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
$398 萬
327 呎
@12,844
395 呎
@10,633
$420 萬
$460 萬
$430 萬
$398 萬
$280 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,911 | $16,068 | $13,167 | $11,238 |
| 1.500 | $21,688 | $16,860 | $13,973 | $12,058 |
| 2.000 | $22,483 | $17,675 | $14,809 | $12,914 |
| 2.500 | $23,297 | $18,514 | $15,674 | $13,805 |
| 3.000 | $24,128 | $19,377 | $16,568 | $14,730 |
| 3.500 | $24,977 | $20,263 | $17,491 | $15,689 |
| 4.000 | $25,844 | $21,172 | $18,442 | $16,680 |
| 4.500 | $26,728 | $22,104 | $19,420 | $17,703 |
| 5.000 | $27,629 | $23,058 | $20,425 | $18,756 |
| 5.500 | $28,548 | $24,034 | $21,455 | $19,838 |
| 6.000 | $29,483 | $25,031 | $22,511 | $20,948 |
每月供款$15,690
30年
$3,493,872
$2,154,185
$5,648,057
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,190 | $5,499 | $15,689 | $3,488,373 |
| 2 | $10,174 | $5,515 | $15,689 | $3,482,859 |
| 3 | $10,158 | $5,531 | $15,689 | $3,477,328 |
| 4 | $10,142 | $5,547 | $15,689 | $3,471,781 |
| 5 | $10,126 | $5,563 | $15,689 | $3,466,218 |
| 6 | $10,110 | $5,579 | $15,689 | $3,460,639 |
| 7 | $10,094 | $5,596 | $15,689 | $3,455,043 |
| 8 | $10,077 | $5,612 | $15,689 | $3,449,432 |
| 9 | $10,061 | $5,628 | $15,689 | $3,443,803 |
| 10 | $10,044 | $5,645 | $15,689 | $3,438,159 |
| 11 | $10,028 | $5,661 | $15,689 | $3,432,498 |
| 12 | $10,011 | $5,678 | $15,689 | $3,426,820 |
$188,269
$121,217
$67,052
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,995 | $5,694 | $15,689 | $3,421,126 |
| 14 | $9,978 | $5,711 | $15,689 | $3,415,415 |
| 15 | $9,962 | $5,727 | $15,689 | $3,409,688 |
| 16 | $9,945 | $5,744 | $15,689 | $3,403,944 |
| 17 | $9,928 | $5,761 | $15,689 | $3,398,183 |
| 18 | $9,911 | $5,778 | $15,689 | $3,392,405 |
| 19 | $9,895 | $5,795 | $15,689 | $3,386,611 |
| 20 | $9,878 | $5,811 | $15,689 | $3,380,799 |
| 21 | $9,861 | $5,828 | $15,689 | $3,374,971 |
| 22 | $9,844 | $5,845 | $15,689 | $3,369,125 |
| 23 | $9,827 | $5,862 | $15,689 | $3,363,263 |
| 24 | $9,810 | $5,880 | $15,689 | $3,357,383 |
$188,269
$118,832
$69,437
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,792 | $5,897 | $15,689 | $3,351,487 |
| 26 | $9,775 | $5,914 | $15,689 | $3,345,573 |
| 27 | $9,758 | $5,931 | $15,689 | $3,339,642 |
| 28 | $9,741 | $5,948 | $15,689 | $3,333,693 |
| 29 | $9,723 | $5,966 | $15,689 | $3,327,728 |
| 30 | $9,706 | $5,983 | $15,689 | $3,321,744 |
| 31 | $9,688 | $6,001 | $15,689 | $3,315,744 |
| 32 | $9,671 | $6,018 | $15,689 | $3,309,726 |
| 33 | $9,653 | $6,036 | $15,689 | $3,303,690 |
| 34 | $9,636 | $6,053 | $15,689 | $3,297,637 |
| 35 | $9,618 | $6,071 | $15,689 | $3,291,566 |
| 36 | $9,600 | $6,089 | $15,689 | $3,285,477 |
$188,269
$116,362
$71,906
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,583 | $6,106 | $15,689 | $3,279,371 |
| 38 | $9,565 | $6,124 | $15,689 | $3,273,246 |
| 39 | $9,547 | $6,142 | $15,689 | $3,267,104 |
| 40 | $9,529 | $6,160 | $15,689 | $3,260,944 |
| 41 | $9,511 | $6,178 | $15,689 | $3,254,766 |
| 42 | $9,493 | $6,196 | $15,689 | $3,248,570 |
| 43 | $9,475 | $6,214 | $15,689 | $3,242,356 |
| 44 | $9,457 | $6,232 | $15,689 | $3,236,124 |
| 45 | $9,439 | $6,250 | $15,689 | $3,229,874 |
| 46 | $9,420 | $6,269 | $15,689 | $3,223,605 |
| 47 | $9,402 | $6,287 | $15,689 | $3,217,318 |
| 48 | $9,384 | $6,305 | $15,689 | $3,211,013 |
$188,269
$113,805
$74,464
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,365 | $6,324 | $15,689 | $3,204,690 |
| 50 | $9,347 | $6,342 | $15,689 | $3,198,348 |
| 51 | $9,329 | $6,361 | $15,689 | $3,191,987 |
| 52 | $9,310 | $6,379 | $15,689 | $3,185,608 |
| 53 | $9,291 | $6,398 | $15,689 | $3,179,210 |
| 54 | $9,273 | $6,416 | $15,689 | $3,172,794 |
| 55 | $9,254 | $6,435 | $15,689 | $3,166,359 |
| 56 | $9,235 | $6,454 | $15,689 | $3,159,905 |
| 57 | $9,216 | $6,473 | $15,689 | $3,153,432 |
| 58 | $9,198 | $6,492 | $15,689 | $3,146,941 |
| 59 | $9,179 | $6,510 | $15,689 | $3,140,430 |
| 60 | $9,160 | $6,529 | $15,689 | $3,133,901 |
$188,269
$111,156
$77,112
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,141 | $6,549 | $15,689 | $3,127,352 |
| 62 | $9,121 | $6,568 | $15,689 | $3,120,785 |
| 63 | $9,102 | $6,587 | $15,689 | $3,114,198 |
| 64 | $9,083 | $6,606 | $15,689 | $3,107,592 |
| 65 | $9,064 | $6,625 | $15,689 | $3,100,967 |
| 66 | $9,044 | $6,645 | $15,689 | $3,094,322 |
| 67 | $9,025 | $6,664 | $15,689 | $3,087,658 |
| 68 | $9,006 | $6,683 | $15,689 | $3,080,975 |
| 69 | $8,986 | $6,703 | $15,689 | $3,074,272 |
| 70 | $8,967 | $6,722 | $15,689 | $3,067,550 |
| 71 | $8,947 | $6,742 | $15,689 | $3,060,808 |
| 72 | $8,927 | $6,762 | $15,689 | $3,054,046 |
$188,269
$108,414
$79,855
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,908 | $6,781 | $15,689 | $3,047,265 |
| 74 | $8,888 | $6,801 | $15,689 | $3,040,463 |
| 75 | $8,868 | $6,821 | $15,689 | $3,033,642 |
| 76 | $8,848 | $6,841 | $15,689 | $3,026,801 |
| 77 | $8,828 | $6,861 | $15,689 | $3,019,941 |
| 78 | $8,808 | $6,881 | $15,689 | $3,013,060 |
| 79 | $8,788 | $6,901 | $15,689 | $3,006,159 |
| 80 | $8,768 | $6,921 | $15,689 | $2,999,238 |
| 81 | $8,748 | $6,941 | $15,689 | $2,992,296 |
| 82 | $8,728 | $6,962 | $15,689 | $2,985,335 |
| 83 | $8,707 | $6,982 | $15,689 | $2,978,353 |
| 84 | $8,687 | $7,002 | $15,689 | $2,971,351 |
$188,269
$105,573
$82,695
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,666 | $7,023 | $15,689 | $2,964,328 |
| 86 | $8,646 | $7,043 | $15,689 | $2,957,285 |
| 87 | $8,625 | $7,064 | $15,689 | $2,950,221 |
| 88 | $8,605 | $7,084 | $15,689 | $2,943,137 |
| 89 | $8,584 | $7,105 | $15,689 | $2,936,032 |
| 90 | $8,563 | $7,126 | $15,689 | $2,928,907 |
| 91 | $8,543 | $7,146 | $15,689 | $2,921,760 |
| 92 | $8,522 | $7,167 | $15,689 | $2,914,593 |
| 93 | $8,501 | $7,188 | $15,689 | $2,907,405 |
| 94 | $8,480 | $7,209 | $15,689 | $2,900,196 |
| 95 | $8,459 | $7,230 | $15,689 | $2,892,966 |
| 96 | $8,438 | $7,251 | $15,689 | $2,885,714 |
$188,269
$102,632
$85,636
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,417 | $7,272 | $15,689 | $2,878,442 |
| 98 | $8,395 | $7,294 | $15,689 | $2,871,148 |
| 99 | $8,374 | $7,315 | $15,689 | $2,863,834 |
| 100 | $8,353 | $7,336 | $15,689 | $2,856,497 |
| 101 | $8,331 | $7,358 | $15,689 | $2,849,140 |
| 102 | $8,310 | $7,379 | $15,689 | $2,841,761 |
| 103 | $8,288 | $7,401 | $15,689 | $2,834,360 |
| 104 | $8,267 | $7,422 | $15,689 | $2,826,938 |
| 105 | $8,245 | $7,444 | $15,689 | $2,819,494 |
| 106 | $8,224 | $7,466 | $15,689 | $2,812,029 |
| 107 | $8,202 | $7,487 | $15,689 | $2,804,541 |
| 108 | $8,180 | $7,509 | $15,689 | $2,797,032 |
$188,269
$99,586
$88,682
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,158 | $7,531 | $15,689 | $2,789,501 |
| 110 | $8,136 | $7,553 | $15,689 | $2,781,948 |
| 111 | $8,114 | $7,575 | $15,689 | $2,774,373 |
| 112 | $8,092 | $7,597 | $15,689 | $2,766,776 |
| 113 | $8,070 | $7,619 | $15,689 | $2,759,157 |
| 114 | $8,048 | $7,642 | $15,689 | $2,751,515 |
| 115 | $8,025 | $7,664 | $15,689 | $2,743,851 |
| 116 | $8,003 | $7,686 | $15,689 | $2,736,165 |
| 117 | $7,980 | $7,709 | $15,689 | $2,728,457 |
| 118 | $7,958 | $7,731 | $15,689 | $2,720,726 |
| 119 | $7,935 | $7,754 | $15,689 | $2,712,972 |
| 120 | $7,913 | $7,776 | $15,689 | $2,705,196 |
$188,269
$96,432
$91,836
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,890 | $7,799 | $15,689 | $2,697,397 |
| 122 | $7,867 | $7,822 | $15,689 | $2,689,575 |
| 123 | $7,845 | $7,844 | $15,689 | $2,681,731 |
| 124 | $7,822 | $7,867 | $15,689 | $2,673,864 |
| 125 | $7,799 | $7,890 | $15,689 | $2,665,973 |
| 126 | $7,776 | $7,913 | $15,689 | $2,658,060 |
| 127 | $7,753 | $7,936 | $15,689 | $2,650,124 |
| 128 | $7,730 | $7,960 | $15,689 | $2,642,164 |
| 129 | $7,706 | $7,983 | $15,689 | $2,634,181 |
| 130 | $7,683 | $8,006 | $15,689 | $2,626,175 |
| 131 | $7,660 | $8,029 | $15,689 | $2,618,146 |
| 132 | $7,636 | $8,053 | $15,689 | $2,610,093 |
$188,269
$93,166
$95,103
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,613 | $8,076 | $15,689 | $2,602,017 |
| 134 | $7,589 | $8,100 | $15,689 | $2,593,917 |
| 135 | $7,566 | $8,123 | $15,689 | $2,585,794 |
| 136 | $7,542 | $8,147 | $15,689 | $2,577,647 |
| 137 | $7,518 | $8,171 | $15,689 | $2,569,476 |
| 138 | $7,494 | $8,195 | $15,689 | $2,561,281 |
| 139 | $7,470 | $8,219 | $15,689 | $2,553,062 |
| 140 | $7,446 | $8,243 | $15,689 | $2,544,820 |
| 141 | $7,422 | $8,267 | $15,689 | $2,536,553 |
| 142 | $7,398 | $8,291 | $15,689 | $2,528,262 |
| 143 | $7,374 | $8,315 | $15,689 | $2,519,947 |
| 144 | $7,350 | $8,339 | $15,689 | $2,511,608 |
$188,269
$89,783
$98,485
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,326 | $8,364 | $15,689 | $2,503,245 |
| 146 | $7,301 | $8,388 | $15,689 | $2,494,857 |
| 147 | $7,277 | $8,412 | $15,689 | $2,486,444 |
| 148 | $7,252 | $8,437 | $15,689 | $2,478,007 |
| 149 | $7,228 | $8,462 | $15,689 | $2,469,546 |
| 150 | $7,203 | $8,486 | $15,689 | $2,461,060 |
| 151 | $7,178 | $8,511 | $15,689 | $2,452,549 |
| 152 | $7,153 | $8,536 | $15,689 | $2,444,013 |
| 153 | $7,128 | $8,561 | $15,689 | $2,435,452 |
| 154 | $7,103 | $8,586 | $15,689 | $2,426,867 |
| 155 | $7,078 | $8,611 | $15,689 | $2,418,256 |
| 156 | $7,053 | $8,636 | $15,689 | $2,409,620 |
$188,269
$86,281
$101,988
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,028 | $8,661 | $15,689 | $2,400,959 |
| 158 | $7,003 | $8,686 | $15,689 | $2,392,273 |
| 159 | $6,977 | $8,712 | $15,689 | $2,383,561 |
| 160 | $6,952 | $8,737 | $15,689 | $2,374,824 |
| 161 | $6,927 | $8,762 | $15,689 | $2,366,062 |
| 162 | $6,901 | $8,788 | $15,689 | $2,357,274 |
| 163 | $6,875 | $8,814 | $15,689 | $2,348,460 |
| 164 | $6,850 | $8,839 | $15,689 | $2,339,621 |
| 165 | $6,824 | $8,865 | $15,689 | $2,330,756 |
| 166 | $6,798 | $8,891 | $15,689 | $2,321,865 |
| 167 | $6,772 | $8,917 | $15,689 | $2,312,948 |
| 168 | $6,746 | $8,943 | $15,689 | $2,304,005 |
$188,269
$82,653
$105,615
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,720 | $8,969 | $15,689 | $2,295,036 |
| 170 | $6,694 | $8,995 | $15,689 | $2,286,040 |
| 171 | $6,668 | $9,021 | $15,689 | $2,277,019 |
| 172 | $6,641 | $9,048 | $15,689 | $2,267,971 |
| 173 | $6,615 | $9,074 | $15,689 | $2,258,897 |
| 174 | $6,588 | $9,101 | $15,689 | $2,249,796 |
| 175 | $6,562 | $9,127 | $15,689 | $2,240,669 |
| 176 | $6,535 | $9,154 | $15,689 | $2,231,516 |
| 177 | $6,509 | $9,180 | $15,689 | $2,222,335 |
| 178 | $6,482 | $9,207 | $15,689 | $2,213,128 |
| 179 | $6,455 | $9,234 | $15,689 | $2,203,894 |
| 180 | $6,428 | $9,261 | $15,689 | $2,194,633 |
$188,269
$78,897
$109,372
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,401 | $9,288 | $15,689 | $2,185,345 |
| 182 | $6,374 | $9,315 | $15,689 | $2,176,030 |
| 183 | $6,347 | $9,342 | $15,689 | $2,166,687 |
| 184 | $6,320 | $9,370 | $15,689 | $2,157,318 |
| 185 | $6,292 | $9,397 | $15,689 | $2,147,921 |
| 186 | $6,265 | $9,424 | $15,689 | $2,138,497 |
| 187 | $6,237 | $9,452 | $15,689 | $2,129,045 |
| 188 | $6,210 | $9,479 | $15,689 | $2,119,566 |
| 189 | $6,182 | $9,507 | $15,689 | $2,110,059 |
| 190 | $6,154 | $9,535 | $15,689 | $2,100,524 |
| 191 | $6,127 | $9,563 | $15,689 | $2,090,961 |
| 192 | $6,099 | $9,590 | $15,689 | $2,081,371 |
$188,269
$75,007
$113,262
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,071 | $9,618 | $15,689 | $2,071,753 |
| 194 | $6,043 | $9,646 | $15,689 | $2,062,106 |
| 195 | $6,014 | $9,675 | $15,689 | $2,052,432 |
| 196 | $5,986 | $9,703 | $15,689 | $2,042,729 |
| 197 | $5,958 | $9,731 | $15,689 | $2,032,998 |
| 198 | $5,930 | $9,759 | $15,689 | $2,023,238 |
| 199 | $5,901 | $9,788 | $15,689 | $2,013,450 |
| 200 | $5,873 | $9,816 | $15,689 | $2,003,634 |
| 201 | $5,844 | $9,845 | $15,689 | $1,993,789 |
| 202 | $5,815 | $9,874 | $15,689 | $1,983,915 |
| 203 | $5,786 | $9,903 | $15,689 | $1,974,012 |
| 204 | $5,758 | $9,932 | $15,689 | $1,964,081 |
$188,269
$70,978
$117,290
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,729 | $9,960 | $15,689 | $1,954,120 |
| 206 | $5,700 | $9,990 | $15,689 | $1,944,131 |
| 207 | $5,670 | $10,019 | $15,689 | $1,934,112 |
| 208 | $5,641 | $10,048 | $15,689 | $1,924,064 |
| 209 | $5,612 | $10,077 | $15,689 | $1,913,987 |
| 210 | $5,582 | $10,107 | $15,689 | $1,903,880 |
| 211 | $5,553 | $10,136 | $15,689 | $1,893,744 |
| 212 | $5,523 | $10,166 | $15,689 | $1,883,579 |
| 213 | $5,494 | $10,195 | $15,689 | $1,873,383 |
| 214 | $5,464 | $10,225 | $15,689 | $1,863,158 |
| 215 | $5,434 | $10,255 | $15,689 | $1,852,904 |
| 216 | $5,404 | $10,285 | $15,689 | $1,842,619 |
$188,269
$66,807
$121,462
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,374 | $10,315 | $15,689 | $1,832,304 |
| 218 | $5,344 | $10,345 | $15,689 | $1,821,959 |
| 219 | $5,314 | $10,375 | $15,689 | $1,811,584 |
| 220 | $5,284 | $10,405 | $15,689 | $1,801,179 |
| 221 | $5,253 | $10,436 | $15,689 | $1,790,743 |
| 222 | $5,223 | $10,466 | $15,689 | $1,780,277 |
| 223 | $5,192 | $10,497 | $15,689 | $1,769,781 |
| 224 | $5,162 | $10,527 | $15,689 | $1,759,254 |
| 225 | $5,131 | $10,558 | $15,689 | $1,748,696 |
| 226 | $5,100 | $10,589 | $15,689 | $1,738,107 |
| 227 | $5,069 | $10,620 | $15,689 | $1,727,487 |
| 228 | $5,039 | $10,651 | $15,689 | $1,716,837 |
$188,269
$62,487
$125,782
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,007 | $10,682 | $15,689 | $1,706,155 |
| 230 | $4,976 | $10,713 | $15,689 | $1,695,443 |
| 231 | $4,945 | $10,744 | $15,689 | $1,684,699 |
| 232 | $4,914 | $10,775 | $15,689 | $1,673,923 |
| 233 | $4,882 | $10,807 | $15,689 | $1,663,116 |
| 234 | $4,851 | $10,838 | $15,689 | $1,652,278 |
| 235 | $4,819 | $10,870 | $15,689 | $1,641,408 |
| 236 | $4,787 | $10,902 | $15,689 | $1,630,507 |
| 237 | $4,756 | $10,933 | $15,689 | $1,619,573 |
| 238 | $4,724 | $10,965 | $15,689 | $1,608,608 |
| 239 | $4,692 | $10,997 | $15,689 | $1,597,611 |
| 240 | $4,660 | $11,029 | $15,689 | $1,586,581 |
$188,269
$58,013
$130,256
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,628 | $11,062 | $15,689 | $1,575,520 |
| 242 | $4,595 | $11,094 | $15,689 | $1,564,426 |
| 243 | $4,563 | $11,126 | $15,689 | $1,553,300 |
| 244 | $4,530 | $11,159 | $15,689 | $1,542,141 |
| 245 | $4,498 | $11,191 | $15,689 | $1,530,950 |
| 246 | $4,465 | $11,224 | $15,689 | $1,519,726 |
| 247 | $4,433 | $11,257 | $15,689 | $1,508,470 |
| 248 | $4,400 | $11,289 | $15,689 | $1,497,180 |
| 249 | $4,367 | $11,322 | $15,689 | $1,485,858 |
| 250 | $4,334 | $11,355 | $15,689 | $1,474,503 |
| 251 | $4,301 | $11,388 | $15,689 | $1,463,115 |
| 252 | $4,267 | $11,422 | $15,689 | $1,451,693 |
$188,269
$53,380
$134,888
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,234 | $11,455 | $15,689 | $1,440,238 |
| 254 | $4,201 | $11,488 | $15,689 | $1,428,750 |
| 255 | $4,167 | $11,522 | $15,689 | $1,417,228 |
| 256 | $4,134 | $11,555 | $15,689 | $1,405,672 |
| 257 | $4,100 | $11,589 | $15,689 | $1,394,083 |
| 258 | $4,066 | $11,623 | $15,689 | $1,382,460 |
| 259 | $4,032 | $11,657 | $15,689 | $1,370,803 |
| 260 | $3,998 | $11,691 | $15,689 | $1,359,112 |
| 261 | $3,964 | $11,725 | $15,689 | $1,347,387 |
| 262 | $3,930 | $11,759 | $15,689 | $1,335,628 |
| 263 | $3,896 | $11,793 | $15,689 | $1,323,835 |
| 264 | $3,861 | $11,828 | $15,689 | $1,312,007 |
$188,269
$48,583
$139,686
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,827 | $11,862 | $15,689 | $1,300,145 |
| 266 | $3,792 | $11,897 | $15,689 | $1,288,248 |
| 267 | $3,757 | $11,932 | $15,689 | $1,276,316 |
| 268 | $3,723 | $11,966 | $15,689 | $1,264,349 |
| 269 | $3,688 | $12,001 | $15,689 | $1,252,348 |
| 270 | $3,653 | $12,036 | $15,689 | $1,240,312 |
| 271 | $3,618 | $12,071 | $15,689 | $1,228,240 |
| 272 | $3,582 | $12,107 | $15,689 | $1,216,134 |
| 273 | $3,547 | $12,142 | $15,689 | $1,203,992 |
| 274 | $3,512 | $12,177 | $15,689 | $1,191,814 |
| 275 | $3,476 | $12,213 | $15,689 | $1,179,601 |
| 276 | $3,441 | $12,249 | $15,689 | $1,167,353 |
$188,269
$43,614
$144,654
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,405 | $12,284 | $15,689 | $1,155,068 |
| 278 | $3,369 | $12,320 | $15,689 | $1,142,748 |
| 279 | $3,333 | $12,356 | $15,689 | $1,130,392 |
| 280 | $3,297 | $12,392 | $15,689 | $1,118,000 |
| 281 | $3,261 | $12,428 | $15,689 | $1,105,572 |
| 282 | $3,225 | $12,464 | $15,689 | $1,093,108 |
| 283 | $3,188 | $12,501 | $15,689 | $1,080,607 |
| 284 | $3,152 | $12,537 | $15,689 | $1,068,070 |
| 285 | $3,115 | $12,574 | $15,689 | $1,055,496 |
| 286 | $3,079 | $12,611 | $15,689 | $1,042,885 |
| 287 | $3,042 | $12,647 | $15,689 | $1,030,238 |
| 288 | $3,005 | $12,684 | $15,689 | $1,017,554 |
$188,269
$38,469
$149,799
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,968 | $12,721 | $15,689 | $1,004,832 |
| 290 | $2,931 | $12,758 | $15,689 | $992,074 |
| 291 | $2,894 | $12,795 | $15,689 | $979,279 |
| 292 | $2,856 | $12,833 | $15,689 | $966,446 |
| 293 | $2,819 | $12,870 | $15,689 | $953,576 |
| 294 | $2,781 | $12,908 | $15,689 | $940,668 |
| 295 | $2,744 | $12,945 | $15,689 | $927,722 |
| 296 | $2,706 | $12,983 | $15,689 | $914,739 |
| 297 | $2,668 | $13,021 | $15,689 | $901,718 |
| 298 | $2,630 | $13,059 | $15,689 | $888,659 |
| 299 | $2,592 | $13,097 | $15,689 | $875,562 |
| 300 | $2,554 | $13,135 | $15,689 | $862,427 |
$188,269
$33,142
$155,127
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,515 | $13,174 | $15,689 | $849,253 |
| 302 | $2,477 | $13,212 | $15,689 | $836,041 |
| 303 | $2,438 | $13,251 | $15,689 | $822,790 |
| 304 | $2,400 | $13,289 | $15,689 | $809,501 |
| 305 | $2,361 | $13,328 | $15,689 | $796,173 |
| 306 | $2,322 | $13,367 | $15,689 | $782,806 |
| 307 | $2,283 | $13,406 | $15,689 | $769,400 |
| 308 | $2,244 | $13,445 | $15,689 | $755,955 |
| 309 | $2,205 | $13,484 | $15,689 | $742,471 |
| 310 | $2,166 | $13,524 | $15,689 | $728,948 |
| 311 | $2,126 | $13,563 | $15,689 | $715,385 |
| 312 | $2,087 | $13,603 | $15,689 | $701,782 |
$188,269
$27,624
$160,644
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,047 | $13,642 | $15,689 | $688,140 |
| 314 | $2,007 | $13,682 | $15,689 | $674,458 |
| 315 | $1,967 | $13,722 | $15,689 | $660,736 |
| 316 | $1,927 | $13,762 | $15,689 | $646,974 |
| 317 | $1,887 | $13,802 | $15,689 | $633,172 |
| 318 | $1,847 | $13,842 | $15,689 | $619,330 |
| 319 | $1,806 | $13,883 | $15,689 | $605,447 |
| 320 | $1,766 | $13,923 | $15,689 | $591,524 |
| 321 | $1,725 | $13,964 | $15,689 | $577,560 |
| 322 | $1,685 | $14,004 | $15,689 | $563,556 |
| 323 | $1,644 | $14,045 | $15,689 | $549,511 |
| 324 | $1,603 | $14,086 | $15,689 | $535,424 |
$188,269
$21,911
$166,358
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,562 | $14,127 | $15,689 | $521,297 |
| 326 | $1,520 | $14,169 | $15,689 | $507,128 |
| 327 | $1,479 | $14,210 | $15,689 | $492,918 |
| 328 | $1,438 | $14,251 | $15,689 | $478,667 |
| 329 | $1,396 | $14,293 | $15,689 | $464,374 |
| 330 | $1,354 | $14,335 | $15,689 | $450,040 |
| 331 | $1,313 | $14,376 | $15,689 | $435,663 |
| 332 | $1,271 | $14,418 | $15,689 | $421,245 |
| 333 | $1,229 | $14,460 | $15,689 | $406,784 |
| 334 | $1,186 | $14,503 | $15,689 | $392,282 |
| 335 | $1,144 | $14,545 | $15,689 | $377,737 |
| 336 | $1,102 | $14,587 | $15,689 | $363,149 |
$188,269
$15,994
$172,275
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,059 | $14,630 | $15,689 | $348,520 |
| 338 | $1,017 | $14,673 | $15,689 | $333,847 |
| 339 | $974 | $14,715 | $15,689 | $319,132 |
| 340 | $931 | $14,758 | $15,689 | $304,374 |
| 341 | $888 | $14,801 | $15,689 | $289,572 |
| 342 | $845 | $14,844 | $15,689 | $274,728 |
| 343 | $801 | $14,888 | $15,689 | $259,840 |
| 344 | $758 | $14,931 | $15,689 | $244,909 |
| 345 | $714 | $14,975 | $15,689 | $229,934 |
| 346 | $671 | $15,018 | $15,689 | $214,916 |
| 347 | $627 | $15,062 | $15,689 | $199,853 |
| 348 | $583 | $15,106 | $15,689 | $184,747 |
$188,269
$9,866
$178,402
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $539 | $15,150 | $15,689 | $169,597 |
| 350 | $495 | $15,194 | $15,689 | $154,403 |
| 351 | $450 | $15,239 | $15,689 | $139,164 |
| 352 | $406 | $15,283 | $15,689 | $123,881 |
| 353 | $361 | $15,328 | $15,689 | $108,553 |
| 354 | $317 | $15,372 | $15,689 | $93,181 |
| 355 | $272 | $15,417 | $15,689 | $77,763 |
| 356 | $227 | $15,462 | $15,689 | $62,301 |
| 357 | $182 | $15,507 | $15,689 | $46,794 |
| 358 | $136 | $15,553 | $15,689 | $31,241 |
| 359 | $91 | $15,598 | $15,689 | $15,643 |
| 360 | $46 | $15,643 | $15,689 | $0 |
$188,269
$3,521
$184,747
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。
