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
266 呎
@12,030
417 呎
@7,674
$320 萬
$398 萬
320 呎
@12,750
$408 萬
$429 萬
$430 萬
$420 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,360 | $15,645 | $12,821 | $10,942 |
| 1.500 | $21,117 | $16,416 | $13,606 | $11,741 |
| 2.000 | $21,892 | $17,210 | $14,419 | $12,574 |
| 2.500 | $22,684 | $18,027 | $15,262 | $13,442 |
| 3.000 | $23,493 | $18,867 | $16,132 | $14,343 |
| 3.500 | $24,320 | $19,730 | $17,031 | $15,276 |
| 4.000 | $25,164 | $20,615 | $17,957 | $16,241 |
| 4.500 | $26,025 | $21,522 | $18,909 | $17,237 |
| 5.000 | $26,902 | $22,451 | $19,887 | $18,262 |
| 5.500 | $27,797 | $23,401 | $20,891 | $19,316 |
| 6.000 | $28,707 | $24,372 | $21,919 | $20,396 |
每月供款$15,277
30年
$3,401,928
$2,097,496
$5,499,424
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,922 | $5,354 | $15,276 | $3,396,574 |
| 2 | $9,907 | $5,370 | $15,276 | $3,391,205 |
| 3 | $9,891 | $5,385 | $15,276 | $3,385,819 |
| 4 | $9,875 | $5,401 | $15,276 | $3,380,419 |
| 5 | $9,860 | $5,417 | $15,276 | $3,375,002 |
| 6 | $9,844 | $5,432 | $15,276 | $3,369,570 |
| 7 | $9,828 | $5,448 | $15,276 | $3,364,121 |
| 8 | $9,812 | $5,464 | $15,276 | $3,358,657 |
| 9 | $9,796 | $5,480 | $15,276 | $3,353,177 |
| 10 | $9,780 | $5,496 | $15,276 | $3,347,681 |
| 11 | $9,764 | $5,512 | $15,276 | $3,342,169 |
| 12 | $9,748 | $5,528 | $15,276 | $3,336,641 |
$183,314
$118,027
$65,287
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,732 | $5,544 | $15,276 | $3,331,096 |
| 14 | $9,716 | $5,560 | $15,276 | $3,325,536 |
| 15 | $9,699 | $5,577 | $15,276 | $3,319,959 |
| 16 | $9,683 | $5,593 | $15,276 | $3,314,366 |
| 17 | $9,667 | $5,609 | $15,276 | $3,308,757 |
| 18 | $9,651 | $5,626 | $15,276 | $3,303,131 |
| 19 | $9,634 | $5,642 | $15,276 | $3,297,489 |
| 20 | $9,618 | $5,659 | $15,276 | $3,291,831 |
| 21 | $9,601 | $5,675 | $15,276 | $3,286,156 |
| 22 | $9,585 | $5,692 | $15,276 | $3,280,464 |
| 23 | $9,568 | $5,708 | $15,276 | $3,274,756 |
| 24 | $9,551 | $5,725 | $15,276 | $3,269,031 |
$183,314
$115,705
$67,609
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,535 | $5,742 | $15,276 | $3,263,290 |
| 26 | $9,518 | $5,758 | $15,276 | $3,257,531 |
| 27 | $9,501 | $5,775 | $15,276 | $3,251,756 |
| 28 | $9,484 | $5,792 | $15,276 | $3,245,965 |
| 29 | $9,467 | $5,809 | $15,276 | $3,240,156 |
| 30 | $9,450 | $5,826 | $15,276 | $3,234,330 |
| 31 | $9,433 | $5,843 | $15,276 | $3,228,487 |
| 32 | $9,416 | $5,860 | $15,276 | $3,222,628 |
| 33 | $9,399 | $5,877 | $15,276 | $3,216,751 |
| 34 | $9,382 | $5,894 | $15,276 | $3,210,857 |
| 35 | $9,365 | $5,911 | $15,276 | $3,204,946 |
| 36 | $9,348 | $5,928 | $15,276 | $3,199,017 |
$183,314
$113,300
$70,014
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,330 | $5,946 | $15,276 | $3,193,071 |
| 38 | $9,313 | $5,963 | $15,276 | $3,187,108 |
| 39 | $9,296 | $5,980 | $15,276 | $3,181,128 |
| 40 | $9,278 | $5,998 | $15,276 | $3,175,130 |
| 41 | $9,261 | $6,015 | $15,276 | $3,169,115 |
| 42 | $9,243 | $6,033 | $15,276 | $3,163,082 |
| 43 | $9,226 | $6,051 | $15,276 | $3,157,031 |
| 44 | $9,208 | $6,068 | $15,276 | $3,150,963 |
| 45 | $9,190 | $6,086 | $15,276 | $3,144,877 |
| 46 | $9,173 | $6,104 | $15,276 | $3,138,774 |
| 47 | $9,155 | $6,121 | $15,276 | $3,132,652 |
| 48 | $9,137 | $6,139 | $15,276 | $3,126,513 |
$183,314
$110,810
$72,504
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,119 | $6,157 | $15,276 | $3,120,356 |
| 50 | $9,101 | $6,175 | $15,276 | $3,114,181 |
| 51 | $9,083 | $6,193 | $15,276 | $3,107,987 |
| 52 | $9,065 | $6,211 | $15,276 | $3,101,776 |
| 53 | $9,047 | $6,229 | $15,276 | $3,095,547 |
| 54 | $9,029 | $6,247 | $15,276 | $3,089,299 |
| 55 | $9,010 | $6,266 | $15,276 | $3,083,034 |
| 56 | $8,992 | $6,284 | $15,276 | $3,076,750 |
| 57 | $8,974 | $6,302 | $15,276 | $3,070,447 |
| 58 | $8,955 | $6,321 | $15,276 | $3,064,127 |
| 59 | $8,937 | $6,339 | $15,276 | $3,057,787 |
| 60 | $8,919 | $6,358 | $15,276 | $3,051,430 |
$183,314
$108,231
$75,083
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,900 | $6,376 | $15,276 | $3,045,054 |
| 62 | $8,881 | $6,395 | $15,276 | $3,038,659 |
| 63 | $8,863 | $6,413 | $15,276 | $3,032,245 |
| 64 | $8,844 | $6,432 | $15,276 | $3,025,813 |
| 65 | $8,825 | $6,451 | $15,276 | $3,019,362 |
| 66 | $8,806 | $6,470 | $15,276 | $3,012,893 |
| 67 | $8,788 | $6,489 | $15,276 | $3,006,404 |
| 68 | $8,769 | $6,507 | $15,276 | $2,999,897 |
| 69 | $8,750 | $6,526 | $15,276 | $2,993,370 |
| 70 | $8,731 | $6,546 | $15,276 | $2,986,825 |
| 71 | $8,712 | $6,565 | $15,276 | $2,980,260 |
| 72 | $8,692 | $6,584 | $15,276 | $2,973,676 |
$183,314
$105,561
$77,754
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,673 | $6,603 | $15,276 | $2,967,073 |
| 74 | $8,654 | $6,622 | $15,276 | $2,960,451 |
| 75 | $8,635 | $6,642 | $15,276 | $2,953,810 |
| 76 | $8,615 | $6,661 | $15,276 | $2,947,149 |
| 77 | $8,596 | $6,680 | $15,276 | $2,940,468 |
| 78 | $8,576 | $6,700 | $15,276 | $2,933,769 |
| 79 | $8,557 | $6,719 | $15,276 | $2,927,049 |
| 80 | $8,537 | $6,739 | $15,276 | $2,920,310 |
| 81 | $8,518 | $6,759 | $15,276 | $2,913,552 |
| 82 | $8,498 | $6,778 | $15,276 | $2,906,773 |
| 83 | $8,478 | $6,798 | $15,276 | $2,899,975 |
| 84 | $8,458 | $6,818 | $15,276 | $2,893,157 |
$183,314
$102,795
$80,519
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,438 | $6,838 | $15,276 | $2,886,320 |
| 86 | $8,418 | $6,858 | $15,276 | $2,879,462 |
| 87 | $8,398 | $6,878 | $15,276 | $2,872,584 |
| 88 | $8,378 | $6,898 | $15,276 | $2,865,686 |
| 89 | $8,358 | $6,918 | $15,276 | $2,858,768 |
| 90 | $8,338 | $6,938 | $15,276 | $2,851,830 |
| 91 | $8,318 | $6,958 | $15,276 | $2,844,872 |
| 92 | $8,298 | $6,979 | $15,276 | $2,837,893 |
| 93 | $8,277 | $6,999 | $15,276 | $2,830,894 |
| 94 | $8,257 | $7,019 | $15,276 | $2,823,875 |
| 95 | $8,236 | $7,040 | $15,276 | $2,816,835 |
| 96 | $8,216 | $7,060 | $15,276 | $2,809,775 |
$183,314
$99,931
$83,383
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,195 | $7,081 | $15,276 | $2,802,694 |
| 98 | $8,175 | $7,102 | $15,276 | $2,795,592 |
| 99 | $8,154 | $7,122 | $15,276 | $2,788,470 |
| 100 | $8,133 | $7,143 | $15,276 | $2,781,326 |
| 101 | $8,112 | $7,164 | $15,276 | $2,774,162 |
| 102 | $8,091 | $7,185 | $15,276 | $2,766,978 |
| 103 | $8,070 | $7,206 | $15,276 | $2,759,772 |
| 104 | $8,049 | $7,227 | $15,276 | $2,752,545 |
| 105 | $8,028 | $7,248 | $15,276 | $2,745,297 |
| 106 | $8,007 | $7,269 | $15,276 | $2,738,028 |
| 107 | $7,986 | $7,290 | $15,276 | $2,730,738 |
| 108 | $7,965 | $7,312 | $15,276 | $2,723,426 |
$183,314
$96,966
$86,348
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,943 | $7,333 | $15,276 | $2,716,093 |
| 110 | $7,922 | $7,354 | $15,276 | $2,708,739 |
| 111 | $7,900 | $7,376 | $15,276 | $2,701,363 |
| 112 | $7,879 | $7,397 | $15,276 | $2,693,966 |
| 113 | $7,857 | $7,419 | $15,276 | $2,686,547 |
| 114 | $7,836 | $7,440 | $15,276 | $2,679,107 |
| 115 | $7,814 | $7,462 | $15,276 | $2,671,645 |
| 116 | $7,792 | $7,484 | $15,276 | $2,664,161 |
| 117 | $7,770 | $7,506 | $15,276 | $2,656,655 |
| 118 | $7,749 | $7,528 | $15,276 | $2,649,128 |
| 119 | $7,727 | $7,550 | $15,276 | $2,641,578 |
| 120 | $7,705 | $7,572 | $15,276 | $2,634,007 |
$183,314
$93,895
$89,420
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,683 | $7,594 | $15,276 | $2,626,413 |
| 122 | $7,660 | $7,616 | $15,276 | $2,618,797 |
| 123 | $7,638 | $7,638 | $15,276 | $2,611,159 |
| 124 | $7,616 | $7,660 | $15,276 | $2,603,499 |
| 125 | $7,594 | $7,683 | $15,276 | $2,595,816 |
| 126 | $7,571 | $7,705 | $15,276 | $2,588,111 |
| 127 | $7,549 | $7,728 | $15,276 | $2,580,384 |
| 128 | $7,526 | $7,750 | $15,276 | $2,572,634 |
| 129 | $7,504 | $7,773 | $15,276 | $2,564,861 |
| 130 | $7,481 | $7,795 | $15,276 | $2,557,066 |
| 131 | $7,458 | $7,818 | $15,276 | $2,549,247 |
| 132 | $7,435 | $7,841 | $15,276 | $2,541,407 |
$183,314
$90,714
$92,600
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,412 | $7,864 | $15,276 | $2,533,543 |
| 134 | $7,389 | $7,887 | $15,276 | $2,525,656 |
| 135 | $7,366 | $7,910 | $15,276 | $2,517,746 |
| 136 | $7,343 | $7,933 | $15,276 | $2,509,814 |
| 137 | $7,320 | $7,956 | $15,276 | $2,501,858 |
| 138 | $7,297 | $7,979 | $15,276 | $2,493,879 |
| 139 | $7,274 | $8,002 | $15,276 | $2,485,876 |
| 140 | $7,250 | $8,026 | $15,276 | $2,477,851 |
| 141 | $7,227 | $8,049 | $15,276 | $2,469,802 |
| 142 | $7,204 | $8,073 | $15,276 | $2,461,729 |
| 143 | $7,180 | $8,096 | $15,276 | $2,453,633 |
| 144 | $7,156 | $8,120 | $15,276 | $2,445,513 |
$183,314
$87,421
$95,893
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,133 | $8,143 | $15,276 | $2,437,370 |
| 146 | $7,109 | $8,167 | $15,276 | $2,429,202 |
| 147 | $7,085 | $8,191 | $15,276 | $2,421,011 |
| 148 | $7,061 | $8,215 | $15,276 | $2,412,797 |
| 149 | $7,037 | $8,239 | $15,276 | $2,404,558 |
| 150 | $7,013 | $8,263 | $15,276 | $2,396,295 |
| 151 | $6,989 | $8,287 | $15,276 | $2,388,008 |
| 152 | $6,965 | $8,311 | $15,276 | $2,379,697 |
| 153 | $6,941 | $8,335 | $15,276 | $2,371,361 |
| 154 | $6,916 | $8,360 | $15,276 | $2,363,002 |
| 155 | $6,892 | $8,384 | $15,276 | $2,354,618 |
| 156 | $6,868 | $8,409 | $15,276 | $2,346,209 |
$183,314
$84,010
$99,304
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,843 | $8,433 | $15,276 | $2,337,776 |
| 158 | $6,819 | $8,458 | $15,276 | $2,329,318 |
| 159 | $6,794 | $8,482 | $15,276 | $2,320,836 |
| 160 | $6,769 | $8,507 | $15,276 | $2,312,329 |
| 161 | $6,744 | $8,532 | $15,276 | $2,303,797 |
| 162 | $6,719 | $8,557 | $15,276 | $2,295,240 |
| 163 | $6,694 | $8,582 | $15,276 | $2,286,658 |
| 164 | $6,669 | $8,607 | $15,276 | $2,278,052 |
| 165 | $6,644 | $8,632 | $15,276 | $2,269,420 |
| 166 | $6,619 | $8,657 | $15,276 | $2,260,763 |
| 167 | $6,594 | $8,682 | $15,276 | $2,252,081 |
| 168 | $6,569 | $8,708 | $15,276 | $2,243,373 |
$183,314
$80,478
$102,836
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,543 | $8,733 | $15,276 | $2,234,640 |
| 170 | $6,518 | $8,758 | $15,276 | $2,225,881 |
| 171 | $6,492 | $8,784 | $15,276 | $2,217,097 |
| 172 | $6,467 | $8,810 | $15,276 | $2,208,288 |
| 173 | $6,441 | $8,835 | $15,276 | $2,199,452 |
| 174 | $6,415 | $8,861 | $15,276 | $2,190,591 |
| 175 | $6,389 | $8,887 | $15,276 | $2,181,704 |
| 176 | $6,363 | $8,913 | $15,276 | $2,172,791 |
| 177 | $6,337 | $8,939 | $15,276 | $2,163,853 |
| 178 | $6,311 | $8,965 | $15,276 | $2,154,888 |
| 179 | $6,285 | $8,991 | $15,276 | $2,145,897 |
| 180 | $6,259 | $9,017 | $15,276 | $2,136,879 |
$183,314
$76,820
$106,494
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,233 | $9,044 | $15,276 | $2,127,836 |
| 182 | $6,206 | $9,070 | $15,276 | $2,118,766 |
| 183 | $6,180 | $9,096 | $15,276 | $2,109,669 |
| 184 | $6,153 | $9,123 | $15,276 | $2,100,546 |
| 185 | $6,127 | $9,150 | $15,276 | $2,091,397 |
| 186 | $6,100 | $9,176 | $15,276 | $2,082,220 |
| 187 | $6,073 | $9,203 | $15,276 | $2,073,017 |
| 188 | $6,046 | $9,230 | $15,276 | $2,063,788 |
| 189 | $6,019 | $9,257 | $15,276 | $2,054,531 |
| 190 | $5,992 | $9,284 | $15,276 | $2,045,247 |
| 191 | $5,965 | $9,311 | $15,276 | $2,035,936 |
| 192 | $5,938 | $9,338 | $15,276 | $2,026,598 |
$183,314
$73,033
$110,281
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,911 | $9,365 | $15,276 | $2,017,233 |
| 194 | $5,884 | $9,393 | $15,276 | $2,007,840 |
| 195 | $5,856 | $9,420 | $15,276 | $1,998,420 |
| 196 | $5,829 | $9,447 | $15,276 | $1,988,973 |
| 197 | $5,801 | $9,475 | $15,276 | $1,979,498 |
| 198 | $5,774 | $9,503 | $15,276 | $1,969,995 |
| 199 | $5,746 | $9,530 | $15,276 | $1,960,465 |
| 200 | $5,718 | $9,558 | $15,276 | $1,950,907 |
| 201 | $5,690 | $9,586 | $15,276 | $1,941,321 |
| 202 | $5,662 | $9,614 | $15,276 | $1,931,707 |
| 203 | $5,634 | $9,642 | $15,276 | $1,922,065 |
| 204 | $5,606 | $9,670 | $15,276 | $1,912,394 |
$183,314
$69,110
$114,204
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,578 | $9,698 | $15,276 | $1,902,696 |
| 206 | $5,550 | $9,727 | $15,276 | $1,892,969 |
| 207 | $5,521 | $9,755 | $15,276 | $1,883,214 |
| 208 | $5,493 | $9,783 | $15,276 | $1,873,431 |
| 209 | $5,464 | $9,812 | $15,276 | $1,863,619 |
| 210 | $5,436 | $9,841 | $15,276 | $1,853,778 |
| 211 | $5,407 | $9,869 | $15,276 | $1,843,909 |
| 212 | $5,378 | $9,898 | $15,276 | $1,834,011 |
| 213 | $5,349 | $9,927 | $15,276 | $1,824,084 |
| 214 | $5,320 | $9,956 | $15,276 | $1,814,128 |
| 215 | $5,291 | $9,985 | $15,276 | $1,804,143 |
| 216 | $5,262 | $10,014 | $15,276 | $1,794,129 |
$183,314
$65,049
$118,266
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,233 | $10,043 | $15,276 | $1,784,086 |
| 218 | $5,204 | $10,073 | $15,276 | $1,774,013 |
| 219 | $5,174 | $10,102 | $15,276 | $1,763,911 |
| 220 | $5,145 | $10,131 | $15,276 | $1,753,780 |
| 221 | $5,115 | $10,161 | $15,276 | $1,743,619 |
| 222 | $5,086 | $10,191 | $15,276 | $1,733,428 |
| 223 | $5,056 | $10,220 | $15,276 | $1,723,208 |
| 224 | $5,026 | $10,250 | $15,276 | $1,712,957 |
| 225 | $4,996 | $10,280 | $15,276 | $1,702,677 |
| 226 | $4,966 | $10,310 | $15,276 | $1,692,367 |
| 227 | $4,936 | $10,340 | $15,276 | $1,682,027 |
| 228 | $4,906 | $10,370 | $15,276 | $1,671,657 |
$183,314
$60,842
$122,472
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,876 | $10,401 | $15,276 | $1,661,256 |
| 230 | $4,845 | $10,431 | $15,276 | $1,650,826 |
| 231 | $4,815 | $10,461 | $15,276 | $1,640,364 |
| 232 | $4,784 | $10,492 | $15,276 | $1,629,873 |
| 233 | $4,754 | $10,522 | $15,276 | $1,619,350 |
| 234 | $4,723 | $10,553 | $15,276 | $1,608,797 |
| 235 | $4,692 | $10,584 | $15,276 | $1,598,213 |
| 236 | $4,661 | $10,615 | $15,276 | $1,587,599 |
| 237 | $4,630 | $10,646 | $15,276 | $1,576,953 |
| 238 | $4,599 | $10,677 | $15,276 | $1,566,276 |
| 239 | $4,568 | $10,708 | $15,276 | $1,555,568 |
| 240 | $4,537 | $10,739 | $15,276 | $1,544,829 |
$183,314
$56,486
$126,828
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,506 | $10,770 | $15,276 | $1,534,059 |
| 242 | $4,474 | $10,802 | $15,276 | $1,523,257 |
| 243 | $4,443 | $10,833 | $15,276 | $1,512,424 |
| 244 | $4,411 | $10,865 | $15,276 | $1,501,559 |
| 245 | $4,380 | $10,897 | $15,276 | $1,490,662 |
| 246 | $4,348 | $10,928 | $15,276 | $1,479,734 |
| 247 | $4,316 | $10,960 | $15,276 | $1,468,773 |
| 248 | $4,284 | $10,992 | $15,276 | $1,457,781 |
| 249 | $4,252 | $11,024 | $15,276 | $1,446,757 |
| 250 | $4,220 | $11,056 | $15,276 | $1,435,700 |
| 251 | $4,187 | $11,089 | $15,276 | $1,424,612 |
| 252 | $4,155 | $11,121 | $15,276 | $1,413,490 |
$183,314
$51,975
$131,339
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,123 | $11,153 | $15,276 | $1,402,337 |
| 254 | $4,090 | $11,186 | $15,276 | $1,391,151 |
| 255 | $4,058 | $11,219 | $15,276 | $1,379,932 |
| 256 | $4,025 | $11,251 | $15,276 | $1,368,681 |
| 257 | $3,992 | $11,284 | $15,276 | $1,357,397 |
| 258 | $3,959 | $11,317 | $15,276 | $1,346,080 |
| 259 | $3,926 | $11,350 | $15,276 | $1,334,729 |
| 260 | $3,893 | $11,383 | $15,276 | $1,323,346 |
| 261 | $3,860 | $11,416 | $15,276 | $1,311,930 |
| 262 | $3,826 | $11,450 | $15,276 | $1,300,480 |
| 263 | $3,793 | $11,483 | $15,276 | $1,288,997 |
| 264 | $3,760 | $11,517 | $15,276 | $1,277,480 |
$183,314
$47,304
$136,010
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,726 | $11,550 | $15,276 | $1,265,930 |
| 266 | $3,692 | $11,584 | $15,276 | $1,254,346 |
| 267 | $3,659 | $11,618 | $15,276 | $1,242,729 |
| 268 | $3,625 | $11,652 | $15,276 | $1,231,077 |
| 269 | $3,591 | $11,686 | $15,276 | $1,219,392 |
| 270 | $3,557 | $11,720 | $15,276 | $1,207,672 |
| 271 | $3,522 | $11,754 | $15,276 | $1,195,918 |
| 272 | $3,488 | $11,788 | $15,276 | $1,184,130 |
| 273 | $3,454 | $11,822 | $15,276 | $1,172,308 |
| 274 | $3,419 | $11,857 | $15,276 | $1,160,451 |
| 275 | $3,385 | $11,892 | $15,276 | $1,148,559 |
| 276 | $3,350 | $11,926 | $15,276 | $1,136,633 |
$183,314
$42,467
$140,847
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,315 | $11,961 | $15,276 | $1,124,672 |
| 278 | $3,280 | $11,996 | $15,276 | $1,112,676 |
| 279 | $3,245 | $12,031 | $15,276 | $1,100,645 |
| 280 | $3,210 | $12,066 | $15,276 | $1,088,579 |
| 281 | $3,175 | $12,101 | $15,276 | $1,076,478 |
| 282 | $3,140 | $12,136 | $15,276 | $1,064,342 |
| 283 | $3,104 | $12,172 | $15,276 | $1,052,170 |
| 284 | $3,069 | $12,207 | $15,276 | $1,039,962 |
| 285 | $3,033 | $12,243 | $15,276 | $1,027,719 |
| 286 | $2,998 | $12,279 | $15,276 | $1,015,441 |
| 287 | $2,962 | $12,314 | $15,276 | $1,003,126 |
| 288 | $2,926 | $12,350 | $15,276 | $990,776 |
$183,314
$37,457
$145,857
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,890 | $12,386 | $15,276 | $978,390 |
| 290 | $2,854 | $12,423 | $15,276 | $965,967 |
| 291 | $2,817 | $12,459 | $15,276 | $953,508 |
| 292 | $2,781 | $12,495 | $15,276 | $941,013 |
| 293 | $2,745 | $12,532 | $15,276 | $928,482 |
| 294 | $2,708 | $12,568 | $15,276 | $915,913 |
| 295 | $2,671 | $12,605 | $15,276 | $903,309 |
| 296 | $2,635 | $12,642 | $15,276 | $890,667 |
| 297 | $2,598 | $12,678 | $15,276 | $877,989 |
| 298 | $2,561 | $12,715 | $15,276 | $865,273 |
| 299 | $2,524 | $12,752 | $15,276 | $852,521 |
| 300 | $2,487 | $12,790 | $15,276 | $839,731 |
$183,314
$32,269
$151,045
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,449 | $12,827 | $15,276 | $826,904 |
| 302 | $2,412 | $12,864 | $15,276 | $814,040 |
| 303 | $2,374 | $12,902 | $15,276 | $801,138 |
| 304 | $2,337 | $12,940 | $15,276 | $788,199 |
| 305 | $2,299 | $12,977 | $15,276 | $775,221 |
| 306 | $2,261 | $13,015 | $15,276 | $762,206 |
| 307 | $2,223 | $13,053 | $15,276 | $749,153 |
| 308 | $2,185 | $13,091 | $15,276 | $736,062 |
| 309 | $2,147 | $13,129 | $15,276 | $722,933 |
| 310 | $2,109 | $13,168 | $15,276 | $709,765 |
| 311 | $2,070 | $13,206 | $15,276 | $696,559 |
| 312 | $2,032 | $13,245 | $15,276 | $683,314 |
$183,314
$26,897
$156,417
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,993 | $13,283 | $15,276 | $670,031 |
| 314 | $1,954 | $13,322 | $15,276 | $656,709 |
| 315 | $1,915 | $13,361 | $15,276 | $643,349 |
| 316 | $1,876 | $13,400 | $15,276 | $629,949 |
| 317 | $1,837 | $13,439 | $15,276 | $616,510 |
| 318 | $1,798 | $13,478 | $15,276 | $603,032 |
| 319 | $1,759 | $13,517 | $15,276 | $589,515 |
| 320 | $1,719 | $13,557 | $15,276 | $575,958 |
| 321 | $1,680 | $13,596 | $15,276 | $562,362 |
| 322 | $1,640 | $13,636 | $15,276 | $548,726 |
| 323 | $1,600 | $13,676 | $15,276 | $535,050 |
| 324 | $1,561 | $13,716 | $15,276 | $521,334 |
$183,314
$21,334
$161,980
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,521 | $13,756 | $15,276 | $507,579 |
| 326 | $1,480 | $13,796 | $15,276 | $493,783 |
| 327 | $1,440 | $13,836 | $15,276 | $479,947 |
| 328 | $1,400 | $13,876 | $15,276 | $466,071 |
| 329 | $1,359 | $13,917 | $15,276 | $452,154 |
| 330 | $1,319 | $13,957 | $15,276 | $438,196 |
| 331 | $1,278 | $13,998 | $15,276 | $424,198 |
| 332 | $1,237 | $14,039 | $15,276 | $410,159 |
| 333 | $1,196 | $14,080 | $15,276 | $396,079 |
| 334 | $1,155 | $14,121 | $15,276 | $381,958 |
| 335 | $1,114 | $14,162 | $15,276 | $367,796 |
| 336 | $1,073 | $14,203 | $15,276 | $353,593 |
$183,314
$15,573
$167,741
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,031 | $14,245 | $15,276 | $339,348 |
| 338 | $990 | $14,286 | $15,276 | $325,062 |
| 339 | $948 | $14,328 | $15,276 | $310,734 |
| 340 | $906 | $14,370 | $15,276 | $296,364 |
| 341 | $864 | $14,412 | $15,276 | $281,952 |
| 342 | $822 | $14,454 | $15,276 | $267,498 |
| 343 | $780 | $14,496 | $15,276 | $253,002 |
| 344 | $738 | $14,538 | $15,276 | $238,464 |
| 345 | $696 | $14,581 | $15,276 | $223,883 |
| 346 | $653 | $14,623 | $15,276 | $209,260 |
| 347 | $610 | $14,666 | $15,276 | $194,594 |
| 348 | $568 | $14,709 | $15,276 | $179,886 |
$183,314
$9,607
$173,707
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $525 | $14,752 | $15,276 | $165,134 |
| 350 | $482 | $14,795 | $15,276 | $150,340 |
| 351 | $438 | $14,838 | $15,276 | $135,502 |
| 352 | $395 | $14,881 | $15,276 | $120,621 |
| 353 | $352 | $14,924 | $15,276 | $105,697 |
| 354 | $308 | $14,968 | $15,276 | $90,729 |
| 355 | $265 | $15,012 | $15,276 | $75,717 |
| 356 | $221 | $15,055 | $15,276 | $60,662 |
| 357 | $177 | $15,099 | $15,276 | $45,562 |
| 358 | $133 | $15,143 | $15,276 | $30,419 |
| 359 | $89 | $15,187 | $15,276 | $15,232 |
| 360 | $44 | $15,232 | $15,276 | $0 |
$183,314
$3,429
$179,886
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。
