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
$710 萬
$830 萬
$700 萬
$718 萬
$895 萬
773 呎
@9,702
959 呎
@7,821
$750 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,980 | $16,122 | $13,211 | $11,275 |
| 1.500 | $21,760 | $16,916 | $14,020 | $12,098 |
| 2.000 | $22,558 | $17,734 | $14,858 | $12,957 |
| 2.500 | $23,374 | $18,576 | $15,726 | $13,851 |
| 3.000 | $24,208 | $19,441 | $16,623 | $14,779 |
| 3.500 | $25,060 | $20,330 | $17,549 | $15,741 |
| 4.000 | $25,930 | $21,243 | $18,503 | $16,736 |
| 4.500 | $26,817 | $22,178 | $19,485 | $17,762 |
| 5.000 | $27,721 | $23,135 | $20,493 | $18,818 |
| 5.500 | $28,643 | $24,114 | $21,527 | $19,904 |
| 6.000 | $29,581 | $25,114 | $22,586 | $21,017 |
每月供款$15,742
30年
$3,505,500
$2,161,355
$5,666,855
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,224 | $5,517 | $15,741 | $3,499,983 |
| 2 | $10,208 | $5,533 | $15,741 | $3,494,450 |
| 3 | $10,192 | $5,549 | $15,741 | $3,488,901 |
| 4 | $10,176 | $5,565 | $15,741 | $3,483,336 |
| 5 | $10,160 | $5,582 | $15,741 | $3,477,754 |
| 6 | $10,143 | $5,598 | $15,741 | $3,472,156 |
| 7 | $10,127 | $5,614 | $15,741 | $3,466,542 |
| 8 | $10,111 | $5,631 | $15,741 | $3,460,912 |
| 9 | $10,094 | $5,647 | $15,741 | $3,455,265 |
| 10 | $10,078 | $5,663 | $15,741 | $3,449,601 |
| 11 | $10,061 | $5,680 | $15,741 | $3,443,921 |
| 12 | $10,045 | $5,696 | $15,741 | $3,438,225 |
$188,895
$121,620
$67,275
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,028 | $5,713 | $15,741 | $3,432,512 |
| 14 | $10,011 | $5,730 | $15,741 | $3,426,782 |
| 15 | $9,995 | $5,746 | $15,741 | $3,421,036 |
| 16 | $9,978 | $5,763 | $15,741 | $3,415,272 |
| 17 | $9,961 | $5,780 | $15,741 | $3,409,492 |
| 18 | $9,944 | $5,797 | $15,741 | $3,403,695 |
| 19 | $9,927 | $5,814 | $15,741 | $3,397,882 |
| 20 | $9,910 | $5,831 | $15,741 | $3,392,051 |
| 21 | $9,893 | $5,848 | $15,741 | $3,386,203 |
| 22 | $9,876 | $5,865 | $15,741 | $3,380,338 |
| 23 | $9,859 | $5,882 | $15,741 | $3,374,456 |
| 24 | $9,842 | $5,899 | $15,741 | $3,368,557 |
$188,895
$119,227
$69,668
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,825 | $5,916 | $15,741 | $3,362,641 |
| 26 | $9,808 | $5,934 | $15,741 | $3,356,707 |
| 27 | $9,790 | $5,951 | $15,741 | $3,350,756 |
| 28 | $9,773 | $5,968 | $15,741 | $3,344,788 |
| 29 | $9,756 | $5,986 | $15,741 | $3,338,803 |
| 30 | $9,738 | $6,003 | $15,741 | $3,332,800 |
| 31 | $9,721 | $6,021 | $15,741 | $3,326,779 |
| 32 | $9,703 | $6,038 | $15,741 | $3,320,741 |
| 33 | $9,685 | $6,056 | $15,741 | $3,314,685 |
| 34 | $9,668 | $6,073 | $15,741 | $3,308,612 |
| 35 | $9,650 | $6,091 | $15,741 | $3,302,520 |
| 36 | $9,632 | $6,109 | $15,741 | $3,296,411 |
$188,895
$116,749
$72,146
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,615 | $6,127 | $15,741 | $3,290,285 |
| 38 | $9,597 | $6,145 | $15,741 | $3,284,140 |
| 39 | $9,579 | $6,163 | $15,741 | $3,277,978 |
| 40 | $9,561 | $6,180 | $15,741 | $3,271,797 |
| 41 | $9,543 | $6,199 | $15,741 | $3,265,599 |
| 42 | $9,525 | $6,217 | $15,741 | $3,259,382 |
| 43 | $9,507 | $6,235 | $15,741 | $3,253,147 |
| 44 | $9,488 | $6,253 | $15,741 | $3,246,894 |
| 45 | $9,470 | $6,271 | $15,741 | $3,240,623 |
| 46 | $9,452 | $6,289 | $15,741 | $3,234,334 |
| 47 | $9,433 | $6,308 | $15,741 | $3,228,026 |
| 48 | $9,415 | $6,326 | $15,741 | $3,221,700 |
$188,895
$114,183
$74,712
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,397 | $6,345 | $15,741 | $3,215,355 |
| 50 | $9,378 | $6,363 | $15,741 | $3,208,992 |
| 51 | $9,360 | $6,382 | $15,741 | $3,202,610 |
| 52 | $9,341 | $6,400 | $15,741 | $3,196,210 |
| 53 | $9,322 | $6,419 | $15,741 | $3,189,791 |
| 54 | $9,304 | $6,438 | $15,741 | $3,183,353 |
| 55 | $9,285 | $6,456 | $15,741 | $3,176,897 |
| 56 | $9,266 | $6,475 | $15,741 | $3,170,422 |
| 57 | $9,247 | $6,494 | $15,741 | $3,163,927 |
| 58 | $9,228 | $6,513 | $15,741 | $3,157,414 |
| 59 | $9,209 | $6,532 | $15,741 | $3,150,882 |
| 60 | $9,190 | $6,551 | $15,741 | $3,144,331 |
$188,895
$111,526
$77,369
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,171 | $6,570 | $15,741 | $3,137,761 |
| 62 | $9,152 | $6,589 | $15,741 | $3,131,171 |
| 63 | $9,133 | $6,609 | $15,741 | $3,124,562 |
| 64 | $9,113 | $6,628 | $15,741 | $3,117,934 |
| 65 | $9,094 | $6,647 | $15,741 | $3,111,287 |
| 66 | $9,075 | $6,667 | $15,741 | $3,104,621 |
| 67 | $9,055 | $6,686 | $15,741 | $3,097,934 |
| 68 | $9,036 | $6,706 | $15,741 | $3,091,229 |
| 69 | $9,016 | $6,725 | $15,741 | $3,084,504 |
| 70 | $8,996 | $6,745 | $15,741 | $3,077,759 |
| 71 | $8,977 | $6,764 | $15,741 | $3,070,994 |
| 72 | $8,957 | $6,784 | $15,741 | $3,064,210 |
$188,895
$108,774
$80,121
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,937 | $6,804 | $15,741 | $3,057,406 |
| 74 | $8,917 | $6,824 | $15,741 | $3,050,582 |
| 75 | $8,898 | $6,844 | $15,741 | $3,043,739 |
| 76 | $8,878 | $6,864 | $15,741 | $3,036,875 |
| 77 | $8,858 | $6,884 | $15,741 | $3,029,991 |
| 78 | $8,837 | $6,904 | $15,741 | $3,023,087 |
| 79 | $8,817 | $6,924 | $15,741 | $3,016,164 |
| 80 | $8,797 | $6,944 | $15,741 | $3,009,219 |
| 81 | $8,777 | $6,964 | $15,741 | $3,002,255 |
| 82 | $8,757 | $6,985 | $15,741 | $2,995,270 |
| 83 | $8,736 | $7,005 | $15,741 | $2,988,265 |
| 84 | $8,716 | $7,025 | $15,741 | $2,981,240 |
$188,895
$105,925
$82,970
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,695 | $7,046 | $15,741 | $2,974,194 |
| 86 | $8,675 | $7,067 | $15,741 | $2,967,127 |
| 87 | $8,654 | $7,087 | $15,741 | $2,960,040 |
| 88 | $8,633 | $7,108 | $15,741 | $2,952,932 |
| 89 | $8,613 | $7,129 | $15,741 | $2,945,804 |
| 90 | $8,592 | $7,149 | $15,741 | $2,938,654 |
| 91 | $8,571 | $7,170 | $15,741 | $2,931,484 |
| 92 | $8,550 | $7,191 | $15,741 | $2,924,293 |
| 93 | $8,529 | $7,212 | $15,741 | $2,917,081 |
| 94 | $8,508 | $7,233 | $15,741 | $2,909,848 |
| 95 | $8,487 | $7,254 | $15,741 | $2,902,594 |
| 96 | $8,466 | $7,275 | $15,741 | $2,895,318 |
$188,895
$102,974
$85,921
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,445 | $7,297 | $15,741 | $2,888,022 |
| 98 | $8,423 | $7,318 | $15,741 | $2,880,704 |
| 99 | $8,402 | $7,339 | $15,741 | $2,873,365 |
| 100 | $8,381 | $7,361 | $15,741 | $2,866,004 |
| 101 | $8,359 | $7,382 | $15,741 | $2,858,622 |
| 102 | $8,338 | $7,404 | $15,741 | $2,851,218 |
| 103 | $8,316 | $7,425 | $15,741 | $2,843,793 |
| 104 | $8,294 | $7,447 | $15,741 | $2,836,346 |
| 105 | $8,273 | $7,469 | $15,741 | $2,828,878 |
| 106 | $8,251 | $7,490 | $15,741 | $2,821,387 |
| 107 | $8,229 | $7,512 | $15,741 | $2,813,875 |
| 108 | $8,207 | $7,534 | $15,741 | $2,806,341 |
$188,895
$99,918
$88,977
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,185 | $7,556 | $15,741 | $2,798,785 |
| 110 | $8,163 | $7,578 | $15,741 | $2,791,207 |
| 111 | $8,141 | $7,600 | $15,741 | $2,783,607 |
| 112 | $8,119 | $7,622 | $15,741 | $2,775,984 |
| 113 | $8,097 | $7,645 | $15,741 | $2,768,340 |
| 114 | $8,074 | $7,667 | $15,741 | $2,760,673 |
| 115 | $8,052 | $7,689 | $15,741 | $2,752,983 |
| 116 | $8,030 | $7,712 | $15,741 | $2,745,272 |
| 117 | $8,007 | $7,734 | $15,741 | $2,737,537 |
| 118 | $7,984 | $7,757 | $15,741 | $2,729,781 |
| 119 | $7,962 | $7,779 | $15,741 | $2,722,001 |
| 120 | $7,939 | $7,802 | $15,741 | $2,714,199 |
$188,895
$96,753
$92,142
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,916 | $7,825 | $15,741 | $2,706,374 |
| 122 | $7,894 | $7,848 | $15,741 | $2,698,527 |
| 123 | $7,871 | $7,871 | $15,741 | $2,690,656 |
| 124 | $7,848 | $7,894 | $15,741 | $2,682,763 |
| 125 | $7,825 | $7,917 | $15,741 | $2,674,846 |
| 126 | $7,802 | $7,940 | $15,741 | $2,666,906 |
| 127 | $7,778 | $7,963 | $15,741 | $2,658,944 |
| 128 | $7,755 | $7,986 | $15,741 | $2,650,958 |
| 129 | $7,732 | $8,009 | $15,741 | $2,642,948 |
| 130 | $7,709 | $8,033 | $15,741 | $2,634,916 |
| 131 | $7,685 | $8,056 | $15,741 | $2,626,860 |
| 132 | $7,662 | $8,080 | $15,741 | $2,618,780 |
$188,895
$93,476
$95,419
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,638 | $8,103 | $15,741 | $2,610,677 |
| 134 | $7,614 | $8,127 | $15,741 | $2,602,550 |
| 135 | $7,591 | $8,150 | $15,741 | $2,594,399 |
| 136 | $7,567 | $8,174 | $15,741 | $2,586,225 |
| 137 | $7,543 | $8,198 | $15,741 | $2,578,027 |
| 138 | $7,519 | $8,222 | $15,741 | $2,569,805 |
| 139 | $7,495 | $8,246 | $15,741 | $2,561,559 |
| 140 | $7,471 | $8,270 | $15,741 | $2,553,289 |
| 141 | $7,447 | $8,294 | $15,741 | $2,544,995 |
| 142 | $7,423 | $8,318 | $15,741 | $2,536,677 |
| 143 | $7,399 | $8,343 | $15,741 | $2,528,334 |
| 144 | $7,374 | $8,367 | $15,741 | $2,519,967 |
$188,895
$90,082
$98,813
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,350 | $8,391 | $15,741 | $2,511,576 |
| 146 | $7,325 | $8,416 | $15,741 | $2,503,160 |
| 147 | $7,301 | $8,440 | $15,741 | $2,494,719 |
| 148 | $7,276 | $8,465 | $15,741 | $2,486,254 |
| 149 | $7,252 | $8,490 | $15,741 | $2,477,765 |
| 150 | $7,227 | $8,514 | $15,741 | $2,469,250 |
| 151 | $7,202 | $8,539 | $15,741 | $2,460,711 |
| 152 | $7,177 | $8,564 | $15,741 | $2,452,147 |
| 153 | $7,152 | $8,589 | $15,741 | $2,443,558 |
| 154 | $7,127 | $8,614 | $15,741 | $2,434,943 |
| 155 | $7,102 | $8,639 | $15,741 | $2,426,304 |
| 156 | $7,077 | $8,665 | $15,741 | $2,417,640 |
$188,895
$86,568
$102,327
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,051 | $8,690 | $15,741 | $2,408,950 |
| 158 | $7,026 | $8,715 | $15,741 | $2,400,235 |
| 159 | $7,001 | $8,741 | $15,741 | $2,391,494 |
| 160 | $6,975 | $8,766 | $15,741 | $2,382,728 |
| 161 | $6,950 | $8,792 | $15,741 | $2,373,936 |
| 162 | $6,924 | $8,817 | $15,741 | $2,365,119 |
| 163 | $6,898 | $8,843 | $15,741 | $2,356,276 |
| 164 | $6,872 | $8,869 | $15,741 | $2,347,407 |
| 165 | $6,847 | $8,895 | $15,741 | $2,338,513 |
| 166 | $6,821 | $8,921 | $15,741 | $2,329,592 |
| 167 | $6,795 | $8,947 | $15,741 | $2,320,645 |
| 168 | $6,769 | $8,973 | $15,741 | $2,311,673 |
$188,895
$82,928
$105,967
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,742 | $8,999 | $15,741 | $2,302,674 |
| 170 | $6,716 | $9,025 | $15,741 | $2,293,649 |
| 171 | $6,690 | $9,051 | $15,741 | $2,284,597 |
| 172 | $6,663 | $9,078 | $15,741 | $2,275,519 |
| 173 | $6,637 | $9,104 | $15,741 | $2,266,415 |
| 174 | $6,610 | $9,131 | $15,741 | $2,257,284 |
| 175 | $6,584 | $9,158 | $15,741 | $2,248,127 |
| 176 | $6,557 | $9,184 | $15,741 | $2,238,942 |
| 177 | $6,530 | $9,211 | $15,741 | $2,229,731 |
| 178 | $6,503 | $9,238 | $15,741 | $2,220,493 |
| 179 | $6,476 | $9,265 | $15,741 | $2,211,229 |
| 180 | $6,449 | $9,292 | $15,741 | $2,201,937 |
$188,895
$79,159
$109,736
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,422 | $9,319 | $15,741 | $2,192,618 |
| 182 | $6,395 | $9,346 | $15,741 | $2,183,272 |
| 183 | $6,368 | $9,373 | $15,741 | $2,173,898 |
| 184 | $6,341 | $9,401 | $15,741 | $2,164,498 |
| 185 | $6,313 | $9,428 | $15,741 | $2,155,069 |
| 186 | $6,286 | $9,456 | $15,741 | $2,145,614 |
| 187 | $6,258 | $9,483 | $15,741 | $2,136,131 |
| 188 | $6,230 | $9,511 | $15,741 | $2,126,620 |
| 189 | $6,203 | $9,539 | $15,741 | $2,117,081 |
| 190 | $6,175 | $9,566 | $15,741 | $2,107,515 |
| 191 | $6,147 | $9,594 | $15,741 | $2,097,920 |
| 192 | $6,119 | $9,622 | $15,741 | $2,088,298 |
$188,895
$75,256
$113,639
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,091 | $9,650 | $15,741 | $2,078,648 |
| 194 | $6,063 | $9,679 | $15,741 | $2,068,969 |
| 195 | $6,034 | $9,707 | $15,741 | $2,059,262 |
| 196 | $6,006 | $9,735 | $15,741 | $2,049,527 |
| 197 | $5,978 | $9,763 | $15,741 | $2,039,764 |
| 198 | $5,949 | $9,792 | $15,741 | $2,029,972 |
| 199 | $5,921 | $9,821 | $15,741 | $2,020,151 |
| 200 | $5,892 | $9,849 | $15,741 | $2,010,302 |
| 201 | $5,863 | $9,878 | $15,741 | $2,000,424 |
| 202 | $5,835 | $9,907 | $15,741 | $1,990,518 |
| 203 | $5,806 | $9,936 | $15,741 | $1,980,582 |
| 204 | $5,777 | $9,965 | $15,741 | $1,970,617 |
$188,895
$71,215
$117,681
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,748 | $9,994 | $15,741 | $1,960,624 |
| 206 | $5,718 | $10,023 | $15,741 | $1,950,601 |
| 207 | $5,689 | $10,052 | $15,741 | $1,940,549 |
| 208 | $5,660 | $10,081 | $15,741 | $1,930,468 |
| 209 | $5,631 | $10,111 | $15,741 | $1,920,357 |
| 210 | $5,601 | $10,140 | $15,741 | $1,910,217 |
| 211 | $5,571 | $10,170 | $15,741 | $1,900,047 |
| 212 | $5,542 | $10,199 | $15,741 | $1,889,847 |
| 213 | $5,512 | $10,229 | $15,741 | $1,879,618 |
| 214 | $5,482 | $10,259 | $15,741 | $1,869,359 |
| 215 | $5,452 | $10,289 | $15,741 | $1,859,070 |
| 216 | $5,422 | $10,319 | $15,741 | $1,848,751 |
$188,895
$67,029
$121,866
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,392 | $10,349 | $15,741 | $1,838,402 |
| 218 | $5,362 | $10,379 | $15,741 | $1,828,023 |
| 219 | $5,332 | $10,410 | $15,741 | $1,817,613 |
| 220 | $5,301 | $10,440 | $15,741 | $1,807,174 |
| 221 | $5,271 | $10,470 | $15,741 | $1,796,703 |
| 222 | $5,240 | $10,501 | $15,741 | $1,786,202 |
| 223 | $5,210 | $10,532 | $15,741 | $1,775,671 |
| 224 | $5,179 | $10,562 | $15,741 | $1,765,109 |
| 225 | $5,148 | $10,593 | $15,741 | $1,754,516 |
| 226 | $5,117 | $10,624 | $15,741 | $1,743,892 |
| 227 | $5,086 | $10,655 | $15,741 | $1,733,237 |
| 228 | $5,055 | $10,686 | $15,741 | $1,722,551 |
$188,895
$62,695
$126,201
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,024 | $10,717 | $15,741 | $1,711,834 |
| 230 | $4,993 | $10,748 | $15,741 | $1,701,085 |
| 231 | $4,961 | $10,780 | $15,741 | $1,690,305 |
| 232 | $4,930 | $10,811 | $15,741 | $1,679,494 |
| 233 | $4,899 | $10,843 | $15,741 | $1,668,651 |
| 234 | $4,867 | $10,874 | $15,741 | $1,657,777 |
| 235 | $4,835 | $10,906 | $15,741 | $1,646,871 |
| 236 | $4,803 | $10,938 | $15,741 | $1,635,933 |
| 237 | $4,771 | $10,970 | $15,741 | $1,624,963 |
| 238 | $4,739 | $11,002 | $15,741 | $1,613,962 |
| 239 | $4,707 | $11,034 | $15,741 | $1,602,928 |
| 240 | $4,675 | $11,066 | $15,741 | $1,591,862 |
$188,895
$58,206
$130,689
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,643 | $11,098 | $15,741 | $1,580,763 |
| 242 | $4,611 | $11,131 | $15,741 | $1,569,633 |
| 243 | $4,578 | $11,163 | $15,741 | $1,558,469 |
| 244 | $4,546 | $11,196 | $15,741 | $1,547,274 |
| 245 | $4,513 | $11,228 | $15,741 | $1,536,045 |
| 246 | $4,480 | $11,261 | $15,741 | $1,524,784 |
| 247 | $4,447 | $11,294 | $15,741 | $1,513,490 |
| 248 | $4,414 | $11,327 | $15,741 | $1,502,163 |
| 249 | $4,381 | $11,360 | $15,741 | $1,490,803 |
| 250 | $4,348 | $11,393 | $15,741 | $1,479,410 |
| 251 | $4,315 | $11,426 | $15,741 | $1,467,984 |
| 252 | $4,282 | $11,460 | $15,741 | $1,456,524 |
$188,895
$53,558
$135,337
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,248 | $11,493 | $15,741 | $1,445,031 |
| 254 | $4,215 | $11,527 | $15,741 | $1,433,505 |
| 255 | $4,181 | $11,560 | $15,741 | $1,421,944 |
| 256 | $4,147 | $11,594 | $15,741 | $1,410,350 |
| 257 | $4,114 | $11,628 | $15,741 | $1,398,723 |
| 258 | $4,080 | $11,662 | $15,741 | $1,387,061 |
| 259 | $4,046 | $11,696 | $15,741 | $1,375,365 |
| 260 | $4,011 | $11,730 | $15,741 | $1,363,636 |
| 261 | $3,977 | $11,764 | $15,741 | $1,351,872 |
| 262 | $3,943 | $11,798 | $15,741 | $1,340,073 |
| 263 | $3,909 | $11,833 | $15,741 | $1,328,241 |
| 264 | $3,874 | $11,867 | $15,741 | $1,316,373 |
$188,895
$48,744
$140,151
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,839 | $11,902 | $15,741 | $1,304,472 |
| 266 | $3,805 | $11,937 | $15,741 | $1,292,535 |
| 267 | $3,770 | $11,971 | $15,741 | $1,280,564 |
| 268 | $3,735 | $12,006 | $15,741 | $1,268,557 |
| 269 | $3,700 | $12,041 | $15,741 | $1,256,516 |
| 270 | $3,665 | $12,076 | $15,741 | $1,244,440 |
| 271 | $3,630 | $12,112 | $15,741 | $1,232,328 |
| 272 | $3,594 | $12,147 | $15,741 | $1,220,181 |
| 273 | $3,559 | $12,182 | $15,741 | $1,207,999 |
| 274 | $3,523 | $12,218 | $15,741 | $1,195,781 |
| 275 | $3,488 | $12,254 | $15,741 | $1,183,527 |
| 276 | $3,452 | $12,289 | $15,741 | $1,171,238 |
$188,895
$43,760
$145,136
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,416 | $12,325 | $15,741 | $1,158,913 |
| 278 | $3,380 | $12,361 | $15,741 | $1,146,552 |
| 279 | $3,344 | $12,397 | $15,741 | $1,134,154 |
| 280 | $3,308 | $12,433 | $15,741 | $1,121,721 |
| 281 | $3,272 | $12,470 | $15,741 | $1,109,252 |
| 282 | $3,235 | $12,506 | $15,741 | $1,096,746 |
| 283 | $3,199 | $12,542 | $15,741 | $1,084,203 |
| 284 | $3,162 | $12,579 | $15,741 | $1,071,624 |
| 285 | $3,126 | $12,616 | $15,741 | $1,059,008 |
| 286 | $3,089 | $12,652 | $15,741 | $1,046,356 |
| 287 | $3,052 | $12,689 | $15,741 | $1,033,667 |
| 288 | $3,015 | $12,726 | $15,741 | $1,020,940 |
$188,895
$38,598
$150,298
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,978 | $12,764 | $15,741 | $1,008,177 |
| 290 | $2,941 | $12,801 | $15,741 | $995,376 |
| 291 | $2,903 | $12,838 | $15,741 | $982,538 |
| 292 | $2,866 | $12,876 | $15,741 | $969,662 |
| 293 | $2,828 | $12,913 | $15,741 | $956,749 |
| 294 | $2,791 | $12,951 | $15,741 | $943,799 |
| 295 | $2,753 | $12,989 | $15,741 | $930,810 |
| 296 | $2,715 | $13,026 | $15,741 | $917,784 |
| 297 | $2,677 | $13,064 | $15,741 | $904,719 |
| 298 | $2,639 | $13,102 | $15,741 | $891,617 |
| 299 | $2,601 | $13,141 | $15,741 | $878,476 |
| 300 | $2,562 | $13,179 | $15,741 | $865,297 |
$188,895
$33,252
$155,643
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,524 | $13,217 | $15,741 | $852,079 |
| 302 | $2,485 | $13,256 | $15,741 | $838,823 |
| 303 | $2,447 | $13,295 | $15,741 | $825,529 |
| 304 | $2,408 | $13,333 | $15,741 | $812,195 |
| 305 | $2,369 | $13,372 | $15,741 | $798,823 |
| 306 | $2,330 | $13,411 | $15,741 | $785,412 |
| 307 | $2,291 | $13,450 | $15,741 | $771,961 |
| 308 | $2,252 | $13,490 | $15,741 | $758,471 |
| 309 | $2,212 | $13,529 | $15,741 | $744,942 |
| 310 | $2,173 | $13,569 | $15,741 | $731,374 |
| 311 | $2,133 | $13,608 | $15,741 | $717,766 |
| 312 | $2,093 | $13,648 | $15,741 | $704,118 |
$188,895
$27,716
$161,179
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,054 | $13,688 | $15,741 | $690,430 |
| 314 | $2,014 | $13,728 | $15,741 | $676,703 |
| 315 | $1,974 | $13,768 | $15,741 | $662,935 |
| 316 | $1,934 | $13,808 | $15,741 | $649,128 |
| 317 | $1,893 | $13,848 | $15,741 | $635,280 |
| 318 | $1,853 | $13,888 | $15,741 | $621,391 |
| 319 | $1,812 | $13,929 | $15,741 | $607,462 |
| 320 | $1,772 | $13,969 | $15,741 | $593,493 |
| 321 | $1,731 | $14,010 | $15,741 | $579,483 |
| 322 | $1,690 | $14,051 | $15,741 | $565,432 |
| 323 | $1,649 | $14,092 | $15,741 | $551,339 |
| 324 | $1,608 | $14,133 | $15,741 | $537,206 |
$188,895
$21,983
$166,912
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,567 | $14,174 | $15,741 | $523,032 |
| 326 | $1,526 | $14,216 | $15,741 | $508,816 |
| 327 | $1,484 | $14,257 | $15,741 | $494,559 |
| 328 | $1,442 | $14,299 | $15,741 | $480,260 |
| 329 | $1,401 | $14,341 | $15,741 | $465,920 |
| 330 | $1,359 | $14,382 | $15,741 | $451,537 |
| 331 | $1,317 | $14,424 | $15,741 | $437,113 |
| 332 | $1,275 | $14,466 | $15,741 | $422,647 |
| 333 | $1,233 | $14,509 | $15,741 | $408,138 |
| 334 | $1,190 | $14,551 | $15,741 | $393,587 |
| 335 | $1,148 | $14,593 | $15,741 | $378,994 |
| 336 | $1,105 | $14,636 | $15,741 | $364,358 |
$188,895
$16,047
$172,848
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,063 | $14,679 | $15,741 | $349,680 |
| 338 | $1,020 | $14,721 | $15,741 | $334,958 |
| 339 | $977 | $14,764 | $15,741 | $320,194 |
| 340 | $934 | $14,807 | $15,741 | $305,387 |
| 341 | $891 | $14,851 | $15,741 | $290,536 |
| 342 | $847 | $14,894 | $15,741 | $275,642 |
| 343 | $804 | $14,937 | $15,741 | $260,705 |
| 344 | $760 | $14,981 | $15,741 | $245,724 |
| 345 | $717 | $15,025 | $15,741 | $230,699 |
| 346 | $673 | $15,068 | $15,741 | $215,631 |
| 347 | $629 | $15,112 | $15,741 | $200,519 |
| 348 | $585 | $15,156 | $15,741 | $185,362 |
$188,895
$9,899
$178,996
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $541 | $15,201 | $15,741 | $170,162 |
| 350 | $496 | $15,245 | $15,741 | $154,917 |
| 351 | $452 | $15,289 | $15,741 | $139,627 |
| 352 | $407 | $15,334 | $15,741 | $124,293 |
| 353 | $363 | $15,379 | $15,741 | $108,914 |
| 354 | $318 | $15,424 | $15,741 | $93,491 |
| 355 | $273 | $15,469 | $15,741 | $78,022 |
| 356 | $228 | $15,514 | $15,741 | $62,509 |
| 357 | $182 | $15,559 | $15,741 | $46,950 |
| 358 | $137 | $15,604 | $15,741 | $31,345 |
| 359 | $91 | $15,650 | $15,741 | $15,695 |
| 360 | $46 | $15,695 | $15,741 | $0 |
$188,895
$3,533
$185,362
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。
