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
$900 萬
$738 萬
572 呎
@15,385
752 呎
@11,702
$880 萬
$820 萬
$720 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 |
| 3.250 | $23,715 | $19,143 | $16,447 | $14,688 |
| 3.500 | $24,127 | $19,574 | $16,896 | $15,155 |
| 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$14,689
30年
$3,375,000
$1,912,757
$5,287,757
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,141 | $5,548 | $14,688 | $3,369,452 |
| 2 | $9,126 | $5,563 | $14,688 | $3,363,890 |
| 3 | $9,111 | $5,578 | $14,688 | $3,358,312 |
| 4 | $9,095 | $5,593 | $14,688 | $3,352,719 |
| 5 | $9,080 | $5,608 | $14,688 | $3,347,111 |
| 6 | $9,065 | $5,623 | $14,688 | $3,341,488 |
| 7 | $9,050 | $5,638 | $14,688 | $3,335,850 |
| 8 | $9,035 | $5,654 | $14,688 | $3,330,196 |
| 9 | $9,019 | $5,669 | $14,688 | $3,324,527 |
| 10 | $9,004 | $5,684 | $14,688 | $3,318,843 |
| 11 | $8,989 | $5,700 | $14,688 | $3,313,143 |
| 12 | $8,973 | $5,715 | $14,688 | $3,307,428 |
$176,259
$108,687
$67,572
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,958 | $5,731 | $14,688 | $3,301,698 |
| 14 | $8,942 | $5,746 | $14,688 | $3,295,952 |
| 15 | $8,927 | $5,762 | $14,688 | $3,290,190 |
| 16 | $8,911 | $5,777 | $14,688 | $3,284,413 |
| 17 | $8,895 | $5,793 | $14,688 | $3,278,620 |
| 18 | $8,880 | $5,809 | $14,688 | $3,272,811 |
| 19 | $8,864 | $5,824 | $14,688 | $3,266,987 |
| 20 | $8,848 | $5,840 | $14,688 | $3,261,147 |
| 21 | $8,832 | $5,856 | $14,688 | $3,255,291 |
| 22 | $8,816 | $5,872 | $14,688 | $3,249,419 |
| 23 | $8,801 | $5,888 | $14,688 | $3,243,531 |
| 24 | $8,785 | $5,904 | $14,688 | $3,237,628 |
$176,259
$106,458
$69,801
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,769 | $5,920 | $14,688 | $3,231,708 |
| 26 | $8,753 | $5,936 | $14,688 | $3,225,772 |
| 27 | $8,736 | $5,952 | $14,688 | $3,219,820 |
| 28 | $8,720 | $5,968 | $14,688 | $3,213,853 |
| 29 | $8,704 | $5,984 | $14,688 | $3,207,869 |
| 30 | $8,688 | $6,000 | $14,688 | $3,201,868 |
| 31 | $8,672 | $6,016 | $14,688 | $3,195,852 |
| 32 | $8,655 | $6,033 | $14,688 | $3,189,819 |
| 33 | $8,639 | $6,049 | $14,688 | $3,183,770 |
| 34 | $8,623 | $6,066 | $14,688 | $3,177,704 |
| 35 | $8,606 | $6,082 | $14,688 | $3,171,623 |
| 36 | $8,590 | $6,098 | $14,688 | $3,165,524 |
$176,259
$104,155
$72,103
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,573 | $6,115 | $14,688 | $3,159,409 |
| 38 | $8,557 | $6,131 | $14,688 | $3,153,278 |
| 39 | $8,540 | $6,148 | $14,688 | $3,147,130 |
| 40 | $8,523 | $6,165 | $14,688 | $3,140,965 |
| 41 | $8,507 | $6,181 | $14,688 | $3,134,783 |
| 42 | $8,490 | $6,198 | $14,688 | $3,128,585 |
| 43 | $8,473 | $6,215 | $14,688 | $3,122,370 |
| 44 | $8,456 | $6,232 | $14,688 | $3,116,139 |
| 45 | $8,440 | $6,249 | $14,688 | $3,109,890 |
| 46 | $8,423 | $6,266 | $14,688 | $3,103,624 |
| 47 | $8,406 | $6,283 | $14,688 | $3,097,342 |
| 48 | $8,389 | $6,300 | $14,688 | $3,091,042 |
$176,259
$101,777
$74,482
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,372 | $6,317 | $14,688 | $3,084,725 |
| 50 | $8,354 | $6,334 | $14,688 | $3,078,392 |
| 51 | $8,337 | $6,351 | $14,688 | $3,072,041 |
| 52 | $8,320 | $6,368 | $14,688 | $3,065,673 |
| 53 | $8,303 | $6,385 | $14,688 | $3,059,287 |
| 54 | $8,286 | $6,403 | $14,688 | $3,052,885 |
| 55 | $8,268 | $6,420 | $14,688 | $3,046,465 |
| 56 | $8,251 | $6,437 | $14,688 | $3,040,027 |
| 57 | $8,233 | $6,455 | $14,688 | $3,033,573 |
| 58 | $8,216 | $6,472 | $14,688 | $3,027,100 |
| 59 | $8,198 | $6,490 | $14,688 | $3,020,610 |
| 60 | $8,181 | $6,507 | $14,688 | $3,014,103 |
$176,259
$99,320
$76,939
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,163 | $6,525 | $14,688 | $3,007,578 |
| 62 | $8,146 | $6,543 | $14,688 | $3,001,035 |
| 63 | $8,128 | $6,560 | $14,688 | $2,994,475 |
| 64 | $8,110 | $6,578 | $14,688 | $2,987,897 |
| 65 | $8,092 | $6,596 | $14,688 | $2,981,301 |
| 66 | $8,074 | $6,614 | $14,688 | $2,974,687 |
| 67 | $8,056 | $6,632 | $14,688 | $2,968,055 |
| 68 | $8,038 | $6,650 | $14,688 | $2,961,405 |
| 69 | $8,020 | $6,668 | $14,688 | $2,954,738 |
| 70 | $8,002 | $6,686 | $14,688 | $2,948,052 |
| 71 | $7,984 | $6,704 | $14,688 | $2,941,348 |
| 72 | $7,966 | $6,722 | $14,688 | $2,934,626 |
$176,259
$96,781
$79,477
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,948 | $6,740 | $14,688 | $2,927,886 |
| 74 | $7,930 | $6,759 | $14,688 | $2,921,127 |
| 75 | $7,911 | $6,777 | $14,688 | $2,914,350 |
| 76 | $7,893 | $6,795 | $14,688 | $2,907,555 |
| 77 | $7,875 | $6,814 | $14,688 | $2,900,742 |
| 78 | $7,856 | $6,832 | $14,688 | $2,893,909 |
| 79 | $7,838 | $6,851 | $14,688 | $2,887,059 |
| 80 | $7,819 | $6,869 | $14,688 | $2,880,190 |
| 81 | $7,801 | $6,888 | $14,688 | $2,873,302 |
| 82 | $7,782 | $6,906 | $14,688 | $2,866,396 |
| 83 | $7,763 | $6,925 | $14,688 | $2,859,471 |
| 84 | $7,744 | $6,944 | $14,688 | $2,852,527 |
$176,259
$94,160
$82,099
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,726 | $6,963 | $14,688 | $2,845,564 |
| 86 | $7,707 | $6,981 | $14,688 | $2,838,583 |
| 87 | $7,688 | $7,000 | $14,688 | $2,831,582 |
| 88 | $7,669 | $7,019 | $14,688 | $2,824,563 |
| 89 | $7,650 | $7,038 | $14,688 | $2,817,525 |
| 90 | $7,631 | $7,057 | $14,688 | $2,810,467 |
| 91 | $7,612 | $7,077 | $14,688 | $2,803,391 |
| 92 | $7,593 | $7,096 | $14,688 | $2,796,295 |
| 93 | $7,573 | $7,115 | $14,688 | $2,789,180 |
| 94 | $7,554 | $7,134 | $14,688 | $2,782,046 |
| 95 | $7,535 | $7,154 | $14,688 | $2,774,893 |
| 96 | $7,515 | $7,173 | $14,688 | $2,767,720 |
$176,259
$91,451
$84,807
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,496 | $7,192 | $14,688 | $2,760,527 |
| 98 | $7,476 | $7,212 | $14,688 | $2,753,316 |
| 99 | $7,457 | $7,231 | $14,688 | $2,746,084 |
| 100 | $7,437 | $7,251 | $14,688 | $2,738,833 |
| 101 | $7,418 | $7,271 | $14,688 | $2,731,563 |
| 102 | $7,398 | $7,290 | $14,688 | $2,724,273 |
| 103 | $7,378 | $7,310 | $14,688 | $2,716,963 |
| 104 | $7,358 | $7,330 | $14,688 | $2,709,633 |
| 105 | $7,339 | $7,350 | $14,688 | $2,702,283 |
| 106 | $7,319 | $7,370 | $14,688 | $2,694,914 |
| 107 | $7,299 | $7,389 | $14,688 | $2,687,524 |
| 108 | $7,279 | $7,410 | $14,688 | $2,680,115 |
$176,259
$88,654
$87,605
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,259 | $7,430 | $14,688 | $2,672,685 |
| 110 | $7,239 | $7,450 | $14,688 | $2,665,235 |
| 111 | $7,218 | $7,470 | $14,688 | $2,657,766 |
| 112 | $7,198 | $7,490 | $14,688 | $2,650,275 |
| 113 | $7,178 | $7,510 | $14,688 | $2,642,765 |
| 114 | $7,157 | $7,531 | $14,688 | $2,635,234 |
| 115 | $7,137 | $7,551 | $14,688 | $2,627,683 |
| 116 | $7,117 | $7,572 | $14,688 | $2,620,112 |
| 117 | $7,096 | $7,592 | $14,688 | $2,612,520 |
| 118 | $7,076 | $7,613 | $14,688 | $2,604,907 |
| 119 | $7,055 | $7,633 | $14,688 | $2,597,274 |
| 120 | $7,034 | $7,654 | $14,688 | $2,589,620 |
$176,259
$85,764
$90,495
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,014 | $7,675 | $14,688 | $2,581,945 |
| 122 | $6,993 | $7,695 | $14,688 | $2,574,250 |
| 123 | $6,972 | $7,716 | $14,688 | $2,566,533 |
| 124 | $6,951 | $7,737 | $14,688 | $2,558,796 |
| 125 | $6,930 | $7,758 | $14,688 | $2,551,038 |
| 126 | $6,909 | $7,779 | $14,688 | $2,543,259 |
| 127 | $6,888 | $7,800 | $14,688 | $2,535,459 |
| 128 | $6,867 | $7,821 | $14,688 | $2,527,637 |
| 129 | $6,846 | $7,843 | $14,688 | $2,519,795 |
| 130 | $6,824 | $7,864 | $14,688 | $2,511,931 |
| 131 | $6,803 | $7,885 | $14,688 | $2,504,046 |
| 132 | $6,782 | $7,906 | $14,688 | $2,496,139 |
$176,259
$82,778
$93,480
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,760 | $7,928 | $14,688 | $2,488,212 |
| 134 | $6,739 | $7,949 | $14,688 | $2,480,262 |
| 135 | $6,717 | $7,971 | $14,688 | $2,472,292 |
| 136 | $6,696 | $7,992 | $14,688 | $2,464,299 |
| 137 | $6,674 | $8,014 | $14,688 | $2,456,285 |
| 138 | $6,652 | $8,036 | $14,688 | $2,448,249 |
| 139 | $6,631 | $8,058 | $14,688 | $2,440,192 |
| 140 | $6,609 | $8,079 | $14,688 | $2,432,112 |
| 141 | $6,587 | $8,101 | $14,688 | $2,424,011 |
| 142 | $6,565 | $8,123 | $14,688 | $2,415,888 |
| 143 | $6,543 | $8,145 | $14,688 | $2,407,743 |
| 144 | $6,521 | $8,167 | $14,688 | $2,399,575 |
$176,259
$79,695
$96,564
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,499 | $8,189 | $14,688 | $2,391,386 |
| 146 | $6,477 | $8,212 | $14,688 | $2,383,175 |
| 147 | $6,454 | $8,234 | $14,688 | $2,374,941 |
| 148 | $6,432 | $8,256 | $14,688 | $2,366,685 |
| 149 | $6,410 | $8,278 | $14,688 | $2,358,406 |
| 150 | $6,387 | $8,301 | $14,688 | $2,350,105 |
| 151 | $6,365 | $8,323 | $14,688 | $2,341,782 |
| 152 | $6,342 | $8,346 | $14,688 | $2,333,436 |
| 153 | $6,320 | $8,368 | $14,688 | $2,325,068 |
| 154 | $6,297 | $8,391 | $14,688 | $2,316,677 |
| 155 | $6,274 | $8,414 | $14,688 | $2,308,263 |
| 156 | $6,252 | $8,437 | $14,688 | $2,299,826 |
$176,259
$76,509
$99,750
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,229 | $8,460 | $14,688 | $2,291,366 |
| 158 | $6,206 | $8,482 | $14,688 | $2,282,884 |
| 159 | $6,183 | $8,505 | $14,688 | $2,274,379 |
| 160 | $6,160 | $8,528 | $14,688 | $2,265,850 |
| 161 | $6,137 | $8,552 | $14,688 | $2,257,299 |
| 162 | $6,114 | $8,575 | $14,688 | $2,248,724 |
| 163 | $6,090 | $8,598 | $14,688 | $2,240,126 |
| 164 | $6,067 | $8,621 | $14,688 | $2,231,505 |
| 165 | $6,044 | $8,645 | $14,688 | $2,222,860 |
| 166 | $6,020 | $8,668 | $14,688 | $2,214,192 |
| 167 | $5,997 | $8,691 | $14,688 | $2,205,501 |
| 168 | $5,973 | $8,715 | $14,688 | $2,196,786 |
$176,259
$73,218
$103,040
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,950 | $8,739 | $14,688 | $2,188,047 |
| 170 | $5,926 | $8,762 | $14,688 | $2,179,285 |
| 171 | $5,902 | $8,786 | $14,688 | $2,170,499 |
| 172 | $5,878 | $8,810 | $14,688 | $2,161,689 |
| 173 | $5,855 | $8,834 | $14,688 | $2,152,856 |
| 174 | $5,831 | $8,858 | $14,688 | $2,143,998 |
| 175 | $5,807 | $8,882 | $14,688 | $2,135,117 |
| 176 | $5,783 | $8,906 | $14,688 | $2,126,211 |
| 177 | $5,758 | $8,930 | $14,688 | $2,117,281 |
| 178 | $5,734 | $8,954 | $14,688 | $2,108,327 |
| 179 | $5,710 | $8,978 | $14,688 | $2,099,349 |
| 180 | $5,686 | $9,002 | $14,688 | $2,090,347 |
$176,259
$69,819
$106,439
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,661 | $9,027 | $14,688 | $2,081,320 |
| 182 | $5,637 | $9,051 | $14,688 | $2,072,269 |
| 183 | $5,612 | $9,076 | $14,688 | $2,063,193 |
| 184 | $5,588 | $9,100 | $14,688 | $2,054,092 |
| 185 | $5,563 | $9,125 | $14,688 | $2,044,967 |
| 186 | $5,538 | $9,150 | $14,688 | $2,035,817 |
| 187 | $5,514 | $9,175 | $14,688 | $2,026,643 |
| 188 | $5,489 | $9,199 | $14,688 | $2,017,444 |
| 189 | $5,464 | $9,224 | $14,688 | $2,008,219 |
| 190 | $5,439 | $9,249 | $14,688 | $1,998,970 |
| 191 | $5,414 | $9,274 | $14,688 | $1,989,696 |
| 192 | $5,389 | $9,299 | $14,688 | $1,980,396 |
$176,259
$66,308
$109,950
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,364 | $9,325 | $14,688 | $1,971,072 |
| 194 | $5,338 | $9,350 | $14,688 | $1,961,722 |
| 195 | $5,313 | $9,375 | $14,688 | $1,952,346 |
| 196 | $5,288 | $9,401 | $14,688 | $1,942,946 |
| 197 | $5,262 | $9,426 | $14,688 | $1,933,520 |
| 198 | $5,237 | $9,452 | $14,688 | $1,924,068 |
| 199 | $5,211 | $9,477 | $14,688 | $1,914,591 |
| 200 | $5,185 | $9,503 | $14,688 | $1,905,088 |
| 201 | $5,160 | $9,529 | $14,688 | $1,895,559 |
| 202 | $5,134 | $9,554 | $14,688 | $1,886,005 |
| 203 | $5,108 | $9,580 | $14,688 | $1,876,425 |
| 204 | $5,082 | $9,606 | $14,688 | $1,866,819 |
$176,259
$62,681
$113,578
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,056 | $9,632 | $14,688 | $1,857,186 |
| 206 | $5,030 | $9,658 | $14,688 | $1,847,528 |
| 207 | $5,004 | $9,684 | $14,688 | $1,837,844 |
| 208 | $4,977 | $9,711 | $14,688 | $1,828,133 |
| 209 | $4,951 | $9,737 | $14,688 | $1,818,396 |
| 210 | $4,925 | $9,763 | $14,688 | $1,808,632 |
| 211 | $4,898 | $9,790 | $14,688 | $1,798,843 |
| 212 | $4,872 | $9,816 | $14,688 | $1,789,026 |
| 213 | $4,845 | $9,843 | $14,688 | $1,779,183 |
| 214 | $4,819 | $9,870 | $14,688 | $1,769,314 |
| 215 | $4,792 | $9,896 | $14,688 | $1,759,417 |
| 216 | $4,765 | $9,923 | $14,688 | $1,749,494 |
$176,259
$58,934
$117,324
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,738 | $9,950 | $14,688 | $1,739,544 |
| 218 | $4,711 | $9,977 | $14,688 | $1,729,567 |
| 219 | $4,684 | $10,004 | $14,688 | $1,719,563 |
| 220 | $4,657 | $10,031 | $14,688 | $1,709,532 |
| 221 | $4,630 | $10,058 | $14,688 | $1,699,474 |
| 222 | $4,603 | $10,085 | $14,688 | $1,689,389 |
| 223 | $4,575 | $10,113 | $14,688 | $1,679,276 |
| 224 | $4,548 | $10,140 | $14,688 | $1,669,136 |
| 225 | $4,521 | $10,168 | $14,688 | $1,658,968 |
| 226 | $4,493 | $10,195 | $14,688 | $1,648,773 |
| 227 | $4,465 | $10,223 | $14,688 | $1,638,550 |
| 228 | $4,438 | $10,250 | $14,688 | $1,628,300 |
$176,259
$55,064
$121,195
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,410 | $10,278 | $14,688 | $1,618,021 |
| 230 | $4,382 | $10,306 | $14,688 | $1,607,715 |
| 231 | $4,354 | $10,334 | $14,688 | $1,597,381 |
| 232 | $4,326 | $10,362 | $14,688 | $1,587,019 |
| 233 | $4,298 | $10,390 | $14,688 | $1,576,629 |
| 234 | $4,270 | $10,418 | $14,688 | $1,566,211 |
| 235 | $4,242 | $10,446 | $14,688 | $1,555,765 |
| 236 | $4,214 | $10,475 | $14,688 | $1,545,290 |
| 237 | $4,185 | $10,503 | $14,688 | $1,534,787 |
| 238 | $4,157 | $10,531 | $14,688 | $1,524,255 |
| 239 | $4,128 | $10,560 | $14,688 | $1,513,695 |
| 240 | $4,100 | $10,589 | $14,688 | $1,503,107 |
$176,259
$51,066
$125,193
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,071 | $10,617 | $14,688 | $1,492,489 |
| 242 | $4,042 | $10,646 | $14,688 | $1,481,843 |
| 243 | $4,013 | $10,675 | $14,688 | $1,471,169 |
| 244 | $3,984 | $10,704 | $14,688 | $1,460,465 |
| 245 | $3,955 | $10,733 | $14,688 | $1,449,732 |
| 246 | $3,926 | $10,762 | $14,688 | $1,438,970 |
| 247 | $3,897 | $10,791 | $14,688 | $1,428,179 |
| 248 | $3,868 | $10,820 | $14,688 | $1,417,359 |
| 249 | $3,839 | $10,850 | $14,688 | $1,406,509 |
| 250 | $3,809 | $10,879 | $14,688 | $1,395,630 |
| 251 | $3,780 | $10,908 | $14,688 | $1,384,722 |
| 252 | $3,750 | $10,938 | $14,688 | $1,373,784 |
$176,259
$46,936
$129,323
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,721 | $10,968 | $14,688 | $1,362,817 |
| 254 | $3,691 | $10,997 | $14,688 | $1,351,819 |
| 255 | $3,661 | $11,027 | $14,688 | $1,340,792 |
| 256 | $3,631 | $11,057 | $14,688 | $1,329,735 |
| 257 | $3,601 | $11,087 | $14,688 | $1,318,649 |
| 258 | $3,571 | $11,117 | $14,688 | $1,307,532 |
| 259 | $3,541 | $11,147 | $14,688 | $1,296,385 |
| 260 | $3,511 | $11,177 | $14,688 | $1,285,207 |
| 261 | $3,481 | $11,207 | $14,688 | $1,274,000 |
| 262 | $3,450 | $11,238 | $14,688 | $1,262,762 |
| 263 | $3,420 | $11,268 | $14,688 | $1,251,494 |
| 264 | $3,389 | $11,299 | $14,688 | $1,240,195 |
$176,259
$42,670
$133,589
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,359 | $11,329 | $14,688 | $1,228,866 |
| 266 | $3,328 | $11,360 | $14,688 | $1,217,506 |
| 267 | $3,297 | $11,391 | $14,688 | $1,206,115 |
| 268 | $3,267 | $11,422 | $14,688 | $1,194,693 |
| 269 | $3,236 | $11,453 | $14,688 | $1,183,241 |
| 270 | $3,205 | $11,484 | $14,688 | $1,171,757 |
| 271 | $3,174 | $11,515 | $14,688 | $1,160,243 |
| 272 | $3,142 | $11,546 | $14,688 | $1,148,697 |
| 273 | $3,111 | $11,577 | $14,688 | $1,137,119 |
| 274 | $3,080 | $11,609 | $14,688 | $1,125,511 |
| 275 | $3,048 | $11,640 | $14,688 | $1,113,871 |
| 276 | $3,017 | $11,671 | $14,688 | $1,102,200 |
$176,259
$38,263
$137,996
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,985 | $11,703 | $14,688 | $1,090,496 |
| 278 | $2,953 | $11,735 | $14,688 | $1,078,762 |
| 279 | $2,922 | $11,767 | $14,688 | $1,066,995 |
| 280 | $2,890 | $11,798 | $14,688 | $1,055,197 |
| 281 | $2,858 | $11,830 | $14,688 | $1,043,366 |
| 282 | $2,826 | $11,862 | $14,688 | $1,031,504 |
| 283 | $2,794 | $11,895 | $14,688 | $1,019,609 |
| 284 | $2,761 | $11,927 | $14,688 | $1,007,683 |
| 285 | $2,729 | $11,959 | $14,688 | $995,723 |
| 286 | $2,697 | $11,991 | $14,688 | $983,732 |
| 287 | $2,664 | $12,024 | $14,688 | $971,708 |
| 288 | $2,632 | $12,057 | $14,688 | $959,652 |
$176,259
$33,711
$142,548
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,599 | $12,089 | $14,688 | $947,562 |
| 290 | $2,566 | $12,122 | $14,688 | $935,440 |
| 291 | $2,533 | $12,155 | $14,688 | $923,286 |
| 292 | $2,501 | $12,188 | $14,688 | $911,098 |
| 293 | $2,468 | $12,221 | $14,688 | $898,877 |
| 294 | $2,434 | $12,254 | $14,688 | $886,624 |
| 295 | $2,401 | $12,287 | $14,688 | $874,337 |
| 296 | $2,368 | $12,320 | $14,688 | $862,017 |
| 297 | $2,335 | $12,354 | $14,688 | $849,663 |
| 298 | $2,301 | $12,387 | $14,688 | $837,276 |
| 299 | $2,268 | $12,421 | $14,688 | $824,855 |
| 300 | $2,234 | $12,454 | $14,688 | $812,401 |
$176,259
$29,008
$147,250
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,200 | $12,488 | $14,688 | $799,913 |
| 302 | $2,166 | $12,522 | $14,688 | $787,391 |
| 303 | $2,133 | $12,556 | $14,688 | $774,836 |
| 304 | $2,099 | $12,590 | $14,688 | $762,246 |
| 305 | $2,064 | $12,624 | $14,688 | $749,622 |
| 306 | $2,030 | $12,658 | $14,688 | $736,964 |
| 307 | $1,996 | $12,692 | $14,688 | $724,272 |
| 308 | $1,962 | $12,727 | $14,688 | $711,545 |
| 309 | $1,927 | $12,761 | $14,688 | $698,784 |
| 310 | $1,893 | $12,796 | $14,688 | $685,988 |
| 311 | $1,858 | $12,830 | $14,688 | $673,158 |
| 312 | $1,823 | $12,865 | $14,688 | $660,293 |
$176,259
$24,151
$152,108
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,788 | $12,900 | $14,688 | $647,393 |
| 314 | $1,753 | $12,935 | $14,688 | $634,458 |
| 315 | $1,718 | $12,970 | $14,688 | $621,488 |
| 316 | $1,683 | $13,005 | $14,688 | $608,483 |
| 317 | $1,648 | $13,040 | $14,688 | $595,443 |
| 318 | $1,613 | $13,076 | $14,688 | $582,368 |
| 319 | $1,577 | $13,111 | $14,688 | $569,257 |
| 320 | $1,542 | $13,146 | $14,688 | $556,110 |
| 321 | $1,506 | $13,182 | $14,688 | $542,928 |
| 322 | $1,470 | $13,218 | $14,688 | $529,710 |
| 323 | $1,435 | $13,254 | $14,688 | $516,457 |
| 324 | $1,399 | $13,289 | $14,688 | $503,167 |
$176,259
$19,133
$157,126
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,363 | $13,325 | $14,688 | $489,842 |
| 326 | $1,327 | $13,362 | $14,688 | $476,480 |
| 327 | $1,290 | $13,398 | $14,688 | $463,082 |
| 328 | $1,254 | $13,434 | $14,688 | $449,648 |
| 329 | $1,218 | $13,470 | $14,688 | $436,178 |
| 330 | $1,181 | $13,507 | $14,688 | $422,671 |
| 331 | $1,145 | $13,543 | $14,688 | $409,128 |
| 332 | $1,108 | $13,580 | $14,688 | $395,547 |
| 333 | $1,071 | $13,617 | $14,688 | $381,931 |
| 334 | $1,034 | $13,654 | $14,688 | $368,277 |
| 335 | $997 | $13,691 | $14,688 | $354,586 |
| 336 | $960 | $13,728 | $14,688 | $340,858 |
$176,259
$13,949
$162,309
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $923 | $13,765 | $14,688 | $327,093 |
| 338 | $886 | $13,802 | $14,688 | $313,291 |
| 339 | $848 | $13,840 | $14,688 | $299,451 |
| 340 | $811 | $13,877 | $14,688 | $285,574 |
| 341 | $773 | $13,915 | $14,688 | $271,659 |
| 342 | $736 | $13,952 | $14,688 | $257,706 |
| 343 | $698 | $13,990 | $14,688 | $243,716 |
| 344 | $660 | $14,028 | $14,688 | $229,688 |
| 345 | $622 | $14,066 | $14,688 | $215,622 |
| 346 | $584 | $14,104 | $14,688 | $201,518 |
| 347 | $546 | $14,142 | $14,688 | $187,375 |
| 348 | $507 | $14,181 | $14,688 | $173,194 |
$176,259
$8,595
$167,664
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $469 | $14,219 | $14,688 | $158,975 |
| 350 | $431 | $14,258 | $14,688 | $144,718 |
| 351 | $392 | $14,296 | $14,688 | $130,421 |
| 352 | $353 | $14,335 | $14,688 | $116,086 |
| 353 | $314 | $14,374 | $14,688 | $101,713 |
| 354 | $275 | $14,413 | $14,688 | $87,300 |
| 355 | $236 | $14,452 | $14,688 | $72,848 |
| 356 | $197 | $14,491 | $14,688 | $58,357 |
| 357 | $158 | $14,530 | $14,688 | $43,827 |
| 358 | $119 | $14,570 | $14,688 | $29,258 |
| 359 | $79 | $14,609 | $14,688 | $14,649 |
| 360 | $40 | $14,649 | $14,688 | $0 |
$176,259
$3,064
$173,194
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。
