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
$720 萬
$900 萬
$700 萬
541 呎
@15,490
711 呎
@11,786
$838 萬
$838 萬
$800 萬
$720 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,307 | $15,604 | $12,787 | $10,913 |
| 1.500 | $21,062 | $16,373 | $13,570 | $11,710 |
| 2.000 | $21,834 | $17,165 | $14,381 | $12,541 |
| 2.500 | $22,624 | $17,980 | $15,222 | $13,406 |
| 3.000 | $23,431 | $18,817 | $16,090 | $14,305 |
| 3.250 | $23,842 | $19,245 | $16,535 | $14,767 |
| 3.500 | $24,256 | $19,678 | $16,986 | $15,236 |
| 4.000 | $25,098 | $20,561 | $17,910 | $16,199 |
| 4.500 | $25,956 | $21,466 | $18,859 | $17,192 |
| 5.000 | $26,832 | $22,392 | $19,835 | $18,214 |
| 5.500 | $27,724 | $23,340 | $20,836 | $19,265 |
| 6.000 | $28,632 | $24,309 | $21,861 | $20,343 |
每月供款$14,767
30年
$3,393,000
$1,922,959
$5,315,959
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,189 | $5,577 | $14,767 | $3,387,423 |
| 2 | $9,174 | $5,592 | $14,767 | $3,381,831 |
| 3 | $9,159 | $5,607 | $14,767 | $3,376,223 |
| 4 | $9,144 | $5,623 | $14,767 | $3,370,601 |
| 5 | $9,129 | $5,638 | $14,767 | $3,364,963 |
| 6 | $9,113 | $5,653 | $14,767 | $3,359,310 |
| 7 | $9,098 | $5,668 | $14,767 | $3,353,641 |
| 8 | $9,083 | $5,684 | $14,767 | $3,347,957 |
| 9 | $9,067 | $5,699 | $14,767 | $3,342,258 |
| 10 | $9,052 | $5,715 | $14,767 | $3,336,544 |
| 11 | $9,036 | $5,730 | $14,767 | $3,330,814 |
| 12 | $9,021 | $5,746 | $14,767 | $3,325,068 |
$177,199
$109,267
$67,932
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,005 | $5,761 | $14,767 | $3,319,307 |
| 14 | $8,990 | $5,777 | $14,767 | $3,313,530 |
| 15 | $8,974 | $5,792 | $14,767 | $3,307,738 |
| 16 | $8,958 | $5,808 | $14,767 | $3,301,929 |
| 17 | $8,943 | $5,824 | $14,767 | $3,296,106 |
| 18 | $8,927 | $5,840 | $14,767 | $3,290,266 |
| 19 | $8,911 | $5,855 | $14,767 | $3,284,411 |
| 20 | $8,895 | $5,871 | $14,767 | $3,278,539 |
| 21 | $8,879 | $5,887 | $14,767 | $3,272,652 |
| 22 | $8,863 | $5,903 | $14,767 | $3,266,749 |
| 23 | $8,847 | $5,919 | $14,767 | $3,260,830 |
| 24 | $8,831 | $5,935 | $14,767 | $3,254,895 |
$177,199
$107,026
$70,173
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,815 | $5,951 | $14,767 | $3,248,944 |
| 26 | $8,799 | $5,967 | $14,767 | $3,242,976 |
| 27 | $8,783 | $5,983 | $14,767 | $3,236,993 |
| 28 | $8,767 | $6,000 | $14,767 | $3,230,993 |
| 29 | $8,751 | $6,016 | $14,767 | $3,224,977 |
| 30 | $8,734 | $6,032 | $14,767 | $3,218,945 |
| 31 | $8,718 | $6,049 | $14,767 | $3,212,896 |
| 32 | $8,702 | $6,065 | $14,767 | $3,206,831 |
| 33 | $8,685 | $6,081 | $14,767 | $3,200,750 |
| 34 | $8,669 | $6,098 | $14,767 | $3,194,652 |
| 35 | $8,652 | $6,114 | $14,767 | $3,188,538 |
| 36 | $8,636 | $6,131 | $14,767 | $3,182,407 |
$177,199
$104,711
$72,488
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,619 | $6,148 | $14,767 | $3,176,259 |
| 38 | $8,602 | $6,164 | $14,767 | $3,170,095 |
| 39 | $8,586 | $6,181 | $14,767 | $3,163,914 |
| 40 | $8,569 | $6,198 | $14,767 | $3,157,717 |
| 41 | $8,552 | $6,214 | $14,767 | $3,151,502 |
| 42 | $8,535 | $6,231 | $14,767 | $3,145,271 |
| 43 | $8,518 | $6,248 | $14,767 | $3,139,023 |
| 44 | $8,502 | $6,265 | $14,767 | $3,132,758 |
| 45 | $8,485 | $6,282 | $14,767 | $3,126,476 |
| 46 | $8,468 | $6,299 | $14,767 | $3,120,177 |
| 47 | $8,450 | $6,316 | $14,767 | $3,113,861 |
| 48 | $8,433 | $6,333 | $14,767 | $3,107,528 |
$177,199
$102,319
$74,879
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,416 | $6,350 | $14,767 | $3,101,177 |
| 50 | $8,399 | $6,368 | $14,767 | $3,094,810 |
| 51 | $8,382 | $6,385 | $14,767 | $3,088,425 |
| 52 | $8,364 | $6,402 | $14,767 | $3,082,023 |
| 53 | $8,347 | $6,419 | $14,767 | $3,075,604 |
| 54 | $8,330 | $6,437 | $14,767 | $3,069,167 |
| 55 | $8,312 | $6,454 | $14,767 | $3,062,713 |
| 56 | $8,295 | $6,472 | $14,767 | $3,056,241 |
| 57 | $8,277 | $6,489 | $14,767 | $3,049,752 |
| 58 | $8,260 | $6,507 | $14,767 | $3,043,245 |
| 59 | $8,242 | $6,524 | $14,767 | $3,036,720 |
| 60 | $8,224 | $6,542 | $14,767 | $3,030,178 |
$177,199
$99,849
$77,349
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,207 | $6,560 | $14,767 | $3,023,618 |
| 62 | $8,189 | $6,578 | $14,767 | $3,017,041 |
| 63 | $8,171 | $6,595 | $14,767 | $3,010,445 |
| 64 | $8,153 | $6,613 | $14,767 | $3,003,832 |
| 65 | $8,135 | $6,631 | $14,767 | $2,997,201 |
| 66 | $8,117 | $6,649 | $14,767 | $2,990,552 |
| 67 | $8,099 | $6,667 | $14,767 | $2,983,885 |
| 68 | $8,081 | $6,685 | $14,767 | $2,977,200 |
| 69 | $8,063 | $6,703 | $14,767 | $2,970,496 |
| 70 | $8,045 | $6,721 | $14,767 | $2,963,775 |
| 71 | $8,027 | $6,740 | $14,767 | $2,957,035 |
| 72 | $8,009 | $6,758 | $14,767 | $2,950,277 |
$177,199
$97,298
$79,901
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,990 | $6,776 | $14,767 | $2,943,501 |
| 74 | $7,972 | $6,795 | $14,767 | $2,936,706 |
| 75 | $7,954 | $6,813 | $14,767 | $2,929,893 |
| 76 | $7,935 | $6,831 | $14,767 | $2,923,062 |
| 77 | $7,917 | $6,850 | $14,767 | $2,916,212 |
| 78 | $7,898 | $6,868 | $14,767 | $2,909,344 |
| 79 | $7,879 | $6,887 | $14,767 | $2,902,457 |
| 80 | $7,861 | $6,906 | $14,767 | $2,895,551 |
| 81 | $7,842 | $6,924 | $14,767 | $2,888,626 |
| 82 | $7,823 | $6,943 | $14,767 | $2,881,683 |
| 83 | $7,805 | $6,962 | $14,767 | $2,874,721 |
| 84 | $7,786 | $6,981 | $14,767 | $2,867,740 |
$177,199
$94,662
$82,537
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,767 | $7,000 | $14,767 | $2,860,741 |
| 86 | $7,748 | $7,019 | $14,767 | $2,853,722 |
| 87 | $7,729 | $7,038 | $14,767 | $2,846,684 |
| 88 | $7,710 | $7,057 | $14,767 | $2,839,627 |
| 89 | $7,691 | $7,076 | $14,767 | $2,832,552 |
| 90 | $7,671 | $7,095 | $14,767 | $2,825,456 |
| 91 | $7,652 | $7,114 | $14,767 | $2,818,342 |
| 92 | $7,633 | $7,134 | $14,767 | $2,811,209 |
| 93 | $7,614 | $7,153 | $14,767 | $2,804,056 |
| 94 | $7,594 | $7,172 | $14,767 | $2,796,884 |
| 95 | $7,575 | $7,192 | $14,767 | $2,789,692 |
| 96 | $7,555 | $7,211 | $14,767 | $2,782,481 |
$177,199
$91,939
$85,260
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,536 | $7,231 | $14,767 | $2,775,250 |
| 98 | $7,516 | $7,250 | $14,767 | $2,768,000 |
| 99 | $7,497 | $7,270 | $14,767 | $2,760,730 |
| 100 | $7,477 | $7,290 | $14,767 | $2,753,440 |
| 101 | $7,457 | $7,309 | $14,767 | $2,746,131 |
| 102 | $7,437 | $7,329 | $14,767 | $2,738,802 |
| 103 | $7,418 | $7,349 | $14,767 | $2,731,453 |
| 104 | $7,398 | $7,369 | $14,767 | $2,724,084 |
| 105 | $7,378 | $7,389 | $14,767 | $2,716,695 |
| 106 | $7,358 | $7,409 | $14,767 | $2,709,287 |
| 107 | $7,338 | $7,429 | $14,767 | $2,701,858 |
| 108 | $7,318 | $7,449 | $14,767 | $2,694,409 |
$177,199
$89,126
$88,072
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,297 | $7,469 | $14,767 | $2,686,939 |
| 110 | $7,277 | $7,489 | $14,767 | $2,679,450 |
| 111 | $7,257 | $7,510 | $14,767 | $2,671,940 |
| 112 | $7,237 | $7,530 | $14,767 | $2,664,410 |
| 113 | $7,216 | $7,550 | $14,767 | $2,656,860 |
| 114 | $7,196 | $7,571 | $14,767 | $2,649,289 |
| 115 | $7,175 | $7,591 | $14,767 | $2,641,698 |
| 116 | $7,155 | $7,612 | $14,767 | $2,634,086 |
| 117 | $7,134 | $7,633 | $14,767 | $2,626,453 |
| 118 | $7,113 | $7,653 | $14,767 | $2,618,800 |
| 119 | $7,093 | $7,674 | $14,767 | $2,611,126 |
| 120 | $7,072 | $7,695 | $14,767 | $2,603,431 |
$177,199
$86,221
$90,978
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,051 | $7,716 | $14,767 | $2,595,715 |
| 122 | $7,030 | $7,736 | $14,767 | $2,587,979 |
| 123 | $7,009 | $7,757 | $14,767 | $2,580,222 |
| 124 | $6,988 | $7,778 | $14,767 | $2,572,443 |
| 125 | $6,967 | $7,800 | $14,767 | $2,564,644 |
| 126 | $6,946 | $7,821 | $14,767 | $2,556,823 |
| 127 | $6,925 | $7,842 | $14,767 | $2,548,981 |
| 128 | $6,903 | $7,863 | $14,767 | $2,541,118 |
| 129 | $6,882 | $7,884 | $14,767 | $2,533,234 |
| 130 | $6,861 | $7,906 | $14,767 | $2,525,328 |
| 131 | $6,839 | $7,927 | $14,767 | $2,517,401 |
| 132 | $6,818 | $7,949 | $14,767 | $2,509,452 |
$177,199
$83,220
$93,979
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,796 | $7,970 | $14,767 | $2,501,482 |
| 134 | $6,775 | $7,992 | $14,767 | $2,493,490 |
| 135 | $6,753 | $8,013 | $14,767 | $2,485,477 |
| 136 | $6,732 | $8,035 | $14,767 | $2,477,442 |
| 137 | $6,710 | $8,057 | $14,767 | $2,469,385 |
| 138 | $6,688 | $8,079 | $14,767 | $2,461,307 |
| 139 | $6,666 | $8,101 | $14,767 | $2,453,206 |
| 140 | $6,644 | $8,122 | $14,767 | $2,445,084 |
| 141 | $6,622 | $8,144 | $14,767 | $2,436,939 |
| 142 | $6,600 | $8,167 | $14,767 | $2,428,773 |
| 143 | $6,578 | $8,189 | $14,767 | $2,420,584 |
| 144 | $6,556 | $8,211 | $14,767 | $2,412,373 |
$177,199
$80,120
$97,079
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,534 | $8,233 | $14,767 | $2,404,140 |
| 146 | $6,511 | $8,255 | $14,767 | $2,395,885 |
| 147 | $6,489 | $8,278 | $14,767 | $2,387,607 |
| 148 | $6,466 | $8,300 | $14,767 | $2,379,307 |
| 149 | $6,444 | $8,323 | $14,767 | $2,370,984 |
| 150 | $6,421 | $8,345 | $14,767 | $2,362,639 |
| 151 | $6,399 | $8,368 | $14,767 | $2,354,272 |
| 152 | $6,376 | $8,390 | $14,767 | $2,345,881 |
| 153 | $6,353 | $8,413 | $14,767 | $2,337,468 |
| 154 | $6,331 | $8,436 | $14,767 | $2,329,032 |
| 155 | $6,308 | $8,459 | $14,767 | $2,320,573 |
| 156 | $6,285 | $8,482 | $14,767 | $2,312,092 |
$177,199
$76,917
$100,281
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,262 | $8,505 | $14,767 | $2,303,587 |
| 158 | $6,239 | $8,528 | $14,767 | $2,295,059 |
| 159 | $6,216 | $8,551 | $14,767 | $2,286,509 |
| 160 | $6,193 | $8,574 | $14,767 | $2,277,935 |
| 161 | $6,169 | $8,597 | $14,767 | $2,269,338 |
| 162 | $6,146 | $8,620 | $14,767 | $2,260,717 |
| 163 | $6,123 | $8,644 | $14,767 | $2,252,073 |
| 164 | $6,099 | $8,667 | $14,767 | $2,243,406 |
| 165 | $6,076 | $8,691 | $14,767 | $2,234,716 |
| 166 | $6,052 | $8,714 | $14,767 | $2,226,001 |
| 167 | $6,029 | $8,738 | $14,767 | $2,217,264 |
| 168 | $6,005 | $8,761 | $14,767 | $2,208,502 |
$177,199
$73,609
$103,590
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,981 | $8,785 | $14,767 | $2,199,717 |
| 170 | $5,958 | $8,809 | $14,767 | $2,190,908 |
| 171 | $5,934 | $8,833 | $14,767 | $2,182,075 |
| 172 | $5,910 | $8,857 | $14,767 | $2,173,218 |
| 173 | $5,886 | $8,881 | $14,767 | $2,164,338 |
| 174 | $5,862 | $8,905 | $14,767 | $2,155,433 |
| 175 | $5,838 | $8,929 | $14,767 | $2,146,504 |
| 176 | $5,813 | $8,953 | $14,767 | $2,137,551 |
| 177 | $5,789 | $8,977 | $14,767 | $2,128,573 |
| 178 | $5,765 | $9,002 | $14,767 | $2,119,572 |
| 179 | $5,741 | $9,026 | $14,767 | $2,110,546 |
| 180 | $5,716 | $9,050 | $14,767 | $2,101,495 |
$177,199
$70,192
$107,007
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,692 | $9,075 | $14,767 | $2,092,420 |
| 182 | $5,667 | $9,100 | $14,767 | $2,083,321 |
| 183 | $5,642 | $9,124 | $14,767 | $2,074,196 |
| 184 | $5,618 | $9,149 | $14,767 | $2,065,047 |
| 185 | $5,593 | $9,174 | $14,767 | $2,055,874 |
| 186 | $5,568 | $9,199 | $14,767 | $2,046,675 |
| 187 | $5,543 | $9,223 | $14,767 | $2,037,452 |
| 188 | $5,518 | $9,248 | $14,767 | $2,028,203 |
| 189 | $5,493 | $9,273 | $14,767 | $2,018,930 |
| 190 | $5,468 | $9,299 | $14,767 | $2,009,631 |
| 191 | $5,443 | $9,324 | $14,767 | $2,000,307 |
| 192 | $5,417 | $9,349 | $14,767 | $1,990,958 |
$177,199
$66,662
$110,537
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,392 | $9,374 | $14,767 | $1,981,584 |
| 194 | $5,367 | $9,400 | $14,767 | $1,972,184 |
| 195 | $5,341 | $9,425 | $14,767 | $1,962,759 |
| 196 | $5,316 | $9,451 | $14,767 | $1,953,308 |
| 197 | $5,290 | $9,476 | $14,767 | $1,943,832 |
| 198 | $5,265 | $9,502 | $14,767 | $1,934,330 |
| 199 | $5,239 | $9,528 | $14,767 | $1,924,802 |
| 200 | $5,213 | $9,554 | $14,767 | $1,915,249 |
| 201 | $5,187 | $9,579 | $14,767 | $1,905,669 |
| 202 | $5,161 | $9,605 | $14,767 | $1,896,064 |
| 203 | $5,135 | $9,631 | $14,767 | $1,886,432 |
| 204 | $5,109 | $9,657 | $14,767 | $1,876,775 |
$177,199
$63,015
$114,183
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,083 | $9,684 | $14,767 | $1,867,091 |
| 206 | $5,057 | $9,710 | $14,767 | $1,857,381 |
| 207 | $5,030 | $9,736 | $14,767 | $1,847,645 |
| 208 | $5,004 | $9,763 | $14,767 | $1,837,883 |
| 209 | $4,978 | $9,789 | $14,767 | $1,828,094 |
| 210 | $4,951 | $9,815 | $14,767 | $1,818,278 |
| 211 | $4,925 | $9,842 | $14,767 | $1,808,436 |
| 212 | $4,898 | $9,869 | $14,767 | $1,798,568 |
| 213 | $4,871 | $9,895 | $14,767 | $1,788,672 |
| 214 | $4,844 | $9,922 | $14,767 | $1,778,750 |
| 215 | $4,817 | $9,949 | $14,767 | $1,768,801 |
| 216 | $4,791 | $9,976 | $14,767 | $1,758,825 |
$177,199
$59,249
$117,950
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,763 | $10,003 | $14,767 | $1,748,822 |
| 218 | $4,736 | $10,030 | $14,767 | $1,738,792 |
| 219 | $4,709 | $10,057 | $14,767 | $1,728,734 |
| 220 | $4,682 | $10,085 | $14,767 | $1,718,650 |
| 221 | $4,655 | $10,112 | $14,767 | $1,708,538 |
| 222 | $4,627 | $10,139 | $14,767 | $1,698,399 |
| 223 | $4,600 | $10,167 | $14,767 | $1,688,232 |
| 224 | $4,572 | $10,194 | $14,767 | $1,678,038 |
| 225 | $4,545 | $10,222 | $14,767 | $1,667,816 |
| 226 | $4,517 | $10,250 | $14,767 | $1,657,566 |
| 227 | $4,489 | $10,277 | $14,767 | $1,647,289 |
| 228 | $4,461 | $10,305 | $14,767 | $1,636,984 |
$177,199
$55,358
$121,841
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,433 | $10,333 | $14,767 | $1,626,651 |
| 230 | $4,406 | $10,361 | $14,767 | $1,616,290 |
| 231 | $4,377 | $10,389 | $14,767 | $1,605,901 |
| 232 | $4,349 | $10,417 | $14,767 | $1,595,483 |
| 233 | $4,321 | $10,445 | $14,767 | $1,585,038 |
| 234 | $4,293 | $10,474 | $14,767 | $1,574,564 |
| 235 | $4,264 | $10,502 | $14,767 | $1,564,062 |
| 236 | $4,236 | $10,531 | $14,767 | $1,553,531 |
| 237 | $4,207 | $10,559 | $14,767 | $1,542,972 |
| 238 | $4,179 | $10,588 | $14,767 | $1,532,385 |
| 239 | $4,150 | $10,616 | $14,767 | $1,521,768 |
| 240 | $4,121 | $10,645 | $14,767 | $1,511,123 |
$177,199
$51,338
$125,860
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,093 | $10,674 | $14,767 | $1,500,449 |
| 242 | $4,064 | $10,703 | $14,767 | $1,489,747 |
| 243 | $4,035 | $10,732 | $14,767 | $1,479,015 |
| 244 | $4,006 | $10,761 | $14,767 | $1,468,254 |
| 245 | $3,977 | $10,790 | $14,767 | $1,457,464 |
| 246 | $3,947 | $10,819 | $14,767 | $1,446,645 |
| 247 | $3,918 | $10,849 | $14,767 | $1,435,796 |
| 248 | $3,889 | $10,878 | $14,767 | $1,424,918 |
| 249 | $3,859 | $10,907 | $14,767 | $1,414,011 |
| 250 | $3,830 | $10,937 | $14,767 | $1,403,074 |
| 251 | $3,800 | $10,967 | $14,767 | $1,392,107 |
| 252 | $3,770 | $10,996 | $14,767 | $1,381,111 |
$177,199
$47,186
$130,012
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,741 | $11,026 | $14,767 | $1,370,085 |
| 254 | $3,711 | $11,056 | $14,767 | $1,359,029 |
| 255 | $3,681 | $11,086 | $14,767 | $1,347,943 |
| 256 | $3,651 | $11,116 | $14,767 | $1,336,827 |
| 257 | $3,621 | $11,146 | $14,767 | $1,325,681 |
| 258 | $3,590 | $11,176 | $14,767 | $1,314,505 |
| 259 | $3,560 | $11,206 | $14,767 | $1,303,299 |
| 260 | $3,530 | $11,237 | $14,767 | $1,292,062 |
| 261 | $3,499 | $11,267 | $14,767 | $1,280,795 |
| 262 | $3,469 | $11,298 | $14,767 | $1,269,497 |
| 263 | $3,438 | $11,328 | $14,767 | $1,258,169 |
| 264 | $3,408 | $11,359 | $14,767 | $1,246,810 |
$177,199
$42,897
$134,301
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,377 | $11,390 | $14,767 | $1,235,420 |
| 266 | $3,346 | $11,421 | $14,767 | $1,223,999 |
| 267 | $3,315 | $11,452 | $14,767 | $1,212,548 |
| 268 | $3,284 | $11,483 | $14,767 | $1,201,065 |
| 269 | $3,253 | $11,514 | $14,767 | $1,189,551 |
| 270 | $3,222 | $11,545 | $14,767 | $1,178,007 |
| 271 | $3,190 | $11,576 | $14,767 | $1,166,430 |
| 272 | $3,159 | $11,607 | $14,767 | $1,154,823 |
| 273 | $3,128 | $11,639 | $14,767 | $1,143,184 |
| 274 | $3,096 | $11,670 | $14,767 | $1,131,514 |
| 275 | $3,065 | $11,702 | $14,767 | $1,119,812 |
| 276 | $3,033 | $11,734 | $14,767 | $1,108,078 |
$177,199
$38,467
$138,732
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,001 | $11,766 | $14,767 | $1,096,312 |
| 278 | $2,969 | $11,797 | $14,767 | $1,084,515 |
| 279 | $2,937 | $11,829 | $14,767 | $1,072,686 |
| 280 | $2,905 | $11,861 | $14,767 | $1,060,824 |
| 281 | $2,873 | $11,893 | $14,767 | $1,048,931 |
| 282 | $2,841 | $11,926 | $14,767 | $1,037,005 |
| 283 | $2,809 | $11,958 | $14,767 | $1,025,047 |
| 284 | $2,776 | $11,990 | $14,767 | $1,013,057 |
| 285 | $2,744 | $12,023 | $14,767 | $1,001,034 |
| 286 | $2,711 | $12,055 | $14,767 | $988,979 |
| 287 | $2,678 | $12,088 | $14,767 | $976,890 |
| 288 | $2,646 | $12,121 | $14,767 | $964,770 |
$177,199
$33,890
$143,308
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,613 | $12,154 | $14,767 | $952,616 |
| 290 | $2,580 | $12,187 | $14,767 | $940,429 |
| 291 | $2,547 | $12,220 | $14,767 | $928,210 |
| 292 | $2,514 | $12,253 | $14,767 | $915,957 |
| 293 | $2,481 | $12,286 | $14,767 | $903,671 |
| 294 | $2,447 | $12,319 | $14,767 | $891,352 |
| 295 | $2,414 | $12,352 | $14,767 | $879,000 |
| 296 | $2,381 | $12,386 | $14,767 | $866,614 |
| 297 | $2,347 | $12,419 | $14,767 | $854,194 |
| 298 | $2,313 | $12,453 | $14,767 | $841,741 |
| 299 | $2,280 | $12,487 | $14,767 | $829,255 |
| 300 | $2,246 | $12,521 | $14,767 | $816,734 |
$177,199
$29,163
$148,036
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,212 | $12,555 | $14,767 | $804,179 |
| 302 | $2,178 | $12,589 | $14,767 | $791,591 |
| 303 | $2,144 | $12,623 | $14,767 | $778,968 |
| 304 | $2,110 | $12,657 | $14,767 | $766,311 |
| 305 | $2,075 | $12,691 | $14,767 | $753,620 |
| 306 | $2,041 | $12,725 | $14,767 | $740,895 |
| 307 | $2,007 | $12,760 | $14,767 | $728,135 |
| 308 | $1,972 | $12,795 | $14,767 | $715,340 |
| 309 | $1,937 | $12,829 | $14,767 | $702,511 |
| 310 | $1,903 | $12,864 | $14,767 | $689,647 |
| 311 | $1,868 | $12,899 | $14,767 | $676,748 |
| 312 | $1,833 | $12,934 | $14,767 | $663,815 |
$177,199
$24,279
$152,919
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,798 | $12,969 | $14,767 | $650,846 |
| 314 | $1,763 | $13,004 | $14,767 | $637,842 |
| 315 | $1,727 | $13,039 | $14,767 | $624,803 |
| 316 | $1,692 | $13,074 | $14,767 | $611,729 |
| 317 | $1,657 | $13,110 | $14,767 | $598,619 |
| 318 | $1,621 | $13,145 | $14,767 | $585,474 |
| 319 | $1,586 | $13,181 | $14,767 | $572,293 |
| 320 | $1,550 | $13,217 | $14,767 | $559,076 |
| 321 | $1,514 | $13,252 | $14,767 | $545,824 |
| 322 | $1,478 | $13,288 | $14,767 | $532,535 |
| 323 | $1,442 | $13,324 | $14,767 | $519,211 |
| 324 | $1,406 | $13,360 | $14,767 | $505,851 |
$177,199
$19,235
$157,964
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,370 | $13,397 | $14,767 | $492,454 |
| 326 | $1,334 | $13,433 | $14,767 | $479,021 |
| 327 | $1,297 | $13,469 | $14,767 | $465,552 |
| 328 | $1,261 | $13,506 | $14,767 | $452,047 |
| 329 | $1,224 | $13,542 | $14,767 | $438,504 |
| 330 | $1,188 | $13,579 | $14,767 | $424,925 |
| 331 | $1,151 | $13,616 | $14,767 | $411,310 |
| 332 | $1,114 | $13,653 | $14,767 | $397,657 |
| 333 | $1,077 | $13,690 | $14,767 | $383,967 |
| 334 | $1,040 | $13,727 | $14,767 | $370,241 |
| 335 | $1,003 | $13,764 | $14,767 | $356,477 |
| 336 | $965 | $13,801 | $14,767 | $342,676 |
$177,199
$14,024
$163,175
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $928 | $13,838 | $14,767 | $328,837 |
| 338 | $891 | $13,876 | $14,767 | $314,962 |
| 339 | $853 | $13,914 | $14,767 | $301,048 |
| 340 | $815 | $13,951 | $14,767 | $287,097 |
| 341 | $778 | $13,989 | $14,767 | $273,108 |
| 342 | $740 | $14,027 | $14,767 | $259,081 |
| 343 | $702 | $14,065 | $14,767 | $245,016 |
| 344 | $664 | $14,103 | $14,767 | $230,913 |
| 345 | $625 | $14,141 | $14,767 | $216,772 |
| 346 | $587 | $14,179 | $14,767 | $202,592 |
| 347 | $549 | $14,218 | $14,767 | $188,375 |
| 348 | $510 | $14,256 | $14,767 | $174,118 |
$177,199
$8,641
$168,558
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $472 | $14,295 | $14,767 | $159,823 |
| 350 | $433 | $14,334 | $14,767 | $145,490 |
| 351 | $394 | $14,373 | $14,767 | $131,117 |
| 352 | $355 | $14,411 | $14,767 | $116,706 |
| 353 | $316 | $14,450 | $14,767 | $102,255 |
| 354 | $277 | $14,490 | $14,767 | $87,765 |
| 355 | $238 | $14,529 | $14,767 | $73,237 |
| 356 | $198 | $14,568 | $14,767 | $58,668 |
| 357 | $159 | $14,608 | $14,767 | $44,061 |
| 358 | $119 | $14,647 | $14,767 | $29,414 |
| 359 | $80 | $14,687 | $14,767 | $14,727 |
| 360 | $40 | $14,727 | $14,767 | $0 |
$177,199
$3,080
$174,118
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。
