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
$708 萬
$760 萬
$750 萬
$880 萬
357 呎
@22,129
$790 萬
$818 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,576 | $15,811 | $12,957 | $11,058 |
| 1.500 | $21,341 | $16,590 | $13,750 | $11,865 |
| 2.000 | $22,124 | $17,392 | $14,572 | $12,708 |
| 2.500 | $22,924 | $18,218 | $15,423 | $13,584 |
| 3.000 | $23,742 | $19,067 | $16,303 | $14,495 |
| 3.375 | $24,367 | $19,719 | $16,982 | $15,199 |
| 3.500 | $24,578 | $19,939 | $17,211 | $15,438 |
| 4.000 | $25,430 | $20,834 | $18,147 | $16,414 |
| 4.500 | $26,300 | $21,750 | $19,110 | $17,420 |
| 5.000 | $27,187 | $22,689 | $20,098 | $18,456 |
| 5.500 | $28,091 | $23,650 | $21,112 | $19,521 |
| 6.000 | $29,012 | $24,631 | $22,151 | $20,613 |
每月供款$15,200
30年
$3,438,000
$2,033,737
$5,471,737
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,669 | $5,530 | $15,199 | $3,432,470 |
| 2 | $9,654 | $5,545 | $15,199 | $3,426,925 |
| 3 | $9,638 | $5,561 | $15,199 | $3,421,364 |
| 4 | $9,623 | $5,577 | $15,199 | $3,415,787 |
| 5 | $9,607 | $5,592 | $15,199 | $3,410,195 |
| 6 | $9,591 | $5,608 | $15,199 | $3,404,586 |
| 7 | $9,575 | $5,624 | $15,199 | $3,398,963 |
| 8 | $9,560 | $5,640 | $15,199 | $3,393,323 |
| 9 | $9,544 | $5,656 | $15,199 | $3,387,667 |
| 10 | $9,528 | $5,671 | $15,199 | $3,381,996 |
| 11 | $9,512 | $5,687 | $15,199 | $3,376,309 |
| 12 | $9,496 | $5,703 | $15,199 | $3,370,605 |
$182,391
$114,996
$67,395
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,480 | $5,719 | $15,199 | $3,364,886 |
| 14 | $9,464 | $5,736 | $15,199 | $3,359,150 |
| 15 | $9,448 | $5,752 | $15,199 | $3,353,398 |
| 16 | $9,431 | $5,768 | $15,199 | $3,347,631 |
| 17 | $9,415 | $5,784 | $15,199 | $3,341,847 |
| 18 | $9,399 | $5,800 | $15,199 | $3,336,046 |
| 19 | $9,383 | $5,817 | $15,199 | $3,330,230 |
| 20 | $9,366 | $5,833 | $15,199 | $3,324,397 |
| 21 | $9,350 | $5,849 | $15,199 | $3,318,547 |
| 22 | $9,333 | $5,866 | $15,199 | $3,312,681 |
| 23 | $9,317 | $5,882 | $15,199 | $3,306,799 |
| 24 | $9,300 | $5,899 | $15,199 | $3,300,900 |
$182,391
$112,686
$69,705
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,284 | $5,915 | $15,199 | $3,294,985 |
| 26 | $9,267 | $5,932 | $15,199 | $3,289,053 |
| 27 | $9,250 | $5,949 | $15,199 | $3,283,104 |
| 28 | $9,234 | $5,966 | $15,199 | $3,277,138 |
| 29 | $9,217 | $5,982 | $15,199 | $3,271,156 |
| 30 | $9,200 | $5,999 | $15,199 | $3,265,157 |
| 31 | $9,183 | $6,016 | $15,199 | $3,259,141 |
| 32 | $9,166 | $6,033 | $15,199 | $3,253,108 |
| 33 | $9,149 | $6,050 | $15,199 | $3,247,058 |
| 34 | $9,132 | $6,067 | $15,199 | $3,240,991 |
| 35 | $9,115 | $6,084 | $15,199 | $3,234,907 |
| 36 | $9,098 | $6,101 | $15,199 | $3,228,806 |
$182,391
$110,297
$72,094
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,081 | $6,118 | $15,199 | $3,222,688 |
| 38 | $9,064 | $6,135 | $15,199 | $3,216,552 |
| 39 | $9,047 | $6,153 | $15,199 | $3,210,399 |
| 40 | $9,029 | $6,170 | $15,199 | $3,204,229 |
| 41 | $9,012 | $6,187 | $15,199 | $3,198,042 |
| 42 | $8,994 | $6,205 | $15,199 | $3,191,837 |
| 43 | $8,977 | $6,222 | $15,199 | $3,185,615 |
| 44 | $8,960 | $6,240 | $15,199 | $3,179,375 |
| 45 | $8,942 | $6,257 | $15,199 | $3,173,118 |
| 46 | $8,924 | $6,275 | $15,199 | $3,166,843 |
| 47 | $8,907 | $6,293 | $15,199 | $3,160,551 |
| 48 | $8,889 | $6,310 | $15,199 | $3,154,240 |
$182,391
$107,826
$74,565
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,871 | $6,328 | $15,199 | $3,147,912 |
| 50 | $8,854 | $6,346 | $15,199 | $3,141,567 |
| 51 | $8,836 | $6,364 | $15,199 | $3,135,203 |
| 52 | $8,818 | $6,382 | $15,199 | $3,128,822 |
| 53 | $8,800 | $6,399 | $15,199 | $3,122,422 |
| 54 | $8,782 | $6,417 | $15,199 | $3,116,005 |
| 55 | $8,764 | $6,436 | $15,199 | $3,109,569 |
| 56 | $8,746 | $6,454 | $15,199 | $3,103,116 |
| 57 | $8,728 | $6,472 | $15,199 | $3,096,644 |
| 58 | $8,709 | $6,490 | $15,199 | $3,090,154 |
| 59 | $8,691 | $6,508 | $15,199 | $3,083,646 |
| 60 | $8,673 | $6,527 | $15,199 | $3,077,119 |
$182,391
$105,270
$77,121
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,654 | $6,545 | $15,199 | $3,070,574 |
| 62 | $8,636 | $6,563 | $15,199 | $3,064,011 |
| 63 | $8,618 | $6,582 | $15,199 | $3,057,429 |
| 64 | $8,599 | $6,600 | $15,199 | $3,050,829 |
| 65 | $8,580 | $6,619 | $15,199 | $3,044,210 |
| 66 | $8,562 | $6,637 | $15,199 | $3,037,573 |
| 67 | $8,543 | $6,656 | $15,199 | $3,030,917 |
| 68 | $8,524 | $6,675 | $15,199 | $3,024,242 |
| 69 | $8,506 | $6,694 | $15,199 | $3,017,548 |
| 70 | $8,487 | $6,712 | $15,199 | $3,010,836 |
| 71 | $8,468 | $6,731 | $15,199 | $3,004,105 |
| 72 | $8,449 | $6,750 | $15,199 | $2,997,354 |
$182,391
$102,626
$79,765
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,430 | $6,769 | $15,199 | $2,990,585 |
| 74 | $8,411 | $6,788 | $15,199 | $2,983,797 |
| 75 | $8,392 | $6,807 | $15,199 | $2,976,990 |
| 76 | $8,373 | $6,826 | $15,199 | $2,970,163 |
| 77 | $8,354 | $6,846 | $15,199 | $2,963,317 |
| 78 | $8,334 | $6,865 | $15,199 | $2,956,452 |
| 79 | $8,315 | $6,884 | $15,199 | $2,949,568 |
| 80 | $8,296 | $6,904 | $15,199 | $2,942,665 |
| 81 | $8,276 | $6,923 | $15,199 | $2,935,742 |
| 82 | $8,257 | $6,942 | $15,199 | $2,928,799 |
| 83 | $8,237 | $6,962 | $15,199 | $2,921,837 |
| 84 | $8,218 | $6,982 | $15,199 | $2,914,855 |
$182,391
$99,892
$82,499
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,198 | $7,001 | $15,199 | $2,907,854 |
| 86 | $8,178 | $7,021 | $15,199 | $2,900,833 |
| 87 | $8,159 | $7,041 | $15,199 | $2,893,793 |
| 88 | $8,139 | $7,060 | $15,199 | $2,886,732 |
| 89 | $8,119 | $7,080 | $15,199 | $2,879,652 |
| 90 | $8,099 | $7,100 | $15,199 | $2,872,552 |
| 91 | $8,079 | $7,120 | $15,199 | $2,865,431 |
| 92 | $8,059 | $7,140 | $15,199 | $2,858,291 |
| 93 | $8,039 | $7,160 | $15,199 | $2,851,131 |
| 94 | $8,019 | $7,180 | $15,199 | $2,843,950 |
| 95 | $7,999 | $7,201 | $15,199 | $2,836,750 |
| 96 | $7,978 | $7,221 | $15,199 | $2,829,529 |
$182,391
$97,065
$85,327
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,958 | $7,241 | $15,199 | $2,822,288 |
| 98 | $7,938 | $7,262 | $15,199 | $2,815,026 |
| 99 | $7,917 | $7,282 | $15,199 | $2,807,744 |
| 100 | $7,897 | $7,302 | $15,199 | $2,800,441 |
| 101 | $7,876 | $7,323 | $15,199 | $2,793,118 |
| 102 | $7,856 | $7,344 | $15,199 | $2,785,775 |
| 103 | $7,835 | $7,364 | $15,199 | $2,778,411 |
| 104 | $7,814 | $7,385 | $15,199 | $2,771,026 |
| 105 | $7,794 | $7,406 | $15,199 | $2,763,620 |
| 106 | $7,773 | $7,427 | $15,199 | $2,756,193 |
| 107 | $7,752 | $7,447 | $15,199 | $2,748,746 |
| 108 | $7,731 | $7,468 | $15,199 | $2,741,277 |
$182,391
$94,140
$88,251
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,710 | $7,489 | $15,199 | $2,733,788 |
| 110 | $7,689 | $7,510 | $15,199 | $2,726,277 |
| 111 | $7,668 | $7,532 | $15,199 | $2,718,746 |
| 112 | $7,646 | $7,553 | $15,199 | $2,711,193 |
| 113 | $7,625 | $7,574 | $15,199 | $2,703,619 |
| 114 | $7,604 | $7,595 | $15,199 | $2,696,024 |
| 115 | $7,583 | $7,617 | $15,199 | $2,688,407 |
| 116 | $7,561 | $7,638 | $15,199 | $2,680,769 |
| 117 | $7,540 | $7,660 | $15,199 | $2,673,109 |
| 118 | $7,518 | $7,681 | $15,199 | $2,665,428 |
| 119 | $7,497 | $7,703 | $15,199 | $2,657,725 |
| 120 | $7,475 | $7,724 | $15,199 | $2,650,001 |
$182,391
$91,115
$91,276
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,453 | $7,746 | $15,199 | $2,642,255 |
| 122 | $7,431 | $7,768 | $15,199 | $2,634,487 |
| 123 | $7,409 | $7,790 | $15,199 | $2,626,697 |
| 124 | $7,388 | $7,812 | $15,199 | $2,618,885 |
| 125 | $7,366 | $7,834 | $15,199 | $2,611,052 |
| 126 | $7,344 | $7,856 | $15,199 | $2,603,196 |
| 127 | $7,321 | $7,878 | $15,199 | $2,595,318 |
| 128 | $7,299 | $7,900 | $15,199 | $2,587,418 |
| 129 | $7,277 | $7,922 | $15,199 | $2,579,496 |
| 130 | $7,255 | $7,944 | $15,199 | $2,571,552 |
| 131 | $7,232 | $7,967 | $15,199 | $2,563,585 |
| 132 | $7,210 | $7,989 | $15,199 | $2,555,596 |
$182,391
$87,986
$94,405
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,188 | $8,012 | $15,199 | $2,547,584 |
| 134 | $7,165 | $8,034 | $15,199 | $2,539,550 |
| 135 | $7,142 | $8,057 | $15,199 | $2,531,493 |
| 136 | $7,120 | $8,079 | $15,199 | $2,523,414 |
| 137 | $7,097 | $8,102 | $15,199 | $2,515,311 |
| 138 | $7,074 | $8,125 | $15,199 | $2,507,187 |
| 139 | $7,051 | $8,148 | $15,199 | $2,499,039 |
| 140 | $7,029 | $8,171 | $15,199 | $2,490,868 |
| 141 | $7,006 | $8,194 | $15,199 | $2,482,674 |
| 142 | $6,983 | $8,217 | $15,199 | $2,474,458 |
| 143 | $6,959 | $8,240 | $15,199 | $2,466,218 |
| 144 | $6,936 | $8,263 | $15,199 | $2,457,955 |
$182,391
$84,750
$97,641
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,913 | $8,286 | $15,199 | $2,449,668 |
| 146 | $6,890 | $8,310 | $15,199 | $2,441,359 |
| 147 | $6,866 | $8,333 | $15,199 | $2,433,026 |
| 148 | $6,843 | $8,356 | $15,199 | $2,424,670 |
| 149 | $6,819 | $8,380 | $15,199 | $2,416,290 |
| 150 | $6,796 | $8,403 | $15,199 | $2,407,886 |
| 151 | $6,772 | $8,427 | $15,199 | $2,399,459 |
| 152 | $6,748 | $8,451 | $15,199 | $2,391,008 |
| 153 | $6,725 | $8,475 | $15,199 | $2,382,534 |
| 154 | $6,701 | $8,498 | $15,199 | $2,374,035 |
| 155 | $6,677 | $8,522 | $15,199 | $2,365,513 |
| 156 | $6,653 | $8,546 | $15,199 | $2,356,967 |
$182,391
$81,403
$100,988
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,629 | $8,570 | $15,199 | $2,348,396 |
| 158 | $6,605 | $8,594 | $15,199 | $2,339,802 |
| 159 | $6,581 | $8,619 | $15,199 | $2,331,184 |
| 160 | $6,556 | $8,643 | $15,199 | $2,322,541 |
| 161 | $6,532 | $8,667 | $15,199 | $2,313,874 |
| 162 | $6,508 | $8,691 | $15,199 | $2,305,182 |
| 163 | $6,483 | $8,716 | $15,199 | $2,296,466 |
| 164 | $6,459 | $8,740 | $15,199 | $2,287,726 |
| 165 | $6,434 | $8,765 | $15,199 | $2,278,961 |
| 166 | $6,410 | $8,790 | $15,199 | $2,270,171 |
| 167 | $6,385 | $8,814 | $15,199 | $2,261,357 |
| 168 | $6,360 | $8,839 | $15,199 | $2,252,517 |
$182,391
$77,942
$104,449
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,335 | $8,864 | $15,199 | $2,243,653 |
| 170 | $6,310 | $8,889 | $15,199 | $2,234,764 |
| 171 | $6,285 | $8,914 | $15,199 | $2,225,850 |
| 172 | $6,260 | $8,939 | $15,199 | $2,216,911 |
| 173 | $6,235 | $8,964 | $15,199 | $2,207,947 |
| 174 | $6,210 | $8,989 | $15,199 | $2,198,958 |
| 175 | $6,185 | $9,015 | $15,199 | $2,189,943 |
| 176 | $6,159 | $9,040 | $15,199 | $2,180,903 |
| 177 | $6,134 | $9,065 | $15,199 | $2,171,837 |
| 178 | $6,108 | $9,091 | $15,199 | $2,162,746 |
| 179 | $6,083 | $9,117 | $15,199 | $2,153,630 |
| 180 | $6,057 | $9,142 | $15,199 | $2,144,488 |
$182,391
$74,362
$108,030
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,031 | $9,168 | $15,199 | $2,135,320 |
| 182 | $6,006 | $9,194 | $15,199 | $2,126,126 |
| 183 | $5,980 | $9,220 | $15,199 | $2,116,907 |
| 184 | $5,954 | $9,245 | $15,199 | $2,107,661 |
| 185 | $5,928 | $9,271 | $15,199 | $2,098,390 |
| 186 | $5,902 | $9,298 | $15,199 | $2,089,092 |
| 187 | $5,876 | $9,324 | $15,199 | $2,079,768 |
| 188 | $5,849 | $9,350 | $15,199 | $2,070,418 |
| 189 | $5,823 | $9,376 | $15,199 | $2,061,042 |
| 190 | $5,797 | $9,403 | $15,199 | $2,051,640 |
| 191 | $5,770 | $9,429 | $15,199 | $2,042,211 |
| 192 | $5,744 | $9,456 | $15,199 | $2,032,755 |
$182,391
$70,659
$111,733
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,717 | $9,482 | $15,199 | $2,023,273 |
| 194 | $5,690 | $9,509 | $15,199 | $2,013,764 |
| 195 | $5,664 | $9,536 | $15,199 | $2,004,229 |
| 196 | $5,637 | $9,562 | $15,199 | $1,994,666 |
| 197 | $5,610 | $9,589 | $15,199 | $1,985,077 |
| 198 | $5,583 | $9,616 | $15,199 | $1,975,461 |
| 199 | $5,556 | $9,643 | $15,199 | $1,965,817 |
| 200 | $5,529 | $9,670 | $15,199 | $1,956,147 |
| 201 | $5,502 | $9,698 | $15,199 | $1,946,449 |
| 202 | $5,474 | $9,725 | $15,199 | $1,936,724 |
| 203 | $5,447 | $9,752 | $15,199 | $1,926,972 |
| 204 | $5,420 | $9,780 | $15,199 | $1,917,193 |
$182,391
$66,829
$115,562
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,392 | $9,807 | $15,199 | $1,907,385 |
| 206 | $5,365 | $9,835 | $15,199 | $1,897,551 |
| 207 | $5,337 | $9,862 | $15,199 | $1,887,688 |
| 208 | $5,309 | $9,890 | $15,199 | $1,877,798 |
| 209 | $5,281 | $9,918 | $15,199 | $1,867,880 |
| 210 | $5,253 | $9,946 | $15,199 | $1,857,934 |
| 211 | $5,225 | $9,974 | $15,199 | $1,847,961 |
| 212 | $5,197 | $10,002 | $15,199 | $1,837,959 |
| 213 | $5,169 | $10,030 | $15,199 | $1,827,929 |
| 214 | $5,141 | $10,058 | $15,199 | $1,817,870 |
| 215 | $5,113 | $10,087 | $15,199 | $1,807,784 |
| 216 | $5,084 | $10,115 | $15,199 | $1,797,669 |
$182,391
$62,868
$119,524
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,056 | $10,143 | $15,199 | $1,787,526 |
| 218 | $5,027 | $10,172 | $15,199 | $1,777,354 |
| 219 | $4,999 | $10,200 | $15,199 | $1,767,153 |
| 220 | $4,970 | $10,229 | $15,199 | $1,756,924 |
| 221 | $4,941 | $10,258 | $15,199 | $1,746,666 |
| 222 | $4,912 | $10,287 | $15,199 | $1,736,380 |
| 223 | $4,884 | $10,316 | $15,199 | $1,726,064 |
| 224 | $4,855 | $10,345 | $15,199 | $1,715,719 |
| 225 | $4,825 | $10,374 | $15,199 | $1,705,345 |
| 226 | $4,796 | $10,403 | $15,199 | $1,694,942 |
| 227 | $4,767 | $10,432 | $15,199 | $1,684,510 |
| 228 | $4,738 | $10,462 | $15,199 | $1,674,049 |
$182,391
$58,771
$123,621
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,708 | $10,491 | $15,199 | $1,663,558 |
| 230 | $4,679 | $10,521 | $15,199 | $1,653,037 |
| 231 | $4,649 | $10,550 | $15,199 | $1,642,487 |
| 232 | $4,619 | $10,580 | $15,199 | $1,631,907 |
| 233 | $4,590 | $10,610 | $15,199 | $1,621,298 |
| 234 | $4,560 | $10,639 | $15,199 | $1,610,658 |
| 235 | $4,530 | $10,669 | $15,199 | $1,599,989 |
| 236 | $4,500 | $10,699 | $15,199 | $1,589,290 |
| 237 | $4,470 | $10,729 | $15,199 | $1,578,560 |
| 238 | $4,440 | $10,760 | $15,199 | $1,567,801 |
| 239 | $4,409 | $10,790 | $15,199 | $1,557,011 |
| 240 | $4,379 | $10,820 | $15,199 | $1,546,191 |
$182,391
$54,533
$127,858
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,349 | $10,851 | $15,199 | $1,535,340 |
| 242 | $4,318 | $10,881 | $15,199 | $1,524,459 |
| 243 | $4,288 | $10,912 | $15,199 | $1,513,547 |
| 244 | $4,257 | $10,942 | $15,199 | $1,502,605 |
| 245 | $4,226 | $10,973 | $15,199 | $1,491,632 |
| 246 | $4,195 | $11,004 | $15,199 | $1,480,628 |
| 247 | $4,164 | $11,035 | $15,199 | $1,469,593 |
| 248 | $4,133 | $11,066 | $15,199 | $1,458,527 |
| 249 | $4,102 | $11,097 | $15,199 | $1,447,429 |
| 250 | $4,071 | $11,128 | $15,199 | $1,436,301 |
| 251 | $4,040 | $11,160 | $15,199 | $1,425,141 |
| 252 | $4,008 | $11,191 | $15,199 | $1,413,950 |
$182,391
$50,151
$132,240
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,977 | $11,223 | $15,199 | $1,402,728 |
| 254 | $3,945 | $11,254 | $15,199 | $1,391,474 |
| 255 | $3,914 | $11,286 | $15,199 | $1,380,188 |
| 256 | $3,882 | $11,317 | $15,199 | $1,368,870 |
| 257 | $3,850 | $11,349 | $15,199 | $1,357,521 |
| 258 | $3,818 | $11,381 | $15,199 | $1,346,140 |
| 259 | $3,786 | $11,413 | $15,199 | $1,334,727 |
| 260 | $3,754 | $11,445 | $15,199 | $1,323,281 |
| 261 | $3,722 | $11,478 | $15,199 | $1,311,804 |
| 262 | $3,689 | $11,510 | $15,199 | $1,300,294 |
| 263 | $3,657 | $11,542 | $15,199 | $1,288,752 |
| 264 | $3,625 | $11,575 | $15,199 | $1,277,177 |
$182,391
$45,618
$136,773
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,592 | $11,607 | $15,199 | $1,265,570 |
| 266 | $3,559 | $11,640 | $15,199 | $1,253,930 |
| 267 | $3,527 | $11,673 | $15,199 | $1,242,257 |
| 268 | $3,494 | $11,705 | $15,199 | $1,230,552 |
| 269 | $3,461 | $11,738 | $15,199 | $1,218,814 |
| 270 | $3,428 | $11,771 | $15,199 | $1,207,042 |
| 271 | $3,395 | $11,804 | $15,199 | $1,195,238 |
| 272 | $3,362 | $11,838 | $15,199 | $1,183,400 |
| 273 | $3,328 | $11,871 | $15,199 | $1,171,529 |
| 274 | $3,295 | $11,904 | $15,199 | $1,159,625 |
| 275 | $3,261 | $11,938 | $15,199 | $1,147,687 |
| 276 | $3,228 | $11,971 | $15,199 | $1,135,716 |
$182,391
$40,930
$141,461
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,194 | $12,005 | $15,199 | $1,123,711 |
| 278 | $3,160 | $12,039 | $15,199 | $1,111,672 |
| 279 | $3,127 | $12,073 | $15,199 | $1,099,599 |
| 280 | $3,093 | $12,107 | $15,199 | $1,087,492 |
| 281 | $3,059 | $12,141 | $15,199 | $1,075,352 |
| 282 | $3,024 | $12,175 | $15,199 | $1,063,177 |
| 283 | $2,990 | $12,209 | $15,199 | $1,050,968 |
| 284 | $2,956 | $12,243 | $15,199 | $1,038,724 |
| 285 | $2,921 | $12,278 | $15,199 | $1,026,446 |
| 286 | $2,887 | $12,312 | $15,199 | $1,014,134 |
| 287 | $2,852 | $12,347 | $15,199 | $1,001,787 |
| 288 | $2,818 | $12,382 | $15,199 | $989,405 |
$182,391
$36,081
$146,310
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,783 | $12,417 | $15,199 | $976,989 |
| 290 | $2,748 | $12,451 | $15,199 | $964,537 |
| 291 | $2,713 | $12,487 | $15,199 | $952,051 |
| 292 | $2,678 | $12,522 | $15,199 | $939,529 |
| 293 | $2,642 | $12,557 | $15,199 | $926,972 |
| 294 | $2,607 | $12,592 | $15,199 | $914,380 |
| 295 | $2,572 | $12,628 | $15,199 | $901,753 |
| 296 | $2,536 | $12,663 | $15,199 | $889,089 |
| 297 | $2,501 | $12,699 | $15,199 | $876,391 |
| 298 | $2,465 | $12,734 | $15,199 | $863,656 |
| 299 | $2,429 | $12,770 | $15,199 | $850,886 |
| 300 | $2,393 | $12,806 | $15,199 | $838,080 |
$182,391
$31,066
$151,325
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,357 | $12,842 | $15,199 | $825,238 |
| 302 | $2,321 | $12,878 | $15,199 | $812,360 |
| 303 | $2,285 | $12,915 | $15,199 | $799,445 |
| 304 | $2,248 | $12,951 | $15,199 | $786,494 |
| 305 | $2,212 | $12,987 | $15,199 | $773,507 |
| 306 | $2,175 | $13,024 | $15,199 | $760,483 |
| 307 | $2,139 | $13,060 | $15,199 | $747,423 |
| 308 | $2,102 | $13,097 | $15,199 | $734,326 |
| 309 | $2,065 | $13,134 | $15,199 | $721,192 |
| 310 | $2,028 | $13,171 | $15,199 | $708,021 |
| 311 | $1,991 | $13,208 | $15,199 | $694,813 |
| 312 | $1,954 | $13,245 | $15,199 | $681,568 |
$182,391
$25,879
$156,512
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,917 | $13,282 | $15,199 | $668,285 |
| 314 | $1,880 | $13,320 | $15,199 | $654,966 |
| 315 | $1,842 | $13,357 | $15,199 | $641,608 |
| 316 | $1,805 | $13,395 | $15,199 | $628,214 |
| 317 | $1,767 | $13,432 | $15,199 | $614,781 |
| 318 | $1,729 | $13,470 | $15,199 | $601,311 |
| 319 | $1,691 | $13,508 | $15,199 | $587,803 |
| 320 | $1,653 | $13,546 | $15,199 | $574,257 |
| 321 | $1,615 | $13,584 | $15,199 | $560,673 |
| 322 | $1,577 | $13,622 | $15,199 | $547,050 |
| 323 | $1,539 | $13,661 | $15,199 | $533,390 |
| 324 | $1,500 | $13,699 | $15,199 | $519,691 |
$182,391
$20,514
$161,877
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,462 | $13,738 | $15,199 | $505,953 |
| 326 | $1,423 | $13,776 | $15,199 | $492,177 |
| 327 | $1,384 | $13,815 | $15,199 | $478,362 |
| 328 | $1,345 | $13,854 | $15,199 | $464,508 |
| 329 | $1,306 | $13,893 | $15,199 | $450,615 |
| 330 | $1,267 | $13,932 | $15,199 | $436,683 |
| 331 | $1,228 | $13,971 | $15,199 | $422,712 |
| 332 | $1,189 | $14,010 | $15,199 | $408,702 |
| 333 | $1,149 | $14,050 | $15,199 | $394,652 |
| 334 | $1,110 | $14,089 | $15,199 | $380,562 |
| 335 | $1,070 | $14,129 | $15,199 | $366,433 |
| 336 | $1,031 | $14,169 | $15,199 | $352,265 |
$182,391
$14,965
$167,426
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $991 | $14,209 | $15,199 | $338,056 |
| 338 | $951 | $14,248 | $15,199 | $323,808 |
| 339 | $911 | $14,289 | $15,199 | $309,519 |
| 340 | $871 | $14,329 | $15,199 | $295,190 |
| 341 | $830 | $14,369 | $15,199 | $280,821 |
| 342 | $790 | $14,409 | $15,199 | $266,412 |
| 343 | $749 | $14,450 | $15,199 | $251,962 |
| 344 | $709 | $14,491 | $15,199 | $237,471 |
| 345 | $668 | $14,531 | $15,199 | $222,940 |
| 346 | $627 | $14,572 | $15,199 | $208,368 |
| 347 | $586 | $14,613 | $15,199 | $193,755 |
| 348 | $545 | $14,654 | $15,199 | $179,100 |
$182,391
$9,227
$173,165
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $504 | $14,696 | $15,199 | $164,405 |
| 350 | $462 | $14,737 | $15,199 | $149,668 |
| 351 | $421 | $14,778 | $15,199 | $134,889 |
| 352 | $379 | $14,820 | $15,199 | $120,070 |
| 353 | $338 | $14,862 | $15,199 | $105,208 |
| 354 | $296 | $14,903 | $15,199 | $90,305 |
| 355 | $254 | $14,945 | $15,199 | $75,359 |
| 356 | $212 | $14,987 | $15,199 | $60,372 |
| 357 | $170 | $15,029 | $15,199 | $45,343 |
| 358 | $128 | $15,072 | $15,199 | $30,271 |
| 359 | $85 | $15,114 | $15,199 | $15,157 |
| 360 | $43 | $15,157 | $15,199 | $0 |
$182,391
$3,291
$179,100
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。
