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
665 呎
@11,128
1,094 呎
@6,764
$740 萬
$800 萬
$850 萬
$895 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,492 | $16,515 | $13,533 | $11,550 |
| 1.500 | $22,291 | $17,328 | $14,362 | $12,393 |
| 2.000 | $23,108 | $18,166 | $15,221 | $13,273 |
| 2.500 | $23,944 | $19,029 | $16,110 | $14,189 |
| 3.000 | $24,799 | $19,916 | $17,029 | $15,140 |
| 3.250 | $25,233 | $20,368 | $17,500 | $15,628 |
| 3.500 | $25,671 | $20,826 | $17,977 | $16,125 |
| 4.000 | $26,562 | $21,761 | $18,955 | $17,144 |
| 4.500 | $27,471 | $22,718 | $19,960 | $18,195 |
| 5.000 | $28,397 | $23,699 | $20,993 | $19,277 |
| 5.500 | $29,341 | $24,702 | $22,052 | $20,389 |
| 6.000 | $30,303 | $25,727 | $23,137 | $21,530 |
每月供款$15,629
30年
$3,591,000
$2,035,174
$5,626,174
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,726 | $5,903 | $15,628 | $3,585,097 |
| 2 | $9,710 | $5,919 | $15,628 | $3,579,179 |
| 3 | $9,694 | $5,935 | $15,628 | $3,573,244 |
| 4 | $9,678 | $5,951 | $15,628 | $3,567,293 |
| 5 | $9,661 | $5,967 | $15,628 | $3,561,327 |
| 6 | $9,645 | $5,983 | $15,628 | $3,555,344 |
| 7 | $9,629 | $5,999 | $15,628 | $3,549,344 |
| 8 | $9,613 | $6,015 | $15,628 | $3,543,329 |
| 9 | $9,597 | $6,032 | $15,628 | $3,537,297 |
| 10 | $9,580 | $6,048 | $15,628 | $3,531,249 |
| 11 | $9,564 | $6,064 | $15,628 | $3,525,185 |
| 12 | $9,547 | $6,081 | $15,628 | $3,519,104 |
$187,539
$115,643
$71,896
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,531 | $6,097 | $15,628 | $3,513,006 |
| 14 | $9,514 | $6,114 | $15,628 | $3,506,892 |
| 15 | $9,498 | $6,130 | $15,628 | $3,500,762 |
| 16 | $9,481 | $6,147 | $15,628 | $3,494,615 |
| 17 | $9,465 | $6,164 | $15,628 | $3,488,451 |
| 18 | $9,448 | $6,180 | $15,628 | $3,482,271 |
| 19 | $9,431 | $6,197 | $15,628 | $3,476,074 |
| 20 | $9,414 | $6,214 | $15,628 | $3,469,860 |
| 21 | $9,398 | $6,231 | $15,628 | $3,463,629 |
| 22 | $9,381 | $6,248 | $15,628 | $3,457,382 |
| 23 | $9,364 | $6,265 | $15,628 | $3,451,117 |
| 24 | $9,347 | $6,281 | $15,628 | $3,444,836 |
$187,539
$113,271
$74,268
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,330 | $6,298 | $15,628 | $3,438,537 |
| 26 | $9,313 | $6,316 | $15,628 | $3,432,222 |
| 27 | $9,296 | $6,333 | $15,628 | $3,425,889 |
| 28 | $9,278 | $6,350 | $15,628 | $3,419,539 |
| 29 | $9,261 | $6,367 | $15,628 | $3,413,172 |
| 30 | $9,244 | $6,384 | $15,628 | $3,406,788 |
| 31 | $9,227 | $6,402 | $15,628 | $3,400,386 |
| 32 | $9,209 | $6,419 | $15,628 | $3,393,967 |
| 33 | $9,192 | $6,436 | $15,628 | $3,387,531 |
| 34 | $9,175 | $6,454 | $15,628 | $3,381,078 |
| 35 | $9,157 | $6,471 | $15,628 | $3,374,606 |
| 36 | $9,140 | $6,489 | $15,628 | $3,368,118 |
$187,539
$110,821
$76,718
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,122 | $6,506 | $15,628 | $3,361,611 |
| 38 | $9,104 | $6,524 | $15,628 | $3,355,087 |
| 39 | $9,087 | $6,542 | $15,628 | $3,348,546 |
| 40 | $9,069 | $6,559 | $15,628 | $3,341,987 |
| 41 | $9,051 | $6,577 | $15,628 | $3,335,410 |
| 42 | $9,033 | $6,595 | $15,628 | $3,328,815 |
| 43 | $9,016 | $6,613 | $15,628 | $3,322,202 |
| 44 | $8,998 | $6,631 | $15,628 | $3,315,571 |
| 45 | $8,980 | $6,649 | $15,628 | $3,308,923 |
| 46 | $8,962 | $6,667 | $15,628 | $3,302,256 |
| 47 | $8,944 | $6,685 | $15,628 | $3,295,572 |
| 48 | $8,926 | $6,703 | $15,628 | $3,288,869 |
$187,539
$108,290
$79,249
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,907 | $6,721 | $15,628 | $3,282,148 |
| 50 | $8,889 | $6,739 | $15,628 | $3,275,409 |
| 51 | $8,871 | $6,757 | $15,628 | $3,268,651 |
| 52 | $8,853 | $6,776 | $15,628 | $3,261,876 |
| 53 | $8,834 | $6,794 | $15,628 | $3,255,082 |
| 54 | $8,816 | $6,812 | $15,628 | $3,248,269 |
| 55 | $8,797 | $6,831 | $15,628 | $3,241,438 |
| 56 | $8,779 | $6,849 | $15,628 | $3,234,589 |
| 57 | $8,760 | $6,868 | $15,628 | $3,227,721 |
| 58 | $8,742 | $6,887 | $15,628 | $3,220,835 |
| 59 | $8,723 | $6,905 | $15,628 | $3,213,930 |
| 60 | $8,704 | $6,924 | $15,628 | $3,207,006 |
$187,539
$105,676
$81,863
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,686 | $6,943 | $15,628 | $3,200,063 |
| 62 | $8,667 | $6,961 | $15,628 | $3,193,102 |
| 63 | $8,648 | $6,980 | $15,628 | $3,186,121 |
| 64 | $8,629 | $6,999 | $15,628 | $3,179,122 |
| 65 | $8,610 | $7,018 | $15,628 | $3,172,104 |
| 66 | $8,591 | $7,037 | $15,628 | $3,165,067 |
| 67 | $8,572 | $7,056 | $15,628 | $3,158,011 |
| 68 | $8,553 | $7,075 | $15,628 | $3,150,935 |
| 69 | $8,534 | $7,094 | $15,628 | $3,143,841 |
| 70 | $8,515 | $7,114 | $15,628 | $3,136,727 |
| 71 | $8,495 | $7,133 | $15,628 | $3,129,594 |
| 72 | $8,476 | $7,152 | $15,628 | $3,122,442 |
$187,539
$102,975
$84,564
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,457 | $7,172 | $15,628 | $3,115,270 |
| 74 | $8,437 | $7,191 | $15,628 | $3,108,079 |
| 75 | $8,418 | $7,211 | $15,628 | $3,100,869 |
| 76 | $8,398 | $7,230 | $15,628 | $3,093,639 |
| 77 | $8,379 | $7,250 | $15,628 | $3,086,389 |
| 78 | $8,359 | $7,269 | $15,628 | $3,079,120 |
| 79 | $8,339 | $7,289 | $15,628 | $3,071,831 |
| 80 | $8,320 | $7,309 | $15,628 | $3,064,522 |
| 81 | $8,300 | $7,329 | $15,628 | $3,057,193 |
| 82 | $8,280 | $7,348 | $15,628 | $3,049,845 |
| 83 | $8,260 | $7,368 | $15,628 | $3,042,477 |
| 84 | $8,240 | $7,388 | $15,628 | $3,035,089 |
$187,539
$100,186
$87,353
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,220 | $7,408 | $15,628 | $3,027,680 |
| 86 | $8,200 | $7,428 | $15,628 | $3,020,252 |
| 87 | $8,180 | $7,448 | $15,628 | $3,012,804 |
| 88 | $8,160 | $7,469 | $15,628 | $3,005,335 |
| 89 | $8,139 | $7,489 | $15,628 | $2,997,846 |
| 90 | $8,119 | $7,509 | $15,628 | $2,990,337 |
| 91 | $8,099 | $7,529 | $15,628 | $2,982,808 |
| 92 | $8,078 | $7,550 | $15,628 | $2,975,258 |
| 93 | $8,058 | $7,570 | $15,628 | $2,967,688 |
| 94 | $8,037 | $7,591 | $15,628 | $2,960,097 |
| 95 | $8,017 | $7,611 | $15,628 | $2,952,486 |
| 96 | $7,996 | $7,632 | $15,628 | $2,944,854 |
$187,539
$97,304
$90,235
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,976 | $7,653 | $15,628 | $2,937,201 |
| 98 | $7,955 | $7,673 | $15,628 | $2,929,528 |
| 99 | $7,934 | $7,694 | $15,628 | $2,921,834 |
| 100 | $7,913 | $7,715 | $15,628 | $2,914,119 |
| 101 | $7,892 | $7,736 | $15,628 | $2,906,383 |
| 102 | $7,871 | $7,757 | $15,628 | $2,898,626 |
| 103 | $7,850 | $7,778 | $15,628 | $2,890,848 |
| 104 | $7,829 | $7,799 | $15,628 | $2,883,049 |
| 105 | $7,808 | $7,820 | $15,628 | $2,875,229 |
| 106 | $7,787 | $7,841 | $15,628 | $2,867,388 |
| 107 | $7,766 | $7,862 | $15,628 | $2,859,526 |
| 108 | $7,745 | $7,884 | $15,628 | $2,851,642 |
$187,539
$94,327
$93,212
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,723 | $7,905 | $15,628 | $2,843,737 |
| 110 | $7,702 | $7,926 | $15,628 | $2,835,810 |
| 111 | $7,680 | $7,948 | $15,628 | $2,827,863 |
| 112 | $7,659 | $7,969 | $15,628 | $2,819,893 |
| 113 | $7,637 | $7,991 | $15,628 | $2,811,902 |
| 114 | $7,616 | $8,013 | $15,628 | $2,803,889 |
| 115 | $7,594 | $8,034 | $15,628 | $2,795,855 |
| 116 | $7,572 | $8,056 | $15,628 | $2,787,799 |
| 117 | $7,550 | $8,078 | $15,628 | $2,779,721 |
| 118 | $7,528 | $8,100 | $15,628 | $2,771,621 |
| 119 | $7,506 | $8,122 | $15,628 | $2,763,499 |
| 120 | $7,484 | $8,144 | $15,628 | $2,755,355 |
$187,539
$91,253
$96,287
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,462 | $8,166 | $15,628 | $2,747,190 |
| 122 | $7,440 | $8,188 | $15,628 | $2,739,002 |
| 123 | $7,418 | $8,210 | $15,628 | $2,730,791 |
| 124 | $7,396 | $8,232 | $15,628 | $2,722,559 |
| 125 | $7,374 | $8,255 | $15,628 | $2,714,304 |
| 126 | $7,351 | $8,277 | $15,628 | $2,706,027 |
| 127 | $7,329 | $8,299 | $15,628 | $2,697,728 |
| 128 | $7,306 | $8,322 | $15,628 | $2,689,406 |
| 129 | $7,284 | $8,344 | $15,628 | $2,681,062 |
| 130 | $7,261 | $8,367 | $15,628 | $2,672,695 |
| 131 | $7,239 | $8,390 | $15,628 | $2,664,305 |
| 132 | $7,216 | $8,412 | $15,628 | $2,655,892 |
$187,539
$88,076
$99,463
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,193 | $8,435 | $15,628 | $2,647,457 |
| 134 | $7,170 | $8,458 | $15,628 | $2,638,999 |
| 135 | $7,147 | $8,481 | $15,628 | $2,630,518 |
| 136 | $7,124 | $8,504 | $15,628 | $2,622,014 |
| 137 | $7,101 | $8,527 | $15,628 | $2,613,487 |
| 138 | $7,078 | $8,550 | $15,628 | $2,604,937 |
| 139 | $7,055 | $8,573 | $15,628 | $2,596,364 |
| 140 | $7,032 | $8,596 | $15,628 | $2,587,768 |
| 141 | $7,009 | $8,620 | $15,628 | $2,579,148 |
| 142 | $6,985 | $8,643 | $15,628 | $2,570,505 |
| 143 | $6,962 | $8,666 | $15,628 | $2,561,838 |
| 144 | $6,938 | $8,690 | $15,628 | $2,553,148 |
$187,539
$84,795
$102,744
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,915 | $8,713 | $15,628 | $2,544,435 |
| 146 | $6,891 | $8,737 | $15,628 | $2,535,698 |
| 147 | $6,868 | $8,761 | $15,628 | $2,526,937 |
| 148 | $6,844 | $8,784 | $15,628 | $2,518,153 |
| 149 | $6,820 | $8,808 | $15,628 | $2,509,344 |
| 150 | $6,796 | $8,832 | $15,628 | $2,500,512 |
| 151 | $6,772 | $8,856 | $15,628 | $2,491,656 |
| 152 | $6,748 | $8,880 | $15,628 | $2,482,776 |
| 153 | $6,724 | $8,904 | $15,628 | $2,473,872 |
| 154 | $6,700 | $8,928 | $15,628 | $2,464,944 |
| 155 | $6,676 | $8,952 | $15,628 | $2,455,991 |
| 156 | $6,652 | $8,977 | $15,628 | $2,447,015 |
$187,539
$81,406
$106,133
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,627 | $9,001 | $15,628 | $2,438,014 |
| 158 | $6,603 | $9,025 | $15,628 | $2,428,989 |
| 159 | $6,579 | $9,050 | $15,628 | $2,419,939 |
| 160 | $6,554 | $9,074 | $15,628 | $2,410,865 |
| 161 | $6,529 | $9,099 | $15,628 | $2,401,766 |
| 162 | $6,505 | $9,123 | $15,628 | $2,392,642 |
| 163 | $6,480 | $9,148 | $15,628 | $2,383,494 |
| 164 | $6,455 | $9,173 | $15,628 | $2,374,321 |
| 165 | $6,430 | $9,198 | $15,628 | $2,365,123 |
| 166 | $6,406 | $9,223 | $15,628 | $2,355,901 |
| 167 | $6,381 | $9,248 | $15,628 | $2,346,653 |
| 168 | $6,356 | $9,273 | $15,628 | $2,337,380 |
$187,539
$77,904
$109,635
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,330 | $9,298 | $15,628 | $2,328,082 |
| 170 | $6,305 | $9,323 | $15,628 | $2,318,759 |
| 171 | $6,280 | $9,348 | $15,628 | $2,309,411 |
| 172 | $6,255 | $9,374 | $15,628 | $2,300,037 |
| 173 | $6,229 | $9,399 | $15,628 | $2,290,638 |
| 174 | $6,204 | $9,424 | $15,628 | $2,281,214 |
| 175 | $6,178 | $9,450 | $15,628 | $2,271,764 |
| 176 | $6,153 | $9,476 | $15,628 | $2,262,288 |
| 177 | $6,127 | $9,501 | $15,628 | $2,252,787 |
| 178 | $6,101 | $9,527 | $15,628 | $2,243,260 |
| 179 | $6,075 | $9,553 | $15,628 | $2,233,707 |
| 180 | $6,050 | $9,579 | $15,628 | $2,224,129 |
$187,539
$74,288
$113,251
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,024 | $9,605 | $15,628 | $2,214,524 |
| 182 | $5,998 | $9,631 | $15,628 | $2,204,894 |
| 183 | $5,972 | $9,657 | $15,628 | $2,195,237 |
| 184 | $5,945 | $9,683 | $15,628 | $2,185,554 |
| 185 | $5,919 | $9,709 | $15,628 | $2,175,845 |
| 186 | $5,893 | $9,735 | $15,628 | $2,166,110 |
| 187 | $5,867 | $9,762 | $15,628 | $2,156,348 |
| 188 | $5,840 | $9,788 | $15,628 | $2,146,560 |
| 189 | $5,814 | $9,815 | $15,628 | $2,136,745 |
| 190 | $5,787 | $9,841 | $15,628 | $2,126,904 |
| 191 | $5,760 | $9,868 | $15,628 | $2,117,036 |
| 192 | $5,734 | $9,895 | $15,628 | $2,107,142 |
$187,539
$70,552
$116,987
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,707 | $9,921 | $15,628 | $2,097,220 |
| 194 | $5,680 | $9,948 | $15,628 | $2,087,272 |
| 195 | $5,653 | $9,975 | $15,628 | $2,077,297 |
| 196 | $5,626 | $10,002 | $15,628 | $2,067,294 |
| 197 | $5,599 | $10,029 | $15,628 | $2,057,265 |
| 198 | $5,572 | $10,056 | $15,628 | $2,047,209 |
| 199 | $5,545 | $10,084 | $15,628 | $2,037,125 |
| 200 | $5,517 | $10,111 | $15,628 | $2,027,014 |
| 201 | $5,490 | $10,138 | $15,628 | $2,016,875 |
| 202 | $5,462 | $10,166 | $15,628 | $2,006,709 |
| 203 | $5,435 | $10,193 | $15,628 | $1,996,516 |
| 204 | $5,407 | $10,221 | $15,628 | $1,986,295 |
$187,539
$66,693
$120,847
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,380 | $10,249 | $15,628 | $1,976,046 |
| 206 | $5,352 | $10,276 | $15,628 | $1,965,770 |
| 207 | $5,324 | $10,304 | $15,628 | $1,955,465 |
| 208 | $5,296 | $10,332 | $15,628 | $1,945,133 |
| 209 | $5,268 | $10,360 | $15,628 | $1,934,773 |
| 210 | $5,240 | $10,388 | $15,628 | $1,924,385 |
| 211 | $5,212 | $10,416 | $15,628 | $1,913,968 |
| 212 | $5,184 | $10,445 | $15,628 | $1,903,524 |
| 213 | $5,155 | $10,473 | $15,628 | $1,893,051 |
| 214 | $5,127 | $10,501 | $15,628 | $1,882,550 |
| 215 | $5,099 | $10,530 | $15,628 | $1,872,020 |
| 216 | $5,070 | $10,558 | $15,628 | $1,861,462 |
$187,539
$62,706
$124,833
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,041 | $10,587 | $15,628 | $1,850,875 |
| 218 | $5,013 | $10,615 | $15,628 | $1,840,260 |
| 219 | $4,984 | $10,644 | $15,628 | $1,829,615 |
| 220 | $4,955 | $10,673 | $15,628 | $1,818,942 |
| 221 | $4,926 | $10,702 | $15,628 | $1,808,240 |
| 222 | $4,897 | $10,731 | $15,628 | $1,797,509 |
| 223 | $4,868 | $10,760 | $15,628 | $1,786,749 |
| 224 | $4,839 | $10,789 | $15,628 | $1,775,960 |
| 225 | $4,810 | $10,818 | $15,628 | $1,765,142 |
| 226 | $4,781 | $10,848 | $15,628 | $1,754,294 |
| 227 | $4,751 | $10,877 | $15,628 | $1,743,417 |
| 228 | $4,722 | $10,907 | $15,628 | $1,732,511 |
$187,539
$58,588
$128,951
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,692 | $10,936 | $15,628 | $1,721,575 |
| 230 | $4,663 | $10,966 | $15,628 | $1,710,609 |
| 231 | $4,633 | $10,995 | $15,628 | $1,699,614 |
| 232 | $4,603 | $11,025 | $15,628 | $1,688,588 |
| 233 | $4,573 | $11,055 | $15,628 | $1,677,533 |
| 234 | $4,543 | $11,085 | $15,628 | $1,666,449 |
| 235 | $4,513 | $11,115 | $15,628 | $1,655,334 |
| 236 | $4,483 | $11,145 | $15,628 | $1,644,189 |
| 237 | $4,453 | $11,175 | $15,628 | $1,633,013 |
| 238 | $4,423 | $11,206 | $15,628 | $1,621,808 |
| 239 | $4,392 | $11,236 | $15,628 | $1,610,572 |
| 240 | $4,362 | $11,266 | $15,628 | $1,599,306 |
$187,539
$54,334
$133,205
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,331 | $11,297 | $15,628 | $1,588,009 |
| 242 | $4,301 | $11,327 | $15,628 | $1,576,681 |
| 243 | $4,270 | $11,358 | $15,628 | $1,565,323 |
| 244 | $4,239 | $11,389 | $15,628 | $1,553,934 |
| 245 | $4,209 | $11,420 | $15,628 | $1,542,515 |
| 246 | $4,178 | $11,451 | $15,628 | $1,531,064 |
| 247 | $4,147 | $11,482 | $15,628 | $1,519,583 |
| 248 | $4,116 | $11,513 | $15,628 | $1,508,070 |
| 249 | $4,084 | $11,544 | $15,628 | $1,496,526 |
| 250 | $4,053 | $11,575 | $15,628 | $1,484,951 |
| 251 | $4,022 | $11,607 | $15,628 | $1,473,344 |
| 252 | $3,990 | $11,638 | $15,628 | $1,461,706 |
$187,539
$49,940
$137,599
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,959 | $11,669 | $15,628 | $1,450,037 |
| 254 | $3,927 | $11,701 | $15,628 | $1,438,336 |
| 255 | $3,895 | $11,733 | $15,628 | $1,426,603 |
| 256 | $3,864 | $11,765 | $15,628 | $1,414,838 |
| 257 | $3,832 | $11,796 | $15,628 | $1,403,042 |
| 258 | $3,800 | $11,828 | $15,628 | $1,391,214 |
| 259 | $3,768 | $11,860 | $15,628 | $1,379,353 |
| 260 | $3,736 | $11,893 | $15,628 | $1,367,461 |
| 261 | $3,704 | $11,925 | $15,628 | $1,355,536 |
| 262 | $3,671 | $11,957 | $15,628 | $1,343,579 |
| 263 | $3,639 | $11,989 | $15,628 | $1,331,590 |
| 264 | $3,606 | $12,022 | $15,628 | $1,319,568 |
$187,539
$45,401
$142,139
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,574 | $12,054 | $15,628 | $1,307,513 |
| 266 | $3,541 | $12,087 | $15,628 | $1,295,426 |
| 267 | $3,508 | $12,120 | $15,628 | $1,283,306 |
| 268 | $3,476 | $12,153 | $15,628 | $1,271,154 |
| 269 | $3,443 | $12,186 | $15,628 | $1,258,968 |
| 270 | $3,410 | $12,219 | $15,628 | $1,246,750 |
| 271 | $3,377 | $12,252 | $15,628 | $1,234,498 |
| 272 | $3,343 | $12,285 | $15,628 | $1,222,213 |
| 273 | $3,310 | $12,318 | $15,628 | $1,209,895 |
| 274 | $3,277 | $12,351 | $15,628 | $1,197,544 |
| 275 | $3,243 | $12,385 | $15,628 | $1,185,159 |
| 276 | $3,210 | $12,418 | $15,628 | $1,172,740 |
$187,539
$40,712
$146,827
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,176 | $12,452 | $15,628 | $1,160,288 |
| 278 | $3,142 | $12,486 | $15,628 | $1,147,802 |
| 279 | $3,109 | $12,520 | $15,628 | $1,135,283 |
| 280 | $3,075 | $12,554 | $15,628 | $1,122,729 |
| 281 | $3,041 | $12,588 | $15,628 | $1,110,142 |
| 282 | $3,007 | $12,622 | $15,628 | $1,097,520 |
| 283 | $2,972 | $12,656 | $15,628 | $1,084,864 |
| 284 | $2,938 | $12,690 | $15,628 | $1,072,174 |
| 285 | $2,904 | $12,724 | $15,628 | $1,059,450 |
| 286 | $2,869 | $12,759 | $15,628 | $1,046,691 |
| 287 | $2,835 | $12,793 | $15,628 | $1,033,897 |
| 288 | $2,800 | $12,828 | $15,628 | $1,021,069 |
$187,539
$35,868
$151,671
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,765 | $12,863 | $15,628 | $1,008,206 |
| 290 | $2,731 | $12,898 | $15,628 | $995,309 |
| 291 | $2,696 | $12,933 | $15,628 | $982,376 |
| 292 | $2,661 | $12,968 | $15,628 | $969,408 |
| 293 | $2,625 | $13,003 | $15,628 | $956,406 |
| 294 | $2,590 | $13,038 | $15,628 | $943,368 |
| 295 | $2,555 | $13,073 | $15,628 | $930,294 |
| 296 | $2,520 | $13,109 | $15,628 | $917,186 |
| 297 | $2,484 | $13,144 | $15,628 | $904,041 |
| 298 | $2,448 | $13,180 | $15,628 | $890,862 |
| 299 | $2,413 | $13,216 | $15,628 | $877,646 |
| 300 | $2,377 | $13,251 | $15,628 | $864,395 |
$187,539
$30,865
$156,674
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,341 | $13,287 | $15,628 | $851,108 |
| 302 | $2,305 | $13,323 | $15,628 | $837,784 |
| 303 | $2,269 | $13,359 | $15,628 | $824,425 |
| 304 | $2,233 | $13,395 | $15,628 | $811,030 |
| 305 | $2,197 | $13,432 | $15,628 | $797,598 |
| 306 | $2,160 | $13,468 | $15,628 | $784,130 |
| 307 | $2,124 | $13,505 | $15,628 | $770,625 |
| 308 | $2,087 | $13,541 | $15,628 | $757,084 |
| 309 | $2,050 | $13,578 | $15,628 | $743,506 |
| 310 | $2,014 | $13,615 | $15,628 | $729,892 |
| 311 | $1,977 | $13,651 | $15,628 | $716,240 |
| 312 | $1,940 | $13,688 | $15,628 | $702,552 |
$187,539
$25,696
$161,843
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,903 | $13,726 | $15,628 | $688,826 |
| 314 | $1,866 | $13,763 | $15,628 | $675,064 |
| 315 | $1,828 | $13,800 | $15,628 | $661,264 |
| 316 | $1,791 | $13,837 | $15,628 | $647,426 |
| 317 | $1,753 | $13,875 | $15,628 | $633,551 |
| 318 | $1,716 | $13,912 | $15,628 | $619,639 |
| 319 | $1,678 | $13,950 | $15,628 | $605,689 |
| 320 | $1,640 | $13,988 | $15,628 | $591,701 |
| 321 | $1,603 | $14,026 | $15,628 | $577,675 |
| 322 | $1,565 | $14,064 | $15,628 | $563,612 |
| 323 | $1,526 | $14,102 | $15,628 | $549,510 |
| 324 | $1,488 | $14,140 | $15,628 | $535,370 |
$187,539
$20,357
$167,182
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,450 | $14,178 | $15,628 | $521,192 |
| 326 | $1,412 | $14,217 | $15,628 | $506,975 |
| 327 | $1,373 | $14,255 | $15,628 | $492,720 |
| 328 | $1,334 | $14,294 | $15,628 | $478,426 |
| 329 | $1,296 | $14,333 | $15,628 | $464,093 |
| 330 | $1,257 | $14,371 | $15,628 | $449,722 |
| 331 | $1,218 | $14,410 | $15,628 | $435,312 |
| 332 | $1,179 | $14,449 | $15,628 | $420,862 |
| 333 | $1,140 | $14,488 | $15,628 | $406,374 |
| 334 | $1,101 | $14,528 | $15,628 | $391,846 |
| 335 | $1,061 | $14,567 | $15,628 | $377,279 |
| 336 | $1,022 | $14,606 | $15,628 | $362,673 |
$187,539
$14,842
$172,697
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $982 | $14,646 | $15,628 | $348,027 |
| 338 | $943 | $14,686 | $15,628 | $333,341 |
| 339 | $903 | $14,725 | $15,628 | $318,616 |
| 340 | $863 | $14,765 | $15,628 | $303,850 |
| 341 | $823 | $14,805 | $15,628 | $289,045 |
| 342 | $783 | $14,845 | $15,628 | $274,200 |
| 343 | $743 | $14,886 | $15,628 | $259,314 |
| 344 | $702 | $14,926 | $15,628 | $244,388 |
| 345 | $662 | $14,966 | $15,628 | $229,422 |
| 346 | $621 | $15,007 | $15,628 | $214,415 |
| 347 | $581 | $15,048 | $15,628 | $199,367 |
| 348 | $540 | $15,088 | $15,628 | $184,279 |
$187,539
$9,145
$178,394
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $499 | $15,129 | $15,628 | $169,150 |
| 350 | $458 | $15,170 | $15,628 | $153,980 |
| 351 | $417 | $15,211 | $15,628 | $138,768 |
| 352 | $376 | $15,252 | $15,628 | $123,516 |
| 353 | $335 | $15,294 | $15,628 | $108,222 |
| 354 | $293 | $15,335 | $15,628 | $92,887 |
| 355 | $252 | $15,377 | $15,628 | $77,510 |
| 356 | $210 | $15,418 | $15,628 | $62,092 |
| 357 | $168 | $15,460 | $15,628 | $46,632 |
| 358 | $126 | $15,502 | $15,628 | $31,130 |
| 359 | $84 | $15,544 | $15,628 | $15,586 |
| 360 | $42 | $15,586 | $15,628 | $0 |
$187,539
$3,260
$184,279
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。
