | $567,799 |
| 320 | $1,597 | $13,085 | $14,682 | $554,714 |
| 321 | $1,560 | $13,122 | $14,682 | $541,592 |
| 322 | $1,523 | $13,159 | $14,682 | $528,433 |
| 323 | $1,486 | $13,196 | $14,682 | $515,238 |
| 324 | $1,449 | $13,233 | $14,682 | $502,005 |
$176,184
$19,816
$156,368
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,412 | $13,270 | $14,682 | $488,735 |
| 326 | $1,375 | $13,307 | $14,682 | $475,427 |
| 327 | $1,337 | $13,345 | $14,682 | $462,082 |
| 328 | $1,300 | $13,382 | $14,682 | $448,700 |
| 329 | $1,262 | $13,420 | $14,682 | $435,280 |
| 330 | $1,224 | $13,458 | $14,682 | $421,822 |
| 331 | $1,186 | $13,496 | $14,682 | $408,326 |
| 332 | $1,148 | $13,534 | $14,682 | $394,793 |
| 333 | $1,110 | $13,572 | $14,682 | $381,221 |
| 334 | $1,072 | $13,610 | $14,682 | $367,611 |
| 335 | $1,034 | $13,648 | $14,682 | $353,963 |
| 336 | $996 | $13,686 | $14,682 | $340,277 |
$176,184
$14,456
$161,728
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $957 | $13,725 | $14,682 | $326,552 |
| 338 | $918 | $13,764 | $14,682 | $312,788 |
| 339 | $880 | $13,802 | $14,682 | $298,986 |
| 340 | $841 | $13,841 | $14,682 | $285,145 |
| 341 | $802 | $13,880 | $14,682 | $271,265 |
| 342 | $763 | $13,919 | $14,682 | $257,346 |
| 343 | $724 | $13,958 | $14,682 | $243,387 |
| 344 | $685 | $13,997 | $14,682 | $229,390 |
| 345 | $645 | $14,037 | $14,682 | $215,353 |
| 346 | $606 | $14,076 | $14,682 | $201,277 |
| 347 | $566 | $14,116 | $14,682 | $187,161 |
| 348 | $526 | $14,156 | $14,682 | $173,005 |
$176,184
$8,913
$167,272
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $487 | $14,195 | $14,682 | $158,810 |
| 350 | $447 | $14,235 | $14,682 | $144,574 |
| 351 | $407 | $14,275 | $14,682 | $130,299 |
| 352 | $366 | $14,316 | $14,682 | $115,983 |
| 353 | $326 | $14,356 | $14,682 | $101,628 |
| 354 | $286 | $14,396 | $14,682 | $87,231 |
| 355 | $245 | $14,437 | $14,682 | $72,795 |
| 356 | $205 | $14,477 | $14,682 | $58,317 |
| 357 | $164 | $14,518 | $14,682 | $43,799 |
| 358 | $123 | $14,559 | $14,682 | $29,241 |
| 359 | $82 | $14,600 | $14,682 | $14,641 |
| 360 | $41 | $14,641 | $14,682 | $0 |
$176,184
$3,179
$173,005
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。
