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
$886 萬
$748 萬
$880 萬
561 呎
@14,260
756 呎
@10,582
$800 萬
$730 萬
357 呎
@22,129
$790 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,438 | $16,473 | $13,500 | $11,521 |
| 1.500 | $22,235 | $17,285 | $14,326 | $12,362 |
| 2.000 | $23,050 | $18,121 | $15,182 | $13,240 |
| 2.500 | $23,884 | $18,981 | $16,069 | $14,153 |
| 3.000 | $24,737 | $19,866 | $16,986 | $15,102 |
| 3.375 | $25,388 | $20,545 | $17,693 | $15,836 |
| 3.500 | $25,607 | $20,774 | $17,932 | $16,085 |
| 4.000 | $26,496 | $21,706 | $18,907 | $17,101 |
| 4.500 | $27,402 | $22,662 | $19,910 | $18,149 |
| 5.000 | $28,326 | $23,640 | $20,940 | $19,229 |
| 5.500 | $29,268 | $24,640 | $21,997 | $20,338 |
| 6.000 | $30,227 | $25,663 | $23,079 | $21,476 |
每月供款$15,836
30年
$3,582,000
$2,118,920
$5,700,920
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,074 | $5,762 | $15,836 | $3,576,238 |
| 2 | $10,058 | $5,778 | $15,836 | $3,570,461 |
| 3 | $10,042 | $5,794 | $15,836 | $3,564,667 |
| 4 | $10,026 | $5,810 | $15,836 | $3,558,857 |
| 5 | $10,009 | $5,827 | $15,836 | $3,553,030 |
| 6 | $9,993 | $5,843 | $15,836 | $3,547,187 |
| 7 | $9,976 | $5,859 | $15,836 | $3,541,328 |
| 8 | $9,960 | $5,876 | $15,836 | $3,535,452 |
| 9 | $9,943 | $5,892 | $15,836 | $3,529,559 |
| 10 | $9,927 | $5,909 | $15,836 | $3,523,650 |
| 11 | $9,910 | $5,926 | $15,836 | $3,517,725 |
| 12 | $9,894 | $5,942 | $15,836 | $3,511,782 |
$190,031
$119,813
$70,218
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,877 | $5,959 | $15,836 | $3,505,823 |
| 14 | $9,860 | $5,976 | $15,836 | $3,499,848 |
| 15 | $9,843 | $5,993 | $15,836 | $3,493,855 |
| 16 | $9,826 | $6,009 | $15,836 | $3,487,846 |
| 17 | $9,810 | $6,026 | $15,836 | $3,481,819 |
| 18 | $9,793 | $6,043 | $15,836 | $3,475,776 |
| 19 | $9,776 | $6,060 | $15,836 | $3,469,716 |
| 20 | $9,759 | $6,077 | $15,836 | $3,463,638 |
| 21 | $9,741 | $6,094 | $15,836 | $3,457,544 |
| 22 | $9,724 | $6,112 | $15,836 | $3,451,432 |
| 23 | $9,707 | $6,129 | $15,836 | $3,445,304 |
| 24 | $9,690 | $6,146 | $15,836 | $3,439,158 |
$190,031
$117,406
$72,625
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,673 | $6,163 | $15,836 | $3,432,994 |
| 26 | $9,655 | $6,181 | $15,836 | $3,426,814 |
| 27 | $9,638 | $6,198 | $15,836 | $3,420,616 |
| 28 | $9,620 | $6,215 | $15,836 | $3,414,401 |
| 29 | $9,603 | $6,233 | $15,836 | $3,408,168 |
| 30 | $9,585 | $6,250 | $15,836 | $3,401,917 |
| 31 | $9,568 | $6,268 | $15,836 | $3,395,649 |
| 32 | $9,550 | $6,286 | $15,836 | $3,389,364 |
| 33 | $9,533 | $6,303 | $15,836 | $3,383,060 |
| 34 | $9,515 | $6,321 | $15,836 | $3,376,739 |
| 35 | $9,497 | $6,339 | $15,836 | $3,370,400 |
| 36 | $9,479 | $6,357 | $15,836 | $3,364,044 |
$190,031
$114,917
$75,114
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,461 | $6,375 | $15,836 | $3,357,669 |
| 38 | $9,443 | $6,392 | $15,836 | $3,351,277 |
| 39 | $9,425 | $6,410 | $15,836 | $3,344,866 |
| 40 | $9,407 | $6,428 | $15,836 | $3,338,438 |
| 41 | $9,389 | $6,447 | $15,836 | $3,331,991 |
| 42 | $9,371 | $6,465 | $15,836 | $3,325,527 |
| 43 | $9,353 | $6,483 | $15,836 | $3,319,044 |
| 44 | $9,335 | $6,501 | $15,836 | $3,312,543 |
| 45 | $9,317 | $6,519 | $15,836 | $3,306,024 |
| 46 | $9,298 | $6,538 | $15,836 | $3,299,486 |
| 47 | $9,280 | $6,556 | $15,836 | $3,292,930 |
| 48 | $9,261 | $6,575 | $15,836 | $3,286,355 |
$190,031
$112,342
$77,689
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,243 | $6,593 | $15,836 | $3,279,762 |
| 50 | $9,224 | $6,612 | $15,836 | $3,273,151 |
| 51 | $9,206 | $6,630 | $15,836 | $3,266,521 |
| 52 | $9,187 | $6,649 | $15,836 | $3,259,872 |
| 53 | $9,168 | $6,667 | $15,836 | $3,253,204 |
| 54 | $9,150 | $6,686 | $15,836 | $3,246,518 |
| 55 | $9,131 | $6,705 | $15,836 | $3,239,813 |
| 56 | $9,112 | $6,724 | $15,836 | $3,233,089 |
| 57 | $9,093 | $6,743 | $15,836 | $3,226,346 |
| 58 | $9,074 | $6,762 | $15,836 | $3,219,584 |
| 59 | $9,055 | $6,781 | $15,836 | $3,212,804 |
| 60 | $9,036 | $6,800 | $15,836 | $3,206,004 |
$190,031
$109,679
$80,352
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,017 | $6,819 | $15,836 | $3,199,185 |
| 62 | $8,998 | $6,838 | $15,836 | $3,192,347 |
| 63 | $8,978 | $6,857 | $15,836 | $3,185,489 |
| 64 | $8,959 | $6,877 | $15,836 | $3,178,612 |
| 65 | $8,940 | $6,896 | $15,836 | $3,171,716 |
| 66 | $8,920 | $6,915 | $15,836 | $3,164,801 |
| 67 | $8,901 | $6,935 | $15,836 | $3,157,866 |
| 68 | $8,881 | $6,954 | $15,836 | $3,150,912 |
| 69 | $8,862 | $6,974 | $15,836 | $3,143,938 |
| 70 | $8,842 | $6,994 | $15,836 | $3,136,944 |
| 71 | $8,823 | $7,013 | $15,836 | $3,129,931 |
| 72 | $8,803 | $7,033 | $15,836 | $3,122,898 |
$190,031
$106,925
$83,106
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,783 | $7,053 | $15,836 | $3,115,845 |
| 74 | $8,763 | $7,073 | $15,836 | $3,108,773 |
| 75 | $8,743 | $7,092 | $15,836 | $3,101,680 |
| 76 | $8,723 | $7,112 | $15,836 | $3,094,568 |
| 77 | $8,703 | $7,132 | $15,836 | $3,087,435 |
| 78 | $8,683 | $7,152 | $15,836 | $3,080,283 |
| 79 | $8,663 | $7,173 | $15,836 | $3,073,110 |
| 80 | $8,643 | $7,193 | $15,836 | $3,065,918 |
| 81 | $8,623 | $7,213 | $15,836 | $3,058,705 |
| 82 | $8,603 | $7,233 | $15,836 | $3,051,471 |
| 83 | $8,582 | $7,254 | $15,836 | $3,044,218 |
| 84 | $8,562 | $7,274 | $15,836 | $3,036,944 |
$190,031
$104,076
$85,954
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,541 | $7,294 | $15,836 | $3,029,649 |
| 86 | $8,521 | $7,315 | $15,836 | $3,022,334 |
| 87 | $8,500 | $7,336 | $15,836 | $3,014,999 |
| 88 | $8,480 | $7,356 | $15,836 | $3,007,642 |
| 89 | $8,459 | $7,377 | $15,836 | $3,000,266 |
| 90 | $8,438 | $7,398 | $15,836 | $2,992,868 |
| 91 | $8,417 | $7,418 | $15,836 | $2,985,449 |
| 92 | $8,397 | $7,439 | $15,836 | $2,978,010 |
| 93 | $8,376 | $7,460 | $15,836 | $2,970,550 |
| 94 | $8,355 | $7,481 | $15,836 | $2,963,069 |
| 95 | $8,334 | $7,502 | $15,836 | $2,955,566 |
| 96 | $8,313 | $7,523 | $15,836 | $2,948,043 |
$190,031
$101,130
$88,901
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,291 | $7,545 | $15,836 | $2,940,499 |
| 98 | $8,270 | $7,566 | $15,836 | $2,932,933 |
| 99 | $8,249 | $7,587 | $15,836 | $2,925,346 |
| 100 | $8,228 | $7,608 | $15,836 | $2,917,737 |
| 101 | $8,206 | $7,630 | $15,836 | $2,910,108 |
| 102 | $8,185 | $7,651 | $15,836 | $2,902,456 |
| 103 | $8,163 | $7,673 | $15,836 | $2,894,784 |
| 104 | $8,142 | $7,694 | $15,836 | $2,887,089 |
| 105 | $8,120 | $7,716 | $15,836 | $2,879,373 |
| 106 | $8,098 | $7,738 | $15,836 | $2,871,636 |
| 107 | $8,076 | $7,759 | $15,836 | $2,863,876 |
| 108 | $8,055 | $7,781 | $15,836 | $2,856,095 |
$190,031
$98,083
$91,948
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,033 | $7,803 | $15,836 | $2,848,292 |
| 110 | $8,011 | $7,825 | $15,836 | $2,840,467 |
| 111 | $7,989 | $7,847 | $15,836 | $2,832,620 |
| 112 | $7,967 | $7,869 | $15,836 | $2,824,751 |
| 113 | $7,945 | $7,891 | $15,836 | $2,816,860 |
| 114 | $7,922 | $7,913 | $15,836 | $2,808,946 |
| 115 | $7,900 | $7,936 | $15,836 | $2,801,010 |
| 116 | $7,878 | $7,958 | $15,836 | $2,793,052 |
| 117 | $7,855 | $7,980 | $15,836 | $2,785,072 |
| 118 | $7,833 | $8,003 | $15,836 | $2,777,069 |
| 119 | $7,811 | $8,025 | $15,836 | $2,769,044 |
| 120 | $7,788 | $8,048 | $15,836 | $2,760,996 |
$190,031
$94,931
$95,100
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,765 | $8,071 | $15,836 | $2,752,925 |
| 122 | $7,743 | $8,093 | $15,836 | $2,744,832 |
| 123 | $7,720 | $8,116 | $15,836 | $2,736,716 |
| 124 | $7,697 | $8,139 | $15,836 | $2,728,577 |
| 125 | $7,674 | $8,162 | $15,836 | $2,720,415 |
| 126 | $7,651 | $8,185 | $15,836 | $2,712,230 |
| 127 | $7,628 | $8,208 | $15,836 | $2,704,023 |
| 128 | $7,605 | $8,231 | $15,836 | $2,695,792 |
| 129 | $7,582 | $8,254 | $15,836 | $2,687,538 |
| 130 | $7,559 | $8,277 | $15,836 | $2,679,261 |
| 131 | $7,535 | $8,300 | $15,836 | $2,670,960 |
| 132 | $7,512 | $8,324 | $15,836 | $2,662,636 |
$190,031
$91,671
$98,359
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,489 | $8,347 | $15,836 | $2,654,289 |
| 134 | $7,465 | $8,371 | $15,836 | $2,645,918 |
| 135 | $7,442 | $8,394 | $15,836 | $2,637,524 |
| 136 | $7,418 | $8,418 | $15,836 | $2,629,106 |
| 137 | $7,394 | $8,442 | $15,836 | $2,620,665 |
| 138 | $7,371 | $8,465 | $15,836 | $2,612,200 |
| 139 | $7,347 | $8,489 | $15,836 | $2,603,711 |
| 140 | $7,323 | $8,513 | $15,836 | $2,595,198 |
| 141 | $7,299 | $8,537 | $15,836 | $2,586,661 |
| 142 | $7,275 | $8,561 | $15,836 | $2,578,100 |
| 143 | $7,251 | $8,585 | $15,836 | $2,569,515 |
| 144 | $7,227 | $8,609 | $15,836 | $2,560,906 |
$190,031
$88,300
$101,731
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,203 | $8,633 | $15,836 | $2,552,272 |
| 146 | $7,178 | $8,658 | $15,836 | $2,543,615 |
| 147 | $7,154 | $8,682 | $15,836 | $2,534,933 |
| 148 | $7,129 | $8,706 | $15,836 | $2,526,226 |
| 149 | $7,105 | $8,731 | $15,836 | $2,517,495 |
| 150 | $7,080 | $8,755 | $15,836 | $2,508,740 |
| 151 | $7,056 | $8,780 | $15,836 | $2,499,960 |
| 152 | $7,031 | $8,805 | $15,836 | $2,491,155 |
| 153 | $7,006 | $8,830 | $15,836 | $2,482,326 |
| 154 | $6,982 | $8,854 | $15,836 | $2,473,471 |
| 155 | $6,957 | $8,879 | $15,836 | $2,464,592 |
| 156 | $6,932 | $8,904 | $15,836 | $2,455,688 |
$190,031
$84,813
$105,218
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,907 | $8,929 | $15,836 | $2,446,759 |
| 158 | $6,882 | $8,954 | $15,836 | $2,437,804 |
| 159 | $6,856 | $8,980 | $15,836 | $2,428,825 |
| 160 | $6,831 | $9,005 | $15,836 | $2,419,820 |
| 161 | $6,806 | $9,030 | $15,836 | $2,410,790 |
| 162 | $6,780 | $9,056 | $15,836 | $2,401,734 |
| 163 | $6,755 | $9,081 | $15,836 | $2,392,653 |
| 164 | $6,729 | $9,107 | $15,836 | $2,383,547 |
| 165 | $6,704 | $9,132 | $15,836 | $2,374,414 |
| 166 | $6,678 | $9,158 | $15,836 | $2,365,257 |
| 167 | $6,652 | $9,184 | $15,836 | $2,356,073 |
| 168 | $6,626 | $9,209 | $15,836 | $2,346,864 |
$190,031
$81,206
$108,824
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,601 | $9,235 | $15,836 | $2,337,628 |
| 170 | $6,575 | $9,261 | $15,836 | $2,328,367 |
| 171 | $6,549 | $9,287 | $15,836 | $2,319,080 |
| 172 | $6,522 | $9,313 | $15,836 | $2,309,766 |
| 173 | $6,496 | $9,340 | $15,836 | $2,300,426 |
| 174 | $6,470 | $9,366 | $15,836 | $2,291,061 |
| 175 | $6,444 | $9,392 | $15,836 | $2,281,668 |
| 176 | $6,417 | $9,419 | $15,836 | $2,272,250 |
| 177 | $6,391 | $9,445 | $15,836 | $2,262,804 |
| 178 | $6,364 | $9,472 | $15,836 | $2,253,333 |
| 179 | $6,337 | $9,498 | $15,836 | $2,243,834 |
| 180 | $6,311 | $9,525 | $15,836 | $2,234,309 |
$190,031
$77,476
$112,554
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,284 | $9,552 | $15,836 | $2,224,757 |
| 182 | $6,257 | $9,579 | $15,836 | $2,215,178 |
| 183 | $6,230 | $9,606 | $15,836 | $2,205,573 |
| 184 | $6,203 | $9,633 | $15,836 | $2,195,940 |
| 185 | $6,176 | $9,660 | $15,836 | $2,186,280 |
| 186 | $6,149 | $9,687 | $15,836 | $2,176,593 |
| 187 | $6,122 | $9,714 | $15,836 | $2,166,879 |
| 188 | $6,094 | $9,742 | $15,836 | $2,157,138 |
| 189 | $6,067 | $9,769 | $15,836 | $2,147,369 |
| 190 | $6,039 | $9,796 | $15,836 | $2,137,572 |
| 191 | $6,012 | $9,824 | $15,836 | $2,127,748 |
| 192 | $5,984 | $9,852 | $15,836 | $2,117,897 |
$190,031
$73,618
$116,412
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,957 | $9,879 | $15,836 | $2,108,017 |
| 194 | $5,929 | $9,907 | $15,836 | $2,098,110 |
| 195 | $5,901 | $9,935 | $15,836 | $2,088,175 |
| 196 | $5,873 | $9,963 | $15,836 | $2,078,212 |
| 197 | $5,845 | $9,991 | $15,836 | $2,068,221 |
| 198 | $5,817 | $10,019 | $15,836 | $2,058,202 |
| 199 | $5,789 | $10,047 | $15,836 | $2,048,155 |
| 200 | $5,760 | $10,075 | $15,836 | $2,038,080 |
| 201 | $5,732 | $10,104 | $15,836 | $2,027,976 |
| 202 | $5,704 | $10,132 | $15,836 | $2,017,844 |
| 203 | $5,675 | $10,161 | $15,836 | $2,007,683 |
| 204 | $5,647 | $10,189 | $15,836 | $1,997,494 |
$190,031
$69,628
$120,403
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,618 | $10,218 | $15,836 | $1,987,276 |
| 206 | $5,589 | $10,247 | $15,836 | $1,977,029 |
| 207 | $5,560 | $10,275 | $15,836 | $1,966,754 |
| 208 | $5,531 | $10,304 | $15,836 | $1,956,449 |
| 209 | $5,503 | $10,333 | $15,836 | $1,946,116 |
| 210 | $5,473 | $10,362 | $15,836 | $1,935,754 |
| 211 | $5,444 | $10,392 | $15,836 | $1,925,362 |
| 212 | $5,415 | $10,421 | $15,836 | $1,914,941 |
| 213 | $5,386 | $10,450 | $15,836 | $1,904,491 |
| 214 | $5,356 | $10,480 | $15,836 | $1,894,012 |
| 215 | $5,327 | $10,509 | $15,836 | $1,883,503 |
| 216 | $5,297 | $10,539 | $15,836 | $1,872,964 |
$190,031
$65,501
$124,530
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,268 | $10,568 | $15,836 | $1,862,396 |
| 218 | $5,238 | $10,598 | $15,836 | $1,851,798 |
| 219 | $5,208 | $10,628 | $15,836 | $1,841,170 |
| 220 | $5,178 | $10,658 | $15,836 | $1,830,513 |
| 221 | $5,148 | $10,688 | $15,836 | $1,819,825 |
| 222 | $5,118 | $10,718 | $15,836 | $1,809,107 |
| 223 | $5,088 | $10,748 | $15,836 | $1,798,360 |
| 224 | $5,058 | $10,778 | $15,836 | $1,787,582 |
| 225 | $5,028 | $10,808 | $15,836 | $1,776,773 |
| 226 | $4,997 | $10,839 | $15,836 | $1,765,935 |
| 227 | $4,967 | $10,869 | $15,836 | $1,755,065 |
| 228 | $4,936 | $10,900 | $15,836 | $1,744,166 |
$190,031
$61,232
$128,798
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,905 | $10,930 | $15,836 | $1,733,235 |
| 230 | $4,875 | $10,961 | $15,836 | $1,722,274 |
| 231 | $4,844 | $10,992 | $15,836 | $1,711,282 |
| 232 | $4,813 | $11,023 | $15,836 | $1,700,259 |
| 233 | $4,782 | $11,054 | $15,836 | $1,689,205 |
| 234 | $4,751 | $11,085 | $15,836 | $1,678,120 |
| 235 | $4,720 | $11,116 | $15,836 | $1,667,004 |
| 236 | $4,688 | $11,147 | $15,836 | $1,655,857 |
| 237 | $4,657 | $11,179 | $15,836 | $1,644,678 |
| 238 | $4,626 | $11,210 | $15,836 | $1,633,468 |
| 239 | $4,594 | $11,242 | $15,836 | $1,622,226 |
| 240 | $4,563 | $11,273 | $15,836 | $1,610,953 |
$190,031
$56,817
$133,213
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,531 | $11,305 | $15,836 | $1,599,648 |
| 242 | $4,499 | $11,337 | $15,836 | $1,588,311 |
| 243 | $4,467 | $11,369 | $15,836 | $1,576,942 |
| 244 | $4,435 | $11,401 | $15,836 | $1,565,541 |
| 245 | $4,403 | $11,433 | $15,836 | $1,554,108 |
| 246 | $4,371 | $11,465 | $15,836 | $1,542,643 |
| 247 | $4,339 | $11,497 | $15,836 | $1,531,146 |
| 248 | $4,306 | $11,530 | $15,836 | $1,519,617 |
| 249 | $4,274 | $11,562 | $15,836 | $1,508,055 |
| 250 | $4,241 | $11,594 | $15,836 | $1,496,460 |
| 251 | $4,209 | $11,627 | $15,836 | $1,484,833 |
| 252 | $4,176 | $11,660 | $15,836 | $1,473,173 |
$190,031
$52,251
$137,779
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,143 | $11,693 | $15,836 | $1,461,481 |
| 254 | $4,110 | $11,725 | $15,836 | $1,449,755 |
| 255 | $4,077 | $11,758 | $15,836 | $1,437,997 |
| 256 | $4,044 | $11,792 | $15,836 | $1,426,205 |
| 257 | $4,011 | $11,825 | $15,836 | $1,414,381 |
| 258 | $3,978 | $11,858 | $15,836 | $1,402,523 |
| 259 | $3,945 | $11,891 | $15,836 | $1,390,631 |
| 260 | $3,911 | $11,925 | $15,836 | $1,378,707 |
| 261 | $3,878 | $11,958 | $15,836 | $1,366,748 |
| 262 | $3,844 | $11,992 | $15,836 | $1,354,756 |
| 263 | $3,810 | $12,026 | $15,836 | $1,342,731 |
| 264 | $3,776 | $12,059 | $15,836 | $1,330,671 |
$190,031
$47,529
$142,502
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,743 | $12,093 | $15,836 | $1,318,578 |
| 266 | $3,709 | $12,127 | $15,836 | $1,306,451 |
| 267 | $3,674 | $12,161 | $15,836 | $1,294,289 |
| 268 | $3,640 | $12,196 | $15,836 | $1,282,093 |
| 269 | $3,606 | $12,230 | $15,836 | $1,269,863 |
| 270 | $3,571 | $12,264 | $15,836 | $1,257,599 |
| 271 | $3,537 | $12,299 | $15,836 | $1,245,300 |
| 272 | $3,502 | $12,333 | $15,836 | $1,232,967 |
| 273 | $3,468 | $12,368 | $15,836 | $1,220,598 |
| 274 | $3,433 | $12,403 | $15,836 | $1,208,196 |
| 275 | $3,398 | $12,438 | $15,836 | $1,195,758 |
| 276 | $3,363 | $12,473 | $15,836 | $1,183,285 |
$190,031
$42,644
$147,386
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,328 | $12,508 | $15,836 | $1,170,777 |
| 278 | $3,293 | $12,543 | $15,836 | $1,158,234 |
| 279 | $3,258 | $12,578 | $15,836 | $1,145,656 |
| 280 | $3,222 | $12,614 | $15,836 | $1,133,042 |
| 281 | $3,187 | $12,649 | $15,836 | $1,120,393 |
| 282 | $3,151 | $12,685 | $15,836 | $1,107,708 |
| 283 | $3,115 | $12,720 | $15,836 | $1,094,987 |
| 284 | $3,080 | $12,756 | $15,836 | $1,082,231 |
| 285 | $3,044 | $12,792 | $15,836 | $1,069,439 |
| 286 | $3,008 | $12,828 | $15,836 | $1,056,611 |
| 287 | $2,972 | $12,864 | $15,836 | $1,043,747 |
| 288 | $2,936 | $12,900 | $15,836 | $1,030,846 |
$190,031
$37,592
$152,438
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,899 | $12,937 | $15,836 | $1,017,910 |
| 290 | $2,863 | $12,973 | $15,836 | $1,004,937 |
| 291 | $2,826 | $13,010 | $15,836 | $991,927 |
| 292 | $2,790 | $13,046 | $15,836 | $978,881 |
| 293 | $2,753 | $13,083 | $15,836 | $965,798 |
| 294 | $2,716 | $13,120 | $15,836 | $952,679 |
| 295 | $2,679 | $13,156 | $15,836 | $939,522 |
| 296 | $2,642 | $13,193 | $15,836 | $926,329 |
| 297 | $2,605 | $13,231 | $15,836 | $913,098 |
| 298 | $2,568 | $13,268 | $15,836 | $899,830 |
| 299 | $2,531 | $13,305 | $15,836 | $886,525 |
| 300 | $2,493 | $13,343 | $15,836 | $873,183 |
$190,031
$32,367
$157,664
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,456 | $13,380 | $15,836 | $859,803 |
| 302 | $2,418 | $13,418 | $15,836 | $846,385 |
| 303 | $2,380 | $13,455 | $15,836 | $832,930 |
| 304 | $2,343 | $13,493 | $15,836 | $819,436 |
| 305 | $2,305 | $13,531 | $15,836 | $805,905 |
| 306 | $2,267 | $13,569 | $15,836 | $792,336 |
| 307 | $2,228 | $13,607 | $15,836 | $778,728 |
| 308 | $2,190 | $13,646 | $15,836 | $765,083 |
| 309 | $2,152 | $13,684 | $15,836 | $751,399 |
| 310 | $2,113 | $13,723 | $15,836 | $737,676 |
| 311 | $2,075 | $13,761 | $15,836 | $723,915 |
| 312 | $2,036 | $13,800 | $15,836 | $710,115 |
$190,031
$26,963
$163,068
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,997 | $13,839 | $15,836 | $696,276 |
| 314 | $1,958 | $13,878 | $15,836 | $682,399 |
| 315 | $1,919 | $13,917 | $15,836 | $668,482 |
| 316 | $1,880 | $13,956 | $15,836 | $654,526 |
| 317 | $1,841 | $13,995 | $15,836 | $640,531 |
| 318 | $1,801 | $14,034 | $15,836 | $626,497 |
| 319 | $1,762 | $14,074 | $15,836 | $612,423 |
| 320 | $1,722 | $14,113 | $15,836 | $598,310 |
| 321 | $1,683 | $14,153 | $15,836 | $584,156 |
| 322 | $1,643 | $14,193 | $15,836 | $569,963 |
| 323 | $1,603 | $14,233 | $15,836 | $555,731 |
| 324 | $1,563 | $14,273 | $15,836 | $541,458 |
$190,031
$21,373
$168,657
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,523 | $14,313 | $15,836 | $527,145 |
| 326 | $1,483 | $14,353 | $15,836 | $512,791 |
| 327 | $1,442 | $14,394 | $15,836 | $498,398 |
| 328 | $1,402 | $14,434 | $15,836 | $483,964 |
| 329 | $1,361 | $14,475 | $15,836 | $469,489 |
| 330 | $1,320 | $14,515 | $15,836 | $454,973 |
| 331 | $1,280 | $14,556 | $15,836 | $440,417 |
| 332 | $1,239 | $14,597 | $15,836 | $425,820 |
| 333 | $1,198 | $14,638 | $15,836 | $411,182 |
| 334 | $1,156 | $14,679 | $15,836 | $396,502 |
| 335 | $1,115 | $14,721 | $15,836 | $381,781 |
| 336 | $1,074 | $14,762 | $15,836 | $367,019 |
$190,031
$15,592
$174,438
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,032 | $14,804 | $15,836 | $352,216 |
| 338 | $991 | $14,845 | $15,836 | $337,370 |
| 339 | $949 | $14,887 | $15,836 | $322,483 |
| 340 | $907 | $14,929 | $15,836 | $307,554 |
| 341 | $865 | $14,971 | $15,836 | $292,584 |
| 342 | $823 | $15,013 | $15,836 | $277,571 |
| 343 | $781 | $15,055 | $15,836 | $262,515 |
| 344 | $738 | $15,098 | $15,836 | $247,418 |
| 345 | $696 | $15,140 | $15,836 | $232,278 |
| 346 | $653 | $15,183 | $15,836 | $217,095 |
| 347 | $611 | $15,225 | $15,836 | $201,870 |
| 348 | $568 | $15,268 | $15,836 | $186,602 |
$190,031
$9,613
$180,418
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $525 | $15,311 | $15,836 | $171,291 |
| 350 | $482 | $15,354 | $15,836 | $155,937 |
| 351 | $439 | $15,397 | $15,836 | $140,539 |
| 352 | $395 | $15,441 | $15,836 | $125,099 |
| 353 | $352 | $15,484 | $15,836 | $109,615 |
| 354 | $308 | $15,528 | $15,836 | $94,087 |
| 355 | $265 | $15,571 | $15,836 | $78,516 |
| 356 | $221 | $15,615 | $15,836 | $62,901 |
| 357 | $177 | $15,659 | $15,836 | $47,242 |
| 358 | $133 | $15,703 | $15,836 | $31,539 |
| 359 | $89 | $15,747 | $15,836 | $15,791 |
| 360 | $44 | $15,791 | $15,836 | $0 |
$190,031
$3,429
$186,602
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。