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
$838 萬
$700 萬
$750 萬
$850 萬
$708 萬
$720 萬
$830 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,546 | $16,556 | $13,567 | $11,579 |
| 1.500 | $22,347 | $17,372 | $14,398 | $12,424 |
| 2.000 | $23,166 | $18,212 | $15,259 | $13,306 |
| 2.500 | $24,004 | $19,077 | $16,150 | $14,224 |
| 3.000 | $24,861 | $19,966 | $17,072 | $15,178 |
| 3.375 | $25,515 | $20,648 | $17,782 | $15,915 |
| 3.500 | $25,736 | $20,879 | $18,022 | $16,166 |
| 4.000 | $26,629 | $21,815 | $19,002 | $17,187 |
| 4.500 | $27,540 | $22,775 | $20,010 | $18,241 |
| 5.000 | $28,469 | $23,758 | $21,045 | $19,326 |
| 5.500 | $29,415 | $24,764 | $22,107 | $20,440 |
| 6.000 | $30,379 | $25,792 | $23,195 | $21,584 |
每月供款$15,916
30年
$3,600,000
$2,129,567
$5,729,567
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,125 | $5,790 | $15,915 | $3,594,210 |
| 2 | $10,109 | $5,807 | $15,915 | $3,588,403 |
| 3 | $10,092 | $5,823 | $15,915 | $3,582,580 |
| 4 | $10,076 | $5,839 | $15,915 | $3,576,740 |
| 5 | $10,060 | $5,856 | $15,915 | $3,570,884 |
| 6 | $10,043 | $5,872 | $15,915 | $3,565,012 |
| 7 | $10,027 | $5,889 | $15,915 | $3,559,123 |
| 8 | $10,010 | $5,905 | $15,915 | $3,553,218 |
| 9 | $9,993 | $5,922 | $15,915 | $3,547,296 |
| 10 | $9,977 | $5,939 | $15,915 | $3,541,357 |
| 11 | $9,960 | $5,955 | $15,915 | $3,535,402 |
| 12 | $9,943 | $5,972 | $15,915 | $3,529,429 |
$190,986
$120,415
$70,571
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,927 | $5,989 | $15,915 | $3,523,440 |
| 14 | $9,910 | $6,006 | $15,915 | $3,517,435 |
| 15 | $9,893 | $6,023 | $15,915 | $3,511,412 |
| 16 | $9,876 | $6,040 | $15,915 | $3,505,372 |
| 17 | $9,859 | $6,057 | $15,915 | $3,499,316 |
| 18 | $9,842 | $6,074 | $15,915 | $3,493,242 |
| 19 | $9,825 | $6,091 | $15,915 | $3,487,151 |
| 20 | $9,808 | $6,108 | $15,915 | $3,481,044 |
| 21 | $9,790 | $6,125 | $15,915 | $3,474,919 |
| 22 | $9,773 | $6,142 | $15,915 | $3,468,776 |
| 23 | $9,756 | $6,160 | $15,915 | $3,462,617 |
| 24 | $9,739 | $6,177 | $15,915 | $3,456,440 |
$190,986
$117,996
$72,990
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,721 | $6,194 | $15,915 | $3,450,246 |
| 26 | $9,704 | $6,212 | $15,915 | $3,444,034 |
| 27 | $9,686 | $6,229 | $15,915 | $3,437,805 |
| 28 | $9,669 | $6,247 | $15,915 | $3,431,558 |
| 29 | $9,651 | $6,264 | $15,915 | $3,425,294 |
| 30 | $9,634 | $6,282 | $15,915 | $3,419,012 |
| 31 | $9,616 | $6,299 | $15,915 | $3,412,713 |
| 32 | $9,598 | $6,317 | $15,915 | $3,406,396 |
| 33 | $9,580 | $6,335 | $15,915 | $3,400,061 |
| 34 | $9,563 | $6,353 | $15,915 | $3,393,708 |
| 35 | $9,545 | $6,371 | $15,915 | $3,387,337 |
| 36 | $9,527 | $6,389 | $15,915 | $3,380,949 |
$190,986
$115,494
$75,491
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,509 | $6,407 | $15,915 | $3,374,542 |
| 38 | $9,491 | $6,425 | $15,915 | $3,368,117 |
| 39 | $9,473 | $6,443 | $15,915 | $3,361,675 |
| 40 | $9,455 | $6,461 | $15,915 | $3,355,214 |
| 41 | $9,437 | $6,479 | $15,915 | $3,348,735 |
| 42 | $9,418 | $6,497 | $15,915 | $3,342,238 |
| 43 | $9,400 | $6,515 | $15,915 | $3,335,723 |
| 44 | $9,382 | $6,534 | $15,915 | $3,329,189 |
| 45 | $9,363 | $6,552 | $15,915 | $3,322,637 |
| 46 | $9,345 | $6,571 | $15,915 | $3,316,066 |
| 47 | $9,326 | $6,589 | $15,915 | $3,309,477 |
| 48 | $9,308 | $6,608 | $15,915 | $3,302,870 |
$190,986
$112,907
$78,079
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,289 | $6,626 | $15,915 | $3,296,243 |
| 50 | $9,271 | $6,645 | $15,915 | $3,289,599 |
| 51 | $9,252 | $6,663 | $15,915 | $3,282,935 |
| 52 | $9,233 | $6,682 | $15,915 | $3,276,253 |
| 53 | $9,214 | $6,701 | $15,915 | $3,269,552 |
| 54 | $9,196 | $6,720 | $15,915 | $3,262,832 |
| 55 | $9,177 | $6,739 | $15,915 | $3,256,093 |
| 56 | $9,158 | $6,758 | $15,915 | $3,249,336 |
| 57 | $9,139 | $6,777 | $15,915 | $3,242,559 |
| 58 | $9,120 | $6,796 | $15,915 | $3,235,763 |
| 59 | $9,101 | $6,815 | $15,915 | $3,228,948 |
| 60 | $9,081 | $6,834 | $15,915 | $3,222,114 |
$190,986
$110,230
$80,755
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,062 | $6,853 | $15,915 | $3,215,261 |
| 62 | $9,043 | $6,873 | $15,915 | $3,208,388 |
| 63 | $9,024 | $6,892 | $15,915 | $3,201,497 |
| 64 | $9,004 | $6,911 | $15,915 | $3,194,585 |
| 65 | $8,985 | $6,931 | $15,915 | $3,187,655 |
| 66 | $8,965 | $6,950 | $15,915 | $3,180,704 |
| 67 | $8,946 | $6,970 | $15,915 | $3,173,735 |
| 68 | $8,926 | $6,989 | $15,915 | $3,166,745 |
| 69 | $8,906 | $7,009 | $15,915 | $3,159,736 |
| 70 | $8,887 | $7,029 | $15,915 | $3,152,708 |
| 71 | $8,867 | $7,048 | $15,915 | $3,145,659 |
| 72 | $8,847 | $7,068 | $15,915 | $3,138,591 |
$190,986
$107,462
$83,523
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,827 | $7,088 | $15,915 | $3,131,503 |
| 74 | $8,807 | $7,108 | $15,915 | $3,124,395 |
| 75 | $8,787 | $7,128 | $15,915 | $3,117,267 |
| 76 | $8,767 | $7,148 | $15,915 | $3,110,118 |
| 77 | $8,747 | $7,168 | $15,915 | $3,102,950 |
| 78 | $8,727 | $7,188 | $15,915 | $3,095,762 |
| 79 | $8,707 | $7,209 | $15,915 | $3,088,553 |
| 80 | $8,687 | $7,229 | $15,915 | $3,081,324 |
| 81 | $8,666 | $7,249 | $15,915 | $3,074,075 |
| 82 | $8,646 | $7,270 | $15,915 | $3,066,805 |
| 83 | $8,625 | $7,290 | $15,915 | $3,059,515 |
| 84 | $8,605 | $7,311 | $15,915 | $3,052,205 |
$190,986
$104,599
$86,386
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,584 | $7,331 | $15,915 | $3,044,874 |
| 86 | $8,564 | $7,352 | $15,915 | $3,037,522 |
| 87 | $8,543 | $7,372 | $15,915 | $3,030,149 |
| 88 | $8,522 | $7,393 | $15,915 | $3,022,756 |
| 89 | $8,502 | $7,414 | $15,915 | $3,015,342 |
| 90 | $8,481 | $7,435 | $15,915 | $3,007,907 |
| 91 | $8,460 | $7,456 | $15,915 | $3,000,452 |
| 92 | $8,439 | $7,477 | $15,915 | $2,992,975 |
| 93 | $8,418 | $7,498 | $15,915 | $2,985,477 |
| 94 | $8,397 | $7,519 | $15,915 | $2,977,958 |
| 95 | $8,376 | $7,540 | $15,915 | $2,970,418 |
| 96 | $8,354 | $7,561 | $15,915 | $2,962,857 |
$190,986
$101,638
$89,347
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,333 | $7,582 | $15,915 | $2,955,275 |
| 98 | $8,312 | $7,604 | $15,915 | $2,947,671 |
| 99 | $8,290 | $7,625 | $15,915 | $2,940,046 |
| 100 | $8,269 | $7,647 | $15,915 | $2,932,399 |
| 101 | $8,247 | $7,668 | $15,915 | $2,924,731 |
| 102 | $8,226 | $7,690 | $15,915 | $2,917,042 |
| 103 | $8,204 | $7,711 | $15,915 | $2,909,330 |
| 104 | $8,182 | $7,733 | $15,915 | $2,901,597 |
| 105 | $8,161 | $7,755 | $15,915 | $2,893,843 |
| 106 | $8,139 | $7,777 | $15,915 | $2,886,066 |
| 107 | $8,117 | $7,798 | $15,915 | $2,878,268 |
| 108 | $8,095 | $7,820 | $15,915 | $2,870,447 |
$190,986
$98,576
$92,410
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,073 | $7,842 | $15,915 | $2,862,605 |
| 110 | $8,051 | $7,864 | $15,915 | $2,854,741 |
| 111 | $8,029 | $7,887 | $15,915 | $2,846,854 |
| 112 | $8,007 | $7,909 | $15,915 | $2,838,946 |
| 113 | $7,985 | $7,931 | $15,915 | $2,831,015 |
| 114 | $7,962 | $7,953 | $15,915 | $2,823,061 |
| 115 | $7,940 | $7,976 | $15,915 | $2,815,086 |
| 116 | $7,917 | $7,998 | $15,915 | $2,807,088 |
| 117 | $7,895 | $8,021 | $15,915 | $2,799,067 |
| 118 | $7,872 | $8,043 | $15,915 | $2,791,024 |
| 119 | $7,850 | $8,066 | $15,915 | $2,782,958 |
| 120 | $7,827 | $8,088 | $15,915 | $2,774,870 |
$190,986
$95,408
$95,577
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,804 | $8,111 | $15,915 | $2,766,759 |
| 122 | $7,782 | $8,134 | $15,915 | $2,758,625 |
| 123 | $7,759 | $8,157 | $15,915 | $2,750,468 |
| 124 | $7,736 | $8,180 | $15,915 | $2,742,288 |
| 125 | $7,713 | $8,203 | $15,915 | $2,734,086 |
| 126 | $7,690 | $8,226 | $15,915 | $2,725,860 |
| 127 | $7,666 | $8,249 | $15,915 | $2,717,611 |
| 128 | $7,643 | $8,272 | $15,915 | $2,709,339 |
| 129 | $7,620 | $8,295 | $15,915 | $2,701,043 |
| 130 | $7,597 | $8,319 | $15,915 | $2,692,724 |
| 131 | $7,573 | $8,342 | $15,915 | $2,684,382 |
| 132 | $7,550 | $8,366 | $15,915 | $2,676,016 |
$190,986
$92,132
$98,854
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,526 | $8,389 | $15,915 | $2,667,627 |
| 134 | $7,503 | $8,413 | $15,915 | $2,659,215 |
| 135 | $7,479 | $8,436 | $15,915 | $2,650,778 |
| 136 | $7,455 | $8,460 | $15,915 | $2,642,318 |
| 137 | $7,432 | $8,484 | $15,915 | $2,633,834 |
| 138 | $7,408 | $8,508 | $15,915 | $2,625,326 |
| 139 | $7,384 | $8,532 | $15,915 | $2,616,794 |
| 140 | $7,360 | $8,556 | $15,915 | $2,608,239 |
| 141 | $7,336 | $8,580 | $15,915 | $2,599,659 |
| 142 | $7,312 | $8,604 | $15,915 | $2,591,055 |
| 143 | $7,287 | $8,628 | $15,915 | $2,582,427 |
| 144 | $7,263 | $8,652 | $15,915 | $2,573,775 |
$190,986
$88,744
$102,242
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,239 | $8,677 | $15,915 | $2,565,098 |
| 146 | $7,214 | $8,701 | $15,915 | $2,556,397 |
| 147 | $7,190 | $8,726 | $15,915 | $2,547,671 |
| 148 | $7,165 | $8,750 | $15,915 | $2,538,921 |
| 149 | $7,141 | $8,775 | $15,915 | $2,530,146 |
| 150 | $7,116 | $8,799 | $15,915 | $2,521,347 |
| 151 | $7,091 | $8,824 | $15,915 | $2,512,523 |
| 152 | $7,066 | $8,849 | $15,915 | $2,503,674 |
| 153 | $7,042 | $8,874 | $15,915 | $2,494,800 |
| 154 | $7,017 | $8,899 | $15,915 | $2,485,901 |
| 155 | $6,992 | $8,924 | $15,915 | $2,476,977 |
| 156 | $6,966 | $8,949 | $15,915 | $2,468,028 |
$190,986
$85,239
$105,746
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,941 | $8,974 | $15,915 | $2,459,054 |
| 158 | $6,916 | $8,999 | $15,915 | $2,450,055 |
| 159 | $6,891 | $9,025 | $15,915 | $2,441,030 |
| 160 | $6,865 | $9,050 | $15,915 | $2,431,980 |
| 161 | $6,840 | $9,076 | $15,915 | $2,422,904 |
| 162 | $6,814 | $9,101 | $15,915 | $2,413,803 |
| 163 | $6,789 | $9,127 | $15,915 | $2,404,677 |
| 164 | $6,763 | $9,152 | $15,915 | $2,395,524 |
| 165 | $6,737 | $9,178 | $15,915 | $2,386,346 |
| 166 | $6,712 | $9,204 | $15,915 | $2,377,142 |
| 167 | $6,686 | $9,230 | $15,915 | $2,367,913 |
| 168 | $6,660 | $9,256 | $15,915 | $2,358,657 |
$190,986
$81,614
$109,371
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,634 | $9,282 | $15,915 | $2,349,375 |
| 170 | $6,608 | $9,308 | $15,915 | $2,340,067 |
| 171 | $6,581 | $9,334 | $15,915 | $2,330,733 |
| 172 | $6,555 | $9,360 | $15,915 | $2,321,373 |
| 173 | $6,529 | $9,387 | $15,915 | $2,311,986 |
| 174 | $6,502 | $9,413 | $15,915 | $2,302,573 |
| 175 | $6,476 | $9,439 | $15,915 | $2,293,134 |
| 176 | $6,449 | $9,466 | $15,915 | $2,283,668 |
| 177 | $6,423 | $9,493 | $15,915 | $2,274,175 |
| 178 | $6,396 | $9,519 | $15,915 | $2,264,656 |
| 179 | $6,369 | $9,546 | $15,915 | $2,255,110 |
| 180 | $6,342 | $9,573 | $15,915 | $2,245,537 |
$190,986
$77,865
$113,120
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,316 | $9,600 | $15,915 | $2,235,937 |
| 182 | $6,289 | $9,627 | $15,915 | $2,226,310 |
| 183 | $6,261 | $9,654 | $15,915 | $2,216,656 |
| 184 | $6,234 | $9,681 | $15,915 | $2,206,975 |
| 185 | $6,207 | $9,708 | $15,915 | $2,197,267 |
| 186 | $6,180 | $9,736 | $15,915 | $2,187,531 |
| 187 | $6,152 | $9,763 | $15,915 | $2,177,768 |
| 188 | $6,125 | $9,790 | $15,915 | $2,167,977 |
| 189 | $6,097 | $9,818 | $15,915 | $2,158,159 |
| 190 | $6,070 | $9,846 | $15,915 | $2,148,314 |
| 191 | $6,042 | $9,873 | $15,915 | $2,138,440 |
| 192 | $6,014 | $9,901 | $15,915 | $2,128,539 |
$190,986
$73,988
$116,997
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,987 | $9,929 | $15,915 | $2,118,610 |
| 194 | $5,959 | $9,957 | $15,915 | $2,108,654 |
| 195 | $5,931 | $9,985 | $15,915 | $2,098,669 |
| 196 | $5,903 | $10,013 | $15,915 | $2,088,656 |
| 197 | $5,874 | $10,041 | $15,915 | $2,078,615 |
| 198 | $5,846 | $10,069 | $15,915 | $2,068,545 |
| 199 | $5,818 | $10,098 | $15,915 | $2,058,448 |
| 200 | $5,789 | $10,126 | $15,915 | $2,048,321 |
| 201 | $5,761 | $10,155 | $15,915 | $2,038,167 |
| 202 | $5,732 | $10,183 | $15,915 | $2,027,984 |
| 203 | $5,704 | $10,212 | $15,915 | $2,017,772 |
| 204 | $5,675 | $10,240 | $15,915 | $2,007,532 |
$190,986
$69,978
$121,008
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,646 | $10,269 | $15,915 | $1,997,262 |
| 206 | $5,617 | $10,298 | $15,915 | $1,986,964 |
| 207 | $5,588 | $10,327 | $15,915 | $1,976,637 |
| 208 | $5,559 | $10,356 | $15,915 | $1,966,281 |
| 209 | $5,530 | $10,385 | $15,915 | $1,955,895 |
| 210 | $5,501 | $10,415 | $15,915 | $1,945,481 |
| 211 | $5,472 | $10,444 | $15,915 | $1,935,037 |
| 212 | $5,442 | $10,473 | $15,915 | $1,924,564 |
| 213 | $5,413 | $10,503 | $15,915 | $1,914,061 |
| 214 | $5,383 | $10,532 | $15,915 | $1,903,529 |
| 215 | $5,354 | $10,562 | $15,915 | $1,892,967 |
| 216 | $5,324 | $10,591 | $15,915 | $1,882,376 |
$190,986
$65,830
$125,156
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,294 | $10,621 | $15,915 | $1,871,755 |
| 218 | $5,264 | $10,651 | $15,915 | $1,861,104 |
| 219 | $5,234 | $10,681 | $15,915 | $1,850,422 |
| 220 | $5,204 | $10,711 | $15,915 | $1,839,711 |
| 221 | $5,174 | $10,741 | $15,915 | $1,828,970 |
| 222 | $5,144 | $10,771 | $15,915 | $1,818,198 |
| 223 | $5,114 | $10,802 | $15,915 | $1,807,397 |
| 224 | $5,083 | $10,832 | $15,915 | $1,796,565 |
| 225 | $5,053 | $10,863 | $15,915 | $1,785,702 |
| 226 | $5,022 | $10,893 | $15,915 | $1,774,809 |
| 227 | $4,992 | $10,924 | $15,915 | $1,763,885 |
| 228 | $4,961 | $10,955 | $15,915 | $1,752,930 |
$190,986
$61,540
$129,446
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,930 | $10,985 | $15,915 | $1,741,945 |
| 230 | $4,899 | $11,016 | $15,915 | $1,730,929 |
| 231 | $4,868 | $11,047 | $15,915 | $1,719,882 |
| 232 | $4,837 | $11,078 | $15,915 | $1,708,803 |
| 233 | $4,806 | $11,109 | $15,915 | $1,697,694 |
| 234 | $4,775 | $11,141 | $15,915 | $1,686,553 |
| 235 | $4,743 | $11,172 | $15,915 | $1,675,381 |
| 236 | $4,712 | $11,203 | $15,915 | $1,664,178 |
| 237 | $4,680 | $11,235 | $15,915 | $1,652,943 |
| 238 | $4,649 | $11,267 | $15,915 | $1,641,676 |
| 239 | $4,617 | $11,298 | $15,915 | $1,630,378 |
| 240 | $4,585 | $11,330 | $15,915 | $1,619,048 |
$190,986
$57,103
$133,883
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,554 | $11,362 | $15,915 | $1,607,686 |
| 242 | $4,522 | $11,394 | $15,915 | $1,596,292 |
| 243 | $4,490 | $11,426 | $15,915 | $1,584,866 |
| 244 | $4,457 | $11,458 | $15,915 | $1,573,408 |
| 245 | $4,425 | $11,490 | $15,915 | $1,561,918 |
| 246 | $4,393 | $11,523 | $15,915 | $1,550,395 |
| 247 | $4,360 | $11,555 | $15,915 | $1,538,840 |
| 248 | $4,328 | $11,587 | $15,915 | $1,527,253 |
| 249 | $4,295 | $11,620 | $15,915 | $1,515,633 |
| 250 | $4,263 | $11,653 | $15,915 | $1,503,980 |
| 251 | $4,230 | $11,686 | $15,915 | $1,492,295 |
| 252 | $4,197 | $11,718 | $15,915 | $1,480,576 |
$190,986
$52,514
$138,472
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,164 | $11,751 | $15,915 | $1,468,825 |
| 254 | $4,131 | $11,784 | $15,915 | $1,457,040 |
| 255 | $4,098 | $11,818 | $15,915 | $1,445,223 |
| 256 | $4,065 | $11,851 | $15,915 | $1,433,372 |
| 257 | $4,031 | $11,884 | $15,915 | $1,421,488 |
| 258 | $3,998 | $11,918 | $15,915 | $1,409,570 |
| 259 | $3,964 | $11,951 | $15,915 | $1,397,619 |
| 260 | $3,931 | $11,985 | $15,915 | $1,385,635 |
| 261 | $3,897 | $12,018 | $15,915 | $1,373,616 |
| 262 | $3,863 | $12,052 | $15,915 | $1,361,564 |
| 263 | $3,829 | $12,086 | $15,915 | $1,349,478 |
| 264 | $3,795 | $12,120 | $15,915 | $1,337,358 |
$190,986
$47,768
$143,218
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,761 | $12,154 | $15,915 | $1,325,204 |
| 266 | $3,727 | $12,188 | $15,915 | $1,313,016 |
| 267 | $3,693 | $12,223 | $15,915 | $1,300,793 |
| 268 | $3,658 | $12,257 | $15,915 | $1,288,536 |
| 269 | $3,624 | $12,291 | $15,915 | $1,276,245 |
| 270 | $3,589 | $12,326 | $15,915 | $1,263,919 |
| 271 | $3,555 | $12,361 | $15,915 | $1,251,558 |
| 272 | $3,520 | $12,395 | $15,915 | $1,239,162 |
| 273 | $3,485 | $12,430 | $15,915 | $1,226,732 |
| 274 | $3,450 | $12,465 | $15,915 | $1,214,267 |
| 275 | $3,415 | $12,500 | $15,915 | $1,201,767 |
| 276 | $3,380 | $12,535 | $15,915 | $1,189,231 |
$190,986
$42,858
$148,127
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,345 | $12,571 | $15,915 | $1,176,660 |
| 278 | $3,309 | $12,606 | $15,915 | $1,164,054 |
| 279 | $3,274 | $12,642 | $15,915 | $1,151,413 |
| 280 | $3,238 | $12,677 | $15,915 | $1,138,735 |
| 281 | $3,203 | $12,713 | $15,915 | $1,126,023 |
| 282 | $3,167 | $12,749 | $15,915 | $1,113,274 |
| 283 | $3,131 | $12,784 | $15,915 | $1,100,490 |
| 284 | $3,095 | $12,820 | $15,915 | $1,087,669 |
| 285 | $3,059 | $12,856 | $15,915 | $1,074,813 |
| 286 | $3,023 | $12,893 | $15,915 | $1,061,921 |
| 287 | $2,987 | $12,929 | $15,915 | $1,048,992 |
| 288 | $2,950 | $12,965 | $15,915 | $1,036,027 |
$190,986
$37,781
$153,204
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,914 | $13,002 | $15,915 | $1,023,025 |
| 290 | $2,877 | $13,038 | $15,915 | $1,009,987 |
| 291 | $2,841 | $13,075 | $15,915 | $996,912 |
| 292 | $2,804 | $13,112 | $15,915 | $983,800 |
| 293 | $2,767 | $13,149 | $15,915 | $970,652 |
| 294 | $2,730 | $13,186 | $15,915 | $957,466 |
| 295 | $2,693 | $13,223 | $15,915 | $944,244 |
| 296 | $2,656 | $13,260 | $15,915 | $930,984 |
| 297 | $2,618 | $13,297 | $15,915 | $917,687 |
| 298 | $2,581 | $13,334 | $15,915 | $904,352 |
| 299 | $2,543 | $13,372 | $15,915 | $890,980 |
| 300 | $2,506 | $13,410 | $15,915 | $877,571 |
$190,986
$32,530
$158,456
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,468 | $13,447 | $15,915 | $864,123 |
| 302 | $2,430 | $13,485 | $15,915 | $850,638 |
| 303 | $2,392 | $13,523 | $15,915 | $837,115 |
| 304 | $2,354 | $13,561 | $15,915 | $823,554 |
| 305 | $2,316 | $13,599 | $15,915 | $809,955 |
| 306 | $2,278 | $13,637 | $15,915 | $796,317 |
| 307 | $2,240 | $13,676 | $15,915 | $782,642 |
| 308 | $2,201 | $13,714 | $15,915 | $768,927 |
| 309 | $2,163 | $13,753 | $15,915 | $755,174 |
| 310 | $2,124 | $13,792 | $15,915 | $741,383 |
| 311 | $2,085 | $13,830 | $15,915 | $727,553 |
| 312 | $2,046 | $13,869 | $15,915 | $713,683 |
$190,986
$27,098
$163,887
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,007 | $13,908 | $15,915 | $699,775 |
| 314 | $1,968 | $13,947 | $15,915 | $685,828 |
| 315 | $1,929 | $13,987 | $15,915 | $671,841 |
| 316 | $1,890 | $14,026 | $15,915 | $657,815 |
| 317 | $1,850 | $14,065 | $15,915 | $643,750 |
| 318 | $1,811 | $14,105 | $15,915 | $629,645 |
| 319 | $1,771 | $14,145 | $15,915 | $615,500 |
| 320 | $1,731 | $14,184 | $15,915 | $601,316 |
| 321 | $1,691 | $14,224 | $15,915 | $587,092 |
| 322 | $1,651 | $14,264 | $15,915 | $572,828 |
| 323 | $1,611 | $14,304 | $15,915 | $558,523 |
| 324 | $1,571 | $14,345 | $15,915 | $544,179 |
$190,986
$21,481
$169,505
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,531 | $14,385 | $15,915 | $529,794 |
| 326 | $1,490 | $14,425 | $15,915 | $515,368 |
| 327 | $1,449 | $14,466 | $15,915 | $500,902 |
| 328 | $1,409 | $14,507 | $15,915 | $486,396 |
| 329 | $1,368 | $14,547 | $15,915 | $471,848 |
| 330 | $1,327 | $14,588 | $15,915 | $457,260 |
| 331 | $1,286 | $14,629 | $15,915 | $442,630 |
| 332 | $1,245 | $14,671 | $15,915 | $427,960 |
| 333 | $1,204 | $14,712 | $15,915 | $413,248 |
| 334 | $1,162 | $14,753 | $15,915 | $398,495 |
| 335 | $1,121 | $14,795 | $15,915 | $383,700 |
| 336 | $1,079 | $14,836 | $15,915 | $368,864 |
$190,986
$15,671
$175,315
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,037 | $14,878 | $15,915 | $353,986 |
| 338 | $996 | $14,920 | $15,915 | $339,066 |
| 339 | $954 | $14,962 | $15,915 | $324,104 |
| 340 | $912 | $15,004 | $15,915 | $309,100 |
| 341 | $869 | $15,046 | $15,915 | $294,054 |
| 342 | $827 | $15,088 | $15,915 | $278,965 |
| 343 | $785 | $15,131 | $15,915 | $263,835 |
| 344 | $742 | $15,173 | $15,915 | $248,661 |
| 345 | $699 | $15,216 | $15,915 | $233,445 |
| 346 | $657 | $15,259 | $15,915 | $218,186 |
| 347 | $614 | $15,302 | $15,915 | $202,884 |
| 348 | $571 | $15,345 | $15,915 | $187,539 |
$190,986
$9,661
$181,324
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $527 | $15,388 | $15,915 | $172,151 |
| 350 | $484 | $15,431 | $15,915 | $156,720 |
| 351 | $441 | $15,475 | $15,915 | $141,245 |
| 352 | $397 | $15,518 | $15,915 | $125,727 |
| 353 | $354 | $15,562 | $15,915 | $110,165 |
| 354 | $310 | $15,606 | $15,915 | $94,560 |
| 355 | $266 | $15,650 | $15,915 | $78,910 |
| 356 | $222 | $15,694 | $15,915 | $63,217 |
| 357 | $178 | $15,738 | $15,915 | $47,479 |
| 358 | $134 | $15,782 | $15,915 | $31,697 |
| 359 | $89 | $15,826 | $15,915 | $15,871 |
| 360 | $45 | $15,871 | $15,915 | $0 |
$190,986
$3,446
$187,539
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。
