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
564 呎
@15,514
739 呎
@11,840
$875 萬
543 呎
@14,144
659 呎
@11,654
$768 萬
$730 萬
$730 萬
$720 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,977 | $16,887 | $13,839 | $11,811 |
| 1.500 | $22,794 | $17,719 | $14,686 | $12,673 |
| 2.000 | $23,630 | $18,576 | $15,564 | $13,572 |
| 2.500 | $24,484 | $19,458 | $16,473 | $14,509 |
| 3.000 | $25,358 | $20,365 | $17,413 | $15,481 |
| 3.250 | $25,802 | $20,827 | $17,894 | $15,981 |
| 3.500 | $26,250 | $21,296 | $18,383 | $16,489 |
| 4.000 | $27,161 | $22,252 | $19,382 | $17,531 |
| 4.500 | $28,091 | $23,231 | $20,410 | $18,605 |
| 5.000 | $29,038 | $24,234 | $21,466 | $19,712 |
| 5.500 | $30,003 | $25,259 | $22,549 | $20,849 |
| 6.000 | $30,986 | $26,307 | $23,659 | $22,015 |
每月供款$15,981
30年
$3,672,000
$2,081,080
$5,753,080
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,945 | $6,036 | $15,981 | $3,665,964 |
| 2 | $9,929 | $6,052 | $15,981 | $3,659,912 |
| 3 | $9,912 | $6,069 | $15,981 | $3,653,844 |
| 4 | $9,896 | $6,085 | $15,981 | $3,647,759 |
| 5 | $9,879 | $6,101 | $15,981 | $3,641,657 |
| 6 | $9,863 | $6,118 | $15,981 | $3,635,539 |
| 7 | $9,846 | $6,135 | $15,981 | $3,629,405 |
| 8 | $9,830 | $6,151 | $15,981 | $3,623,254 |
| 9 | $9,813 | $6,168 | $15,981 | $3,617,086 |
| 10 | $9,796 | $6,185 | $15,981 | $3,610,901 |
| 11 | $9,780 | $6,201 | $15,981 | $3,604,700 |
| 12 | $9,763 | $6,218 | $15,981 | $3,598,482 |
$191,769
$118,251
$73,518
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,746 | $6,235 | $15,981 | $3,592,247 |
| 14 | $9,729 | $6,252 | $15,981 | $3,585,995 |
| 15 | $9,712 | $6,269 | $15,981 | $3,579,727 |
| 16 | $9,695 | $6,286 | $15,981 | $3,573,441 |
| 17 | $9,678 | $6,303 | $15,981 | $3,567,138 |
| 18 | $9,661 | $6,320 | $15,981 | $3,560,818 |
| 19 | $9,644 | $6,337 | $15,981 | $3,554,482 |
| 20 | $9,627 | $6,354 | $15,981 | $3,548,128 |
| 21 | $9,610 | $6,371 | $15,981 | $3,541,756 |
| 22 | $9,592 | $6,389 | $15,981 | $3,535,368 |
| 23 | $9,575 | $6,406 | $15,981 | $3,528,962 |
| 24 | $9,558 | $6,423 | $15,981 | $3,522,539 |
$191,769
$115,826
$75,943
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,540 | $6,441 | $15,981 | $3,516,098 |
| 26 | $9,523 | $6,458 | $15,981 | $3,509,640 |
| 27 | $9,505 | $6,476 | $15,981 | $3,503,165 |
| 28 | $9,488 | $6,493 | $15,981 | $3,496,672 |
| 29 | $9,470 | $6,511 | $15,981 | $3,490,161 |
| 30 | $9,453 | $6,528 | $15,981 | $3,483,633 |
| 31 | $9,435 | $6,546 | $15,981 | $3,477,087 |
| 32 | $9,417 | $6,564 | $15,981 | $3,470,523 |
| 33 | $9,399 | $6,581 | $15,981 | $3,463,942 |
| 34 | $9,382 | $6,599 | $15,981 | $3,457,342 |
| 35 | $9,364 | $6,617 | $15,981 | $3,450,725 |
| 36 | $9,346 | $6,635 | $15,981 | $3,444,090 |
$191,769
$113,321
$78,449
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,328 | $6,653 | $15,981 | $3,437,437 |
| 38 | $9,310 | $6,671 | $15,981 | $3,430,766 |
| 39 | $9,292 | $6,689 | $15,981 | $3,424,077 |
| 40 | $9,274 | $6,707 | $15,981 | $3,417,370 |
| 41 | $9,255 | $6,725 | $15,981 | $3,410,644 |
| 42 | $9,237 | $6,744 | $15,981 | $3,403,901 |
| 43 | $9,219 | $6,762 | $15,981 | $3,397,139 |
| 44 | $9,201 | $6,780 | $15,981 | $3,390,359 |
| 45 | $9,182 | $6,799 | $15,981 | $3,383,560 |
| 46 | $9,164 | $6,817 | $15,981 | $3,376,743 |
| 47 | $9,145 | $6,835 | $15,981 | $3,369,908 |
| 48 | $9,127 | $6,854 | $15,981 | $3,363,054 |
$191,769
$110,733
$81,036
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,108 | $6,873 | $15,981 | $3,356,181 |
| 50 | $9,090 | $6,891 | $15,981 | $3,349,290 |
| 51 | $9,071 | $6,910 | $15,981 | $3,342,380 |
| 52 | $9,052 | $6,928 | $15,981 | $3,335,452 |
| 53 | $9,034 | $6,947 | $15,981 | $3,328,505 |
| 54 | $9,015 | $6,966 | $15,981 | $3,321,539 |
| 55 | $8,996 | $6,985 | $15,981 | $3,314,554 |
| 56 | $8,977 | $7,004 | $15,981 | $3,307,550 |
| 57 | $8,958 | $7,023 | $15,981 | $3,300,527 |
| 58 | $8,939 | $7,042 | $15,981 | $3,293,485 |
| 59 | $8,920 | $7,061 | $15,981 | $3,286,424 |
| 60 | $8,901 | $7,080 | $15,981 | $3,279,344 |
$191,769
$108,060
$83,710
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,882 | $7,099 | $15,981 | $3,272,245 |
| 62 | $8,862 | $7,118 | $15,981 | $3,265,126 |
| 63 | $8,843 | $7,138 | $15,981 | $3,257,989 |
| 64 | $8,824 | $7,157 | $15,981 | $3,250,832 |
| 65 | $8,804 | $7,176 | $15,981 | $3,243,655 |
| 66 | $8,785 | $7,196 | $15,981 | $3,236,459 |
| 67 | $8,765 | $7,215 | $15,981 | $3,229,244 |
| 68 | $8,746 | $7,235 | $15,981 | $3,222,009 |
| 69 | $8,726 | $7,255 | $15,981 | $3,214,755 |
| 70 | $8,707 | $7,274 | $15,981 | $3,207,480 |
| 71 | $8,687 | $7,294 | $15,981 | $3,200,187 |
| 72 | $8,667 | $7,314 | $15,981 | $3,192,873 |
$191,769
$105,298
$86,471
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,647 | $7,333 | $15,981 | $3,185,540 |
| 74 | $8,628 | $7,353 | $15,981 | $3,178,186 |
| 75 | $8,608 | $7,373 | $15,981 | $3,170,813 |
| 76 | $8,588 | $7,393 | $15,981 | $3,163,420 |
| 77 | $8,568 | $7,413 | $15,981 | $3,156,007 |
| 78 | $8,548 | $7,433 | $15,981 | $3,148,574 |
| 79 | $8,527 | $7,453 | $15,981 | $3,141,120 |
| 80 | $8,507 | $7,474 | $15,981 | $3,133,647 |
| 81 | $8,487 | $7,494 | $15,981 | $3,126,153 |
| 82 | $8,467 | $7,514 | $15,981 | $3,118,639 |
| 83 | $8,446 | $7,534 | $15,981 | $3,111,104 |
| 84 | $8,426 | $7,555 | $15,981 | $3,103,549 |
$191,769
$102,446
$89,324
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,405 | $7,575 | $15,981 | $3,095,974 |
| 86 | $8,385 | $7,596 | $15,981 | $3,088,378 |
| 87 | $8,364 | $7,616 | $15,981 | $3,080,762 |
| 88 | $8,344 | $7,637 | $15,981 | $3,073,125 |
| 89 | $8,323 | $7,658 | $15,981 | $3,065,467 |
| 90 | $8,302 | $7,678 | $15,981 | $3,057,788 |
| 91 | $8,282 | $7,699 | $15,981 | $3,050,089 |
| 92 | $8,261 | $7,720 | $15,981 | $3,042,369 |
| 93 | $8,240 | $7,741 | $15,981 | $3,034,628 |
| 94 | $8,219 | $7,762 | $15,981 | $3,026,866 |
| 95 | $8,198 | $7,783 | $15,981 | $3,019,083 |
| 96 | $8,177 | $7,804 | $15,981 | $3,011,279 |
$191,769
$99,499
$92,270
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,156 | $7,825 | $15,981 | $3,003,454 |
| 98 | $8,134 | $7,846 | $15,981 | $2,995,607 |
| 99 | $8,113 | $7,868 | $15,981 | $2,987,740 |
| 100 | $8,092 | $7,889 | $15,981 | $2,979,851 |
| 101 | $8,070 | $7,910 | $15,981 | $2,971,940 |
| 102 | $8,049 | $7,932 | $15,981 | $2,964,009 |
| 103 | $8,028 | $7,953 | $15,981 | $2,956,055 |
| 104 | $8,006 | $7,975 | $15,981 | $2,948,080 |
| 105 | $7,984 | $7,996 | $15,981 | $2,940,084 |
| 106 | $7,963 | $8,018 | $15,981 | $2,932,066 |
| 107 | $7,941 | $8,040 | $15,981 | $2,924,026 |
| 108 | $7,919 | $8,062 | $15,981 | $2,915,965 |
$191,769
$96,455
$95,314
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,897 | $8,083 | $15,981 | $2,907,881 |
| 110 | $7,876 | $8,105 | $15,981 | $2,899,776 |
| 111 | $7,854 | $8,127 | $15,981 | $2,891,649 |
| 112 | $7,832 | $8,149 | $15,981 | $2,883,500 |
| 113 | $7,809 | $8,171 | $15,981 | $2,875,328 |
| 114 | $7,787 | $8,193 | $15,981 | $2,867,135 |
| 115 | $7,765 | $8,216 | $15,981 | $2,858,919 |
| 116 | $7,743 | $8,238 | $15,981 | $2,850,681 |
| 117 | $7,721 | $8,260 | $15,981 | $2,842,421 |
| 118 | $7,698 | $8,283 | $15,981 | $2,834,139 |
| 119 | $7,676 | $8,305 | $15,981 | $2,825,834 |
| 120 | $7,653 | $8,327 | $15,981 | $2,817,506 |
$191,769
$93,311
$98,458
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,631 | $8,350 | $15,981 | $2,809,156 |
| 122 | $7,608 | $8,373 | $15,981 | $2,800,784 |
| 123 | $7,585 | $8,395 | $15,981 | $2,792,388 |
| 124 | $7,563 | $8,418 | $15,981 | $2,783,970 |
| 125 | $7,540 | $8,441 | $15,981 | $2,775,529 |
| 126 | $7,517 | $8,464 | $15,981 | $2,767,066 |
| 127 | $7,494 | $8,487 | $15,981 | $2,758,579 |
| 128 | $7,471 | $8,510 | $15,981 | $2,750,069 |
| 129 | $7,448 | $8,533 | $15,981 | $2,741,537 |
| 130 | $7,425 | $8,556 | $15,981 | $2,732,981 |
| 131 | $7,402 | $8,579 | $15,981 | $2,724,402 |
| 132 | $7,379 | $8,602 | $15,981 | $2,715,800 |
$191,769
$90,063
$101,706
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,355 | $8,625 | $15,981 | $2,707,174 |
| 134 | $7,332 | $8,649 | $15,981 | $2,698,525 |
| 135 | $7,309 | $8,672 | $15,981 | $2,689,853 |
| 136 | $7,285 | $8,696 | $15,981 | $2,681,157 |
| 137 | $7,261 | $8,719 | $15,981 | $2,672,438 |
| 138 | $7,238 | $8,743 | $15,981 | $2,663,695 |
| 139 | $7,214 | $8,767 | $15,981 | $2,654,929 |
| 140 | $7,190 | $8,790 | $15,981 | $2,646,138 |
| 141 | $7,167 | $8,814 | $15,981 | $2,637,324 |
| 142 | $7,143 | $8,838 | $15,981 | $2,628,486 |
| 143 | $7,119 | $8,862 | $15,981 | $2,619,624 |
| 144 | $7,095 | $8,886 | $15,981 | $2,610,738 |
$191,769
$86,708
$105,062
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,071 | $8,910 | $15,981 | $2,601,828 |
| 146 | $7,047 | $8,934 | $15,981 | $2,592,894 |
| 147 | $7,022 | $8,958 | $15,981 | $2,583,936 |
| 148 | $6,998 | $8,983 | $15,981 | $2,574,953 |
| 149 | $6,974 | $9,007 | $15,981 | $2,565,946 |
| 150 | $6,949 | $9,031 | $15,981 | $2,556,915 |
| 151 | $6,925 | $9,056 | $15,981 | $2,547,859 |
| 152 | $6,900 | $9,080 | $15,981 | $2,538,779 |
| 153 | $6,876 | $9,105 | $15,981 | $2,529,674 |
| 154 | $6,851 | $9,130 | $15,981 | $2,520,544 |
| 155 | $6,826 | $9,154 | $15,981 | $2,511,390 |
| 156 | $6,802 | $9,179 | $15,981 | $2,502,211 |
$191,769
$83,242
$108,527
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,777 | $9,204 | $15,981 | $2,493,007 |
| 158 | $6,752 | $9,229 | $15,981 | $2,483,778 |
| 159 | $6,727 | $9,254 | $15,981 | $2,474,524 |
| 160 | $6,702 | $9,279 | $15,981 | $2,465,245 |
| 161 | $6,677 | $9,304 | $15,981 | $2,455,941 |
| 162 | $6,652 | $9,329 | $15,981 | $2,446,612 |
| 163 | $6,626 | $9,355 | $15,981 | $2,437,257 |
| 164 | $6,601 | $9,380 | $15,981 | $2,427,877 |
| 165 | $6,576 | $9,405 | $15,981 | $2,418,472 |
| 166 | $6,550 | $9,431 | $15,981 | $2,409,041 |
| 167 | $6,524 | $9,456 | $15,981 | $2,399,585 |
| 168 | $6,499 | $9,482 | $15,981 | $2,390,103 |
$191,769
$79,662
$112,108
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,473 | $9,508 | $15,981 | $2,380,595 |
| 170 | $6,447 | $9,533 | $15,981 | $2,371,062 |
| 171 | $6,422 | $9,559 | $15,981 | $2,361,503 |
| 172 | $6,396 | $9,585 | $15,981 | $2,351,918 |
| 173 | $6,370 | $9,611 | $15,981 | $2,342,307 |
| 174 | $6,344 | $9,637 | $15,981 | $2,332,670 |
| 175 | $6,318 | $9,663 | $15,981 | $2,323,007 |
| 176 | $6,291 | $9,689 | $15,981 | $2,313,318 |
| 177 | $6,265 | $9,716 | $15,981 | $2,303,602 |
| 178 | $6,239 | $9,742 | $15,981 | $2,293,860 |
| 179 | $6,213 | $9,768 | $15,981 | $2,284,092 |
| 180 | $6,186 | $9,795 | $15,981 | $2,274,297 |
$191,769
$75,963
$115,806
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,160 | $9,821 | $15,981 | $2,264,476 |
| 182 | $6,133 | $9,848 | $15,981 | $2,254,628 |
| 183 | $6,106 | $9,874 | $15,981 | $2,244,754 |
| 184 | $6,080 | $9,901 | $15,981 | $2,234,852 |
| 185 | $6,053 | $9,928 | $15,981 | $2,224,924 |
| 186 | $6,026 | $9,955 | $15,981 | $2,214,969 |
| 187 | $5,999 | $9,982 | $15,981 | $2,204,988 |
| 188 | $5,972 | $10,009 | $15,981 | $2,194,979 |
| 189 | $5,945 | $10,036 | $15,981 | $2,184,943 |
| 190 | $5,918 | $10,063 | $15,981 | $2,174,879 |
| 191 | $5,890 | $10,090 | $15,981 | $2,164,789 |
| 192 | $5,863 | $10,118 | $15,981 | $2,154,671 |
$191,769
$72,143
$119,626
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,836 | $10,145 | $15,981 | $2,144,526 |
| 194 | $5,808 | $10,173 | $15,981 | $2,134,353 |
| 195 | $5,781 | $10,200 | $15,981 | $2,124,153 |
| 196 | $5,753 | $10,228 | $15,981 | $2,113,925 |
| 197 | $5,725 | $10,256 | $15,981 | $2,103,669 |
| 198 | $5,697 | $10,283 | $15,981 | $2,093,386 |
| 199 | $5,670 | $10,311 | $15,981 | $2,083,075 |
| 200 | $5,642 | $10,339 | $15,981 | $2,072,736 |
| 201 | $5,614 | $10,367 | $15,981 | $2,062,369 |
| 202 | $5,586 | $10,395 | $15,981 | $2,051,974 |
| 203 | $5,557 | $10,423 | $15,981 | $2,041,550 |
| 204 | $5,529 | $10,452 | $15,981 | $2,031,099 |
$191,769
$68,197
$123,572
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,501 | $10,480 | $15,981 | $2,020,619 |
| 206 | $5,473 | $10,508 | $15,981 | $2,010,110 |
| 207 | $5,444 | $10,537 | $15,981 | $1,999,574 |
| 208 | $5,416 | $10,565 | $15,981 | $1,989,008 |
| 209 | $5,387 | $10,594 | $15,981 | $1,978,415 |
| 210 | $5,358 | $10,623 | $15,981 | $1,967,792 |
| 211 | $5,329 | $10,651 | $15,981 | $1,957,141 |
| 212 | $5,301 | $10,680 | $15,981 | $1,946,460 |
| 213 | $5,272 | $10,709 | $15,981 | $1,935,751 |
| 214 | $5,243 | $10,738 | $15,981 | $1,925,013 |
| 215 | $5,214 | $10,767 | $15,981 | $1,914,246 |
| 216 | $5,184 | $10,796 | $15,981 | $1,903,450 |
$191,769
$64,120
$127,649
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,155 | $10,826 | $15,981 | $1,892,624 |
| 218 | $5,126 | $10,855 | $15,981 | $1,881,769 |
| 219 | $5,096 | $10,884 | $15,981 | $1,870,885 |
| 220 | $5,067 | $10,914 | $15,981 | $1,859,971 |
| 221 | $5,037 | $10,943 | $15,981 | $1,849,028 |
| 222 | $5,008 | $10,973 | $15,981 | $1,838,055 |
| 223 | $4,978 | $11,003 | $15,981 | $1,827,052 |
| 224 | $4,948 | $11,033 | $15,981 | $1,816,020 |
| 225 | $4,918 | $11,062 | $15,981 | $1,804,957 |
| 226 | $4,888 | $11,092 | $15,981 | $1,793,865 |
| 227 | $4,858 | $11,122 | $15,981 | $1,782,742 |
| 228 | $4,828 | $11,153 | $15,981 | $1,771,590 |
$191,769
$59,909
$131,860
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,798 | $11,183 | $15,981 | $1,760,407 |
| 230 | $4,768 | $11,213 | $15,981 | $1,749,194 |
| 231 | $4,737 | $11,243 | $15,981 | $1,737,951 |
| 232 | $4,707 | $11,274 | $15,981 | $1,726,677 |
| 233 | $4,676 | $11,304 | $15,981 | $1,715,373 |
| 234 | $4,646 | $11,335 | $15,981 | $1,704,038 |
| 235 | $4,615 | $11,366 | $15,981 | $1,692,672 |
| 236 | $4,584 | $11,396 | $15,981 | $1,681,275 |
| 237 | $4,553 | $11,427 | $15,981 | $1,669,848 |
| 238 | $4,523 | $11,458 | $15,981 | $1,658,390 |
| 239 | $4,491 | $11,489 | $15,981 | $1,646,901 |
| 240 | $4,460 | $11,520 | $15,981 | $1,635,380 |
$191,769
$55,560
$136,210
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,429 | $11,552 | $15,981 | $1,623,829 |
| 242 | $4,398 | $11,583 | $15,981 | $1,612,246 |
| 243 | $4,366 | $11,614 | $15,981 | $1,600,631 |
| 244 | $4,335 | $11,646 | $15,981 | $1,588,986 |
| 245 | $4,304 | $11,677 | $15,981 | $1,577,308 |
| 246 | $4,272 | $11,709 | $15,981 | $1,565,599 |
| 247 | $4,240 | $11,741 | $15,981 | $1,553,859 |
| 248 | $4,208 | $11,772 | $15,981 | $1,542,086 |
| 249 | $4,176 | $11,804 | $15,981 | $1,530,282 |
| 250 | $4,145 | $11,836 | $15,981 | $1,518,446 |
| 251 | $4,112 | $11,868 | $15,981 | $1,506,578 |
| 252 | $4,080 | $11,900 | $15,981 | $1,494,677 |
$191,769
$51,066
$140,703
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,048 | $11,933 | $15,981 | $1,482,744 |
| 254 | $4,016 | $11,965 | $15,981 | $1,470,779 |
| 255 | $3,983 | $11,997 | $15,981 | $1,458,782 |
| 256 | $3,951 | $12,030 | $15,981 | $1,446,752 |
| 257 | $3,918 | $12,062 | $15,981 | $1,434,690 |
| 258 | $3,886 | $12,095 | $15,981 | $1,422,594 |
| 259 | $3,853 | $12,128 | $15,981 | $1,410,466 |
| 260 | $3,820 | $12,161 | $15,981 | $1,398,306 |
| 261 | $3,787 | $12,194 | $15,981 | $1,386,112 |
| 262 | $3,754 | $12,227 | $15,981 | $1,373,885 |
| 263 | $3,721 | $12,260 | $15,981 | $1,361,625 |
| 264 | $3,688 | $12,293 | $15,981 | $1,349,332 |
$191,769
$46,425
$145,345
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,654 | $12,326 | $15,981 | $1,337,006 |
| 266 | $3,621 | $12,360 | $15,981 | $1,324,646 |
| 267 | $3,588 | $12,393 | $15,981 | $1,312,253 |
| 268 | $3,554 | $12,427 | $15,981 | $1,299,826 |
| 269 | $3,520 | $12,460 | $15,981 | $1,287,366 |
| 270 | $3,487 | $12,494 | $15,981 | $1,274,872 |
| 271 | $3,453 | $12,528 | $15,981 | $1,262,344 |
| 272 | $3,419 | $12,562 | $15,981 | $1,249,782 |
| 273 | $3,385 | $12,596 | $15,981 | $1,237,186 |
| 274 | $3,351 | $12,630 | $15,981 | $1,224,556 |
| 275 | $3,317 | $12,664 | $15,981 | $1,211,892 |
| 276 | $3,282 | $12,699 | $15,981 | $1,199,193 |
$191,769
$41,630
$150,139
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,248 | $12,733 | $15,981 | $1,186,460 |
| 278 | $3,213 | $12,767 | $15,981 | $1,173,693 |
| 279 | $3,179 | $12,802 | $15,981 | $1,160,891 |
| 280 | $3,144 | $12,837 | $15,981 | $1,148,054 |
| 281 | $3,109 | $12,871 | $15,981 | $1,135,182 |
| 282 | $3,074 | $12,906 | $15,981 | $1,122,276 |
| 283 | $3,039 | $12,941 | $15,981 | $1,109,335 |
| 284 | $3,004 | $12,976 | $15,981 | $1,096,359 |
| 285 | $2,969 | $13,011 | $15,981 | $1,083,347 |
| 286 | $2,934 | $13,047 | $15,981 | $1,070,300 |
| 287 | $2,899 | $13,082 | $15,981 | $1,057,218 |
| 288 | $2,863 | $13,117 | $15,981 | $1,044,101 |
$191,769
$36,677
$155,092
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,828 | $13,153 | $15,981 | $1,030,948 |
| 290 | $2,792 | $13,189 | $15,981 | $1,017,759 |
| 291 | $2,756 | $13,224 | $15,981 | $1,004,535 |
| 292 | $2,721 | $13,260 | $15,981 | $991,275 |
| 293 | $2,685 | $13,296 | $15,981 | $977,979 |
| 294 | $2,649 | $13,332 | $15,981 | $964,647 |
| 295 | $2,613 | $13,368 | $15,981 | $951,278 |
| 296 | $2,576 | $13,404 | $15,981 | $937,874 |
| 297 | $2,540 | $13,441 | $15,981 | $924,433 |
| 298 | $2,504 | $13,477 | $15,981 | $910,956 |
| 299 | $2,467 | $13,514 | $15,981 | $897,443 |
| 300 | $2,431 | $13,550 | $15,981 | $883,892 |
$191,769
$31,561
$160,208
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,394 | $13,587 | $15,981 | $870,305 |
| 302 | $2,357 | $13,624 | $15,981 | $856,682 |
| 303 | $2,320 | $13,661 | $15,981 | $843,021 |
| 304 | $2,283 | $13,698 | $15,981 | $829,324 |
| 305 | $2,246 | $13,735 | $15,981 | $815,589 |
| 306 | $2,209 | $13,772 | $15,981 | $801,817 |
| 307 | $2,172 | $13,809 | $15,981 | $788,008 |
| 308 | $2,134 | $13,847 | $15,981 | $774,161 |
| 309 | $2,097 | $13,884 | $15,981 | $760,277 |
| 310 | $2,059 | $13,922 | $15,981 | $746,355 |
| 311 | $2,021 | $13,959 | $15,981 | $732,396 |
| 312 | $1,984 | $13,997 | $15,981 | $718,399 |
$191,769
$26,276
$165,494
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,946 | $14,035 | $15,981 | $704,364 |
| 314 | $1,908 | $14,073 | $15,981 | $690,291 |
| 315 | $1,870 | $14,111 | $15,981 | $676,179 |
| 316 | $1,831 | $14,149 | $15,981 | $662,030 |
| 317 | $1,793 | $14,188 | $15,981 | $647,842 |
| 318 | $1,755 | $14,226 | $15,981 | $633,616 |
| 319 | $1,716 | $14,265 | $15,981 | $619,351 |
| 320 | $1,677 | $14,303 | $15,981 | $605,048 |
| 321 | $1,639 | $14,342 | $15,981 | $590,706 |
| 322 | $1,600 | $14,381 | $15,981 | $576,325 |
| 323 | $1,561 | $14,420 | $15,981 | $561,905 |
| 324 | $1,522 | $14,459 | $15,981 | $547,446 |
$191,769
$20,816
$170,953
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,483 | $14,498 | $15,981 | $532,948 |
| 326 | $1,443 | $14,537 | $15,981 | $518,410 |
| 327 | $1,404 | $14,577 | $15,981 | $503,834 |
| 328 | $1,365 | $14,616 | $15,981 | $489,217 |
| 329 | $1,325 | $14,656 | $15,981 | $474,562 |
| 330 | $1,285 | $14,696 | $15,981 | $459,866 |
| 331 | $1,245 | $14,735 | $15,981 | $445,131 |
| 332 | $1,206 | $14,775 | $15,981 | $430,356 |
| 333 | $1,166 | $14,815 | $15,981 | $415,540 |
| 334 | $1,125 | $14,855 | $15,981 | $400,685 |
| 335 | $1,085 | $14,896 | $15,981 | $385,789 |
| 336 | $1,045 | $14,936 | $15,981 | $370,854 |
$191,769
$15,177
$176,592
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,004 | $14,976 | $15,981 | $355,877 |
| 338 | $964 | $15,017 | $15,981 | $340,860 |
| 339 | $923 | $15,058 | $15,981 | $325,803 |
| 340 | $882 | $15,098 | $15,981 | $310,704 |
| 341 | $841 | $15,139 | $15,981 | $295,565 |
| 342 | $800 | $15,180 | $15,981 | $280,385 |
| 343 | $759 | $15,221 | $15,981 | $265,163 |
| 344 | $718 | $15,263 | $15,981 | $249,901 |
| 345 | $677 | $15,304 | $15,981 | $234,597 |
| 346 | $635 | $15,345 | $15,981 | $219,251 |
| 347 | $594 | $15,387 | $15,981 | $203,864 |
| 348 | $552 | $15,429 | $15,981 | $188,436 |
$191,769
$9,351
$182,418
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $510 | $15,470 | $15,981 | $172,965 |
| 350 | $468 | $15,512 | $15,981 | $157,453 |
| 351 | $426 | $15,554 | $15,981 | $141,899 |
| 352 | $384 | $15,596 | $15,981 | $126,302 |
| 353 | $342 | $15,639 | $15,981 | $110,663 |
| 354 | $300 | $15,681 | $15,981 | $94,982 |
| 355 | $257 | $15,724 | $15,981 | $79,259 |
| 356 | $215 | $15,766 | $15,981 | $63,493 |
| 357 | $172 | $15,809 | $15,981 | $47,684 |
| 358 | $129 | $15,852 | $15,981 | $31,832 |
| 359 | $86 | $15,895 | $15,981 | $15,938 |
| 360 | $43 | $15,938 | $15,981 | $0 |
$191,769
$3,334
$188,436
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。
