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
666 呎
@12,462
878 呎
@9,453
$830 萬
$712 萬
$880 萬
$738 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $18,045 | $13,866 | $11,363 | $9,697 |
| 1.500 | $18,715 | $14,549 | $12,058 | $10,405 |
| 2.000 | $19,402 | $15,252 | $12,779 | $11,144 |
| 2.500 | $20,104 | $15,977 | $13,526 | $11,913 |
| 3.000 | $20,821 | $16,721 | $14,297 | $12,711 |
| 3.500 | $21,554 | $17,486 | $15,094 | $13,539 |
| 3.625 | $21,739 | $17,680 | $15,297 | $13,750 |
| 4.000 | $22,302 | $18,270 | $15,914 | $14,394 |
| 4.500 | $23,065 | $19,074 | $16,758 | $15,277 |
| 5.000 | $23,842 | $19,898 | $17,625 | $16,185 |
| 5.500 | $24,635 | $20,740 | $18,515 | $17,119 |
| 6.000 | $25,442 | $21,600 | $19,426 | $18,076 |
每月供款$13,750
30年
$3,015,000
$1,934,981
$4,949,981
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,108 | $4,642 | $13,750 | $3,010,358 |
| 2 | $9,094 | $4,656 | $13,750 | $3,005,702 |
| 3 | $9,080 | $4,670 | $13,750 | $3,001,031 |
| 4 | $9,066 | $4,684 | $13,750 | $2,996,347 |
| 5 | $9,051 | $4,698 | $13,750 | $2,991,649 |
| 6 | $9,037 | $4,713 | $13,750 | $2,986,936 |
| 7 | $9,023 | $4,727 | $13,750 | $2,982,209 |
| 8 | $9,009 | $4,741 | $13,750 | $2,977,468 |
| 9 | $8,994 | $4,756 | $13,750 | $2,972,712 |
| 10 | $8,980 | $4,770 | $13,750 | $2,967,943 |
| 11 | $8,966 | $4,784 | $13,750 | $2,963,158 |
| 12 | $8,951 | $4,799 | $13,750 | $2,958,359 |
$164,999
$108,359
$56,641
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,937 | $4,813 | $13,750 | $2,953,546 |
| 14 | $8,922 | $4,828 | $13,750 | $2,948,718 |
| 15 | $8,908 | $4,842 | $13,750 | $2,943,876 |
| 16 | $8,893 | $4,857 | $13,750 | $2,939,019 |
| 17 | $8,878 | $4,872 | $13,750 | $2,934,147 |
| 18 | $8,864 | $4,886 | $13,750 | $2,929,261 |
| 19 | $8,849 | $4,901 | $13,750 | $2,924,360 |
| 20 | $8,834 | $4,916 | $13,750 | $2,919,444 |
| 21 | $8,819 | $4,931 | $13,750 | $2,914,513 |
| 22 | $8,804 | $4,946 | $13,750 | $2,909,568 |
| 23 | $8,789 | $4,961 | $13,750 | $2,904,607 |
| 24 | $8,774 | $4,976 | $13,750 | $2,899,631 |
$164,999
$106,271
$58,728
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,759 | $4,991 | $13,750 | $2,894,641 |
| 26 | $8,744 | $5,006 | $13,750 | $2,889,635 |
| 27 | $8,729 | $5,021 | $13,750 | $2,884,614 |
| 28 | $8,714 | $5,036 | $13,750 | $2,879,578 |
| 29 | $8,699 | $5,051 | $13,750 | $2,874,527 |
| 30 | $8,683 | $5,066 | $13,750 | $2,869,460 |
| 31 | $8,668 | $5,082 | $13,750 | $2,864,379 |
| 32 | $8,653 | $5,097 | $13,750 | $2,859,281 |
| 33 | $8,637 | $5,113 | $13,750 | $2,854,169 |
| 34 | $8,622 | $5,128 | $13,750 | $2,849,041 |
| 35 | $8,606 | $5,143 | $13,750 | $2,843,897 |
| 36 | $8,591 | $5,159 | $13,750 | $2,838,738 |
$164,999
$104,107
$60,893
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,575 | $5,175 | $13,750 | $2,833,564 |
| 38 | $8,560 | $5,190 | $13,750 | $2,828,374 |
| 39 | $8,544 | $5,206 | $13,750 | $2,823,168 |
| 40 | $8,528 | $5,222 | $13,750 | $2,817,946 |
| 41 | $8,513 | $5,237 | $13,750 | $2,812,709 |
| 42 | $8,497 | $5,253 | $13,750 | $2,807,455 |
| 43 | $8,481 | $5,269 | $13,750 | $2,802,186 |
| 44 | $8,465 | $5,285 | $13,750 | $2,796,901 |
| 45 | $8,449 | $5,301 | $13,750 | $2,791,600 |
| 46 | $8,433 | $5,317 | $13,750 | $2,786,283 |
| 47 | $8,417 | $5,333 | $13,750 | $2,780,950 |
| 48 | $8,401 | $5,349 | $13,750 | $2,775,601 |
$164,999
$101,862
$63,137
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,385 | $5,365 | $13,750 | $2,770,236 |
| 50 | $8,368 | $5,382 | $13,750 | $2,764,854 |
| 51 | $8,352 | $5,398 | $13,750 | $2,759,457 |
| 52 | $8,336 | $5,414 | $13,750 | $2,754,043 |
| 53 | $8,320 | $5,430 | $13,750 | $2,748,612 |
| 54 | $8,303 | $5,447 | $13,750 | $2,743,165 |
| 55 | $8,287 | $5,463 | $13,750 | $2,737,702 |
| 56 | $8,270 | $5,480 | $13,750 | $2,732,222 |
| 57 | $8,254 | $5,496 | $13,750 | $2,726,726 |
| 58 | $8,237 | $5,513 | $13,750 | $2,721,213 |
| 59 | $8,220 | $5,530 | $13,750 | $2,715,683 |
| 60 | $8,204 | $5,546 | $13,750 | $2,710,137 |
$164,999
$99,535
$65,464
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,187 | $5,563 | $13,750 | $2,704,574 |
| 62 | $8,170 | $5,580 | $13,750 | $2,698,994 |
| 63 | $8,153 | $5,597 | $13,750 | $2,693,397 |
| 64 | $8,136 | $5,614 | $13,750 | $2,687,784 |
| 65 | $8,119 | $5,631 | $13,750 | $2,682,153 |
| 66 | $8,102 | $5,648 | $13,750 | $2,676,505 |
| 67 | $8,085 | $5,665 | $13,750 | $2,670,841 |
| 68 | $8,068 | $5,682 | $13,750 | $2,665,159 |
| 69 | $8,051 | $5,699 | $13,750 | $2,659,460 |
| 70 | $8,034 | $5,716 | $13,750 | $2,653,744 |
| 71 | $8,017 | $5,733 | $13,750 | $2,648,010 |
| 72 | $7,999 | $5,751 | $13,750 | $2,642,260 |
$164,999
$97,122
$67,877
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,982 | $5,768 | $13,750 | $2,636,491 |
| 74 | $7,964 | $5,786 | $13,750 | $2,630,706 |
| 75 | $7,947 | $5,803 | $13,750 | $2,624,903 |
| 76 | $7,929 | $5,821 | $13,750 | $2,619,082 |
| 77 | $7,912 | $5,838 | $13,750 | $2,613,244 |
| 78 | $7,894 | $5,856 | $13,750 | $2,607,388 |
| 79 | $7,876 | $5,873 | $13,750 | $2,601,515 |
| 80 | $7,859 | $5,891 | $13,750 | $2,595,624 |
| 81 | $7,841 | $5,909 | $13,750 | $2,589,715 |
| 82 | $7,823 | $5,927 | $13,750 | $2,583,788 |
| 83 | $7,805 | $5,945 | $13,750 | $2,577,843 |
| 84 | $7,787 | $5,963 | $13,750 | $2,571,880 |
$164,999
$94,620
$70,379
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,769 | $5,981 | $13,750 | $2,565,900 |
| 86 | $7,751 | $5,999 | $13,750 | $2,559,901 |
| 87 | $7,733 | $6,017 | $13,750 | $2,553,884 |
| 88 | $7,715 | $6,035 | $13,750 | $2,547,849 |
| 89 | $7,697 | $6,053 | $13,750 | $2,541,796 |
| 90 | $7,678 | $6,072 | $13,750 | $2,535,724 |
| 91 | $7,660 | $6,090 | $13,750 | $2,529,634 |
| 92 | $7,642 | $6,108 | $13,750 | $2,523,526 |
| 93 | $7,623 | $6,127 | $13,750 | $2,517,399 |
| 94 | $7,605 | $6,145 | $13,750 | $2,511,254 |
| 95 | $7,586 | $6,164 | $13,750 | $2,505,090 |
| 96 | $7,567 | $6,182 | $13,750 | $2,498,907 |
$164,999
$92,026
$72,973
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,549 | $6,201 | $13,750 | $2,492,706 |
| 98 | $7,530 | $6,220 | $13,750 | $2,486,486 |
| 99 | $7,511 | $6,239 | $13,750 | $2,480,247 |
| 100 | $7,492 | $6,258 | $13,750 | $2,473,990 |
| 101 | $7,474 | $6,276 | $13,750 | $2,467,714 |
| 102 | $7,455 | $6,295 | $13,750 | $2,461,418 |
| 103 | $7,436 | $6,314 | $13,750 | $2,455,104 |
| 104 | $7,416 | $6,333 | $13,750 | $2,448,770 |
| 105 | $7,397 | $6,353 | $13,750 | $2,442,418 |
| 106 | $7,378 | $6,372 | $13,750 | $2,436,046 |
| 107 | $7,359 | $6,391 | $13,750 | $2,429,655 |
| 108 | $7,340 | $6,410 | $13,750 | $2,423,244 |
$164,999
$89,336
$75,663
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,320 | $6,430 | $13,750 | $2,416,815 |
| 110 | $7,301 | $6,449 | $13,750 | $2,410,365 |
| 111 | $7,281 | $6,469 | $13,750 | $2,403,897 |
| 112 | $7,262 | $6,488 | $13,750 | $2,397,409 |
| 113 | $7,242 | $6,508 | $13,750 | $2,390,901 |
| 114 | $7,223 | $6,527 | $13,750 | $2,384,373 |
| 115 | $7,203 | $6,547 | $13,750 | $2,377,826 |
| 116 | $7,183 | $6,567 | $13,750 | $2,371,259 |
| 117 | $7,163 | $6,587 | $13,750 | $2,364,673 |
| 118 | $7,143 | $6,607 | $13,750 | $2,358,066 |
| 119 | $7,123 | $6,627 | $13,750 | $2,351,439 |
| 120 | $7,103 | $6,647 | $13,750 | $2,344,793 |
$164,999
$86,548
$78,452
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,083 | $6,667 | $13,750 | $2,338,126 |
| 122 | $7,063 | $6,687 | $13,750 | $2,331,439 |
| 123 | $7,043 | $6,707 | $13,750 | $2,324,732 |
| 124 | $7,023 | $6,727 | $13,750 | $2,318,005 |
| 125 | $7,002 | $6,748 | $13,750 | $2,311,257 |
| 126 | $6,982 | $6,768 | $13,750 | $2,304,489 |
| 127 | $6,961 | $6,788 | $13,750 | $2,297,701 |
| 128 | $6,941 | $6,809 | $13,750 | $2,290,892 |
| 129 | $6,920 | $6,830 | $13,750 | $2,284,062 |
| 130 | $6,900 | $6,850 | $13,750 | $2,277,212 |
| 131 | $6,879 | $6,871 | $13,750 | $2,270,341 |
| 132 | $6,858 | $6,892 | $13,750 | $2,263,449 |
$164,999
$83,656
$81,343
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,838 | $6,912 | $13,750 | $2,256,537 |
| 134 | $6,817 | $6,933 | $13,750 | $2,249,604 |
| 135 | $6,796 | $6,954 | $13,750 | $2,242,649 |
| 136 | $6,775 | $6,975 | $13,750 | $2,235,674 |
| 137 | $6,754 | $6,996 | $13,750 | $2,228,678 |
| 138 | $6,732 | $7,017 | $13,750 | $2,221,660 |
| 139 | $6,711 | $7,039 | $13,750 | $2,214,622 |
| 140 | $6,690 | $7,060 | $13,750 | $2,207,562 |
| 141 | $6,669 | $7,081 | $13,750 | $2,200,480 |
| 142 | $6,647 | $7,103 | $13,750 | $2,193,378 |
| 143 | $6,626 | $7,124 | $13,750 | $2,186,254 |
| 144 | $6,604 | $7,146 | $13,750 | $2,179,108 |
$164,999
$80,658
$84,341
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,583 | $7,167 | $13,750 | $2,171,941 |
| 146 | $6,561 | $7,189 | $13,750 | $2,164,752 |
| 147 | $6,539 | $7,211 | $13,750 | $2,157,541 |
| 148 | $6,518 | $7,232 | $13,750 | $2,150,309 |
| 149 | $6,496 | $7,254 | $13,750 | $2,143,055 |
| 150 | $6,474 | $7,276 | $13,750 | $2,135,779 |
| 151 | $6,452 | $7,298 | $13,750 | $2,128,480 |
| 152 | $6,430 | $7,320 | $13,750 | $2,121,160 |
| 153 | $6,408 | $7,342 | $13,750 | $2,113,818 |
| 154 | $6,385 | $7,364 | $13,750 | $2,106,454 |
| 155 | $6,363 | $7,387 | $13,750 | $2,099,067 |
| 156 | $6,341 | $7,409 | $13,750 | $2,091,658 |
$164,999
$77,549
$87,450
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,319 | $7,431 | $13,750 | $2,084,226 |
| 158 | $6,296 | $7,454 | $13,750 | $2,076,773 |
| 159 | $6,274 | $7,476 | $13,750 | $2,069,296 |
| 160 | $6,251 | $7,499 | $13,750 | $2,061,797 |
| 161 | $6,228 | $7,522 | $13,750 | $2,054,276 |
| 162 | $6,206 | $7,544 | $13,750 | $2,046,731 |
| 163 | $6,183 | $7,567 | $13,750 | $2,039,164 |
| 164 | $6,160 | $7,590 | $13,750 | $2,031,574 |
| 165 | $6,137 | $7,613 | $13,750 | $2,023,961 |
| 166 | $6,114 | $7,636 | $13,750 | $2,016,325 |
| 167 | $6,091 | $7,659 | $13,750 | $2,008,666 |
| 168 | $6,068 | $7,682 | $13,750 | $2,000,984 |
$164,999
$74,326
$90,673
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,045 | $7,705 | $13,750 | $1,993,279 |
| 170 | $6,021 | $7,729 | $13,750 | $1,985,551 |
| 171 | $5,998 | $7,752 | $13,750 | $1,977,799 |
| 172 | $5,975 | $7,775 | $13,750 | $1,970,023 |
| 173 | $5,951 | $7,799 | $13,750 | $1,962,224 |
| 174 | $5,928 | $7,822 | $13,750 | $1,954,402 |
| 175 | $5,904 | $7,846 | $13,750 | $1,946,556 |
| 176 | $5,880 | $7,870 | $13,750 | $1,938,686 |
| 177 | $5,856 | $7,893 | $13,750 | $1,930,793 |
| 178 | $5,833 | $7,917 | $13,750 | $1,922,875 |
| 179 | $5,809 | $7,941 | $13,750 | $1,914,934 |
| 180 | $5,785 | $7,965 | $13,750 | $1,906,969 |
$164,999
$70,984
$94,015
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,761 | $7,989 | $13,750 | $1,898,980 |
| 182 | $5,737 | $8,013 | $13,750 | $1,890,966 |
| 183 | $5,712 | $8,038 | $13,750 | $1,882,928 |
| 184 | $5,688 | $8,062 | $13,750 | $1,874,867 |
| 185 | $5,664 | $8,086 | $13,750 | $1,866,780 |
| 186 | $5,639 | $8,111 | $13,750 | $1,858,670 |
| 187 | $5,615 | $8,135 | $13,750 | $1,850,534 |
| 188 | $5,590 | $8,160 | $13,750 | $1,842,375 |
| 189 | $5,566 | $8,184 | $13,750 | $1,834,190 |
| 190 | $5,541 | $8,209 | $13,750 | $1,825,981 |
| 191 | $5,516 | $8,234 | $13,750 | $1,817,747 |
| 192 | $5,491 | $8,259 | $13,750 | $1,809,488 |
$164,999
$67,519
$97,481
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,466 | $8,284 | $13,750 | $1,801,204 |
| 194 | $5,441 | $8,309 | $13,750 | $1,792,896 |
| 195 | $5,416 | $8,334 | $13,750 | $1,784,562 |
| 196 | $5,391 | $8,359 | $13,750 | $1,776,203 |
| 197 | $5,366 | $8,384 | $13,750 | $1,767,818 |
| 198 | $5,340 | $8,410 | $13,750 | $1,759,409 |
| 199 | $5,315 | $8,435 | $13,750 | $1,750,973 |
| 200 | $5,289 | $8,461 | $13,750 | $1,742,513 |
| 201 | $5,264 | $8,486 | $13,750 | $1,734,027 |
| 202 | $5,238 | $8,512 | $13,750 | $1,725,515 |
| 203 | $5,212 | $8,537 | $13,750 | $1,716,978 |
| 204 | $5,187 | $8,563 | $13,750 | $1,708,414 |
$164,999
$63,926
$101,074
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,161 | $8,589 | $13,750 | $1,699,825 |
| 206 | $5,135 | $8,615 | $13,750 | $1,691,210 |
| 207 | $5,109 | $8,641 | $13,750 | $1,682,569 |
| 208 | $5,083 | $8,667 | $13,750 | $1,673,902 |
| 209 | $5,057 | $8,693 | $13,750 | $1,665,209 |
| 210 | $5,030 | $8,720 | $13,750 | $1,656,489 |
| 211 | $5,004 | $8,746 | $13,750 | $1,647,743 |
| 212 | $4,978 | $8,772 | $13,750 | $1,638,971 |
| 213 | $4,951 | $8,799 | $13,750 | $1,630,172 |
| 214 | $4,924 | $8,825 | $13,750 | $1,621,346 |
| 215 | $4,898 | $8,852 | $13,750 | $1,612,494 |
| 216 | $4,871 | $8,879 | $13,750 | $1,603,615 |
$164,999
$60,200
$104,799
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,844 | $8,906 | $13,750 | $1,594,710 |
| 218 | $4,817 | $8,933 | $13,750 | $1,585,777 |
| 219 | $4,790 | $8,960 | $13,750 | $1,576,817 |
| 220 | $4,763 | $8,987 | $13,750 | $1,567,831 |
| 221 | $4,736 | $9,014 | $13,750 | $1,558,817 |
| 222 | $4,709 | $9,041 | $13,750 | $1,549,776 |
| 223 | $4,682 | $9,068 | $13,750 | $1,540,708 |
| 224 | $4,654 | $9,096 | $13,750 | $1,531,612 |
| 225 | $4,627 | $9,123 | $13,750 | $1,522,489 |
| 226 | $4,599 | $9,151 | $13,750 | $1,513,338 |
| 227 | $4,572 | $9,178 | $13,750 | $1,504,159 |
| 228 | $4,544 | $9,206 | $13,750 | $1,494,953 |
$164,999
$56,337
$108,662
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,516 | $9,234 | $13,750 | $1,485,719 |
| 230 | $4,488 | $9,262 | $13,750 | $1,476,458 |
| 231 | $4,460 | $9,290 | $13,750 | $1,467,168 |
| 232 | $4,432 | $9,318 | $13,750 | $1,457,850 |
| 233 | $4,404 | $9,346 | $13,750 | $1,448,504 |
| 234 | $4,376 | $9,374 | $13,750 | $1,439,130 |
| 235 | $4,347 | $9,403 | $13,750 | $1,429,727 |
| 236 | $4,319 | $9,431 | $13,750 | $1,420,296 |
| 237 | $4,290 | $9,459 | $13,750 | $1,410,837 |
| 238 | $4,262 | $9,488 | $13,750 | $1,401,349 |
| 239 | $4,233 | $9,517 | $13,750 | $1,391,832 |
| 240 | $4,204 | $9,545 | $13,750 | $1,382,286 |
$164,999
$52,332
$112,667
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,176 | $9,574 | $13,750 | $1,372,712 |
| 242 | $4,147 | $9,603 | $13,750 | $1,363,109 |
| 243 | $4,118 | $9,632 | $13,750 | $1,353,477 |
| 244 | $4,089 | $9,661 | $13,750 | $1,343,815 |
| 245 | $4,059 | $9,691 | $13,750 | $1,334,125 |
| 246 | $4,030 | $9,720 | $13,750 | $1,324,405 |
| 247 | $4,001 | $9,749 | $13,750 | $1,314,656 |
| 248 | $3,971 | $9,779 | $13,750 | $1,304,877 |
| 249 | $3,942 | $9,808 | $13,750 | $1,295,069 |
| 250 | $3,912 | $9,838 | $13,750 | $1,285,231 |
| 251 | $3,882 | $9,867 | $13,750 | $1,275,364 |
| 252 | $3,853 | $9,897 | $13,750 | $1,265,467 |
$164,999
$48,180
$116,820
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,823 | $9,927 | $13,750 | $1,255,539 |
| 254 | $3,793 | $9,957 | $13,750 | $1,245,582 |
| 255 | $3,763 | $9,987 | $13,750 | $1,235,595 |
| 256 | $3,733 | $10,017 | $13,750 | $1,225,578 |
| 257 | $3,702 | $10,048 | $13,750 | $1,215,530 |
| 258 | $3,672 | $10,078 | $13,750 | $1,205,452 |
| 259 | $3,641 | $10,108 | $13,750 | $1,195,343 |
| 260 | $3,611 | $10,139 | $13,750 | $1,185,204 |
| 261 | $3,580 | $10,170 | $13,750 | $1,175,035 |
| 262 | $3,550 | $10,200 | $13,750 | $1,164,834 |
| 263 | $3,519 | $10,231 | $13,750 | $1,154,603 |
| 264 | $3,488 | $10,262 | $13,750 | $1,144,341 |
$164,999
$43,874
$121,125
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,457 | $10,293 | $13,750 | $1,134,048 |
| 266 | $3,426 | $10,324 | $13,750 | $1,123,724 |
| 267 | $3,395 | $10,355 | $13,750 | $1,113,369 |
| 268 | $3,363 | $10,387 | $13,750 | $1,102,982 |
| 269 | $3,332 | $10,418 | $13,750 | $1,092,564 |
| 270 | $3,300 | $10,449 | $13,750 | $1,082,114 |
| 271 | $3,269 | $10,481 | $13,750 | $1,071,633 |
| 272 | $3,237 | $10,513 | $13,750 | $1,061,121 |
| 273 | $3,205 | $10,544 | $13,750 | $1,050,576 |
| 274 | $3,174 | $10,576 | $13,750 | $1,040,000 |
| 275 | $3,142 | $10,608 | $13,750 | $1,029,392 |
| 276 | $3,110 | $10,640 | $13,750 | $1,018,751 |
$164,999
$39,409
$125,590
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,077 | $10,672 | $13,750 | $1,008,079 |
| 278 | $3,045 | $10,705 | $13,750 | $997,374 |
| 279 | $3,013 | $10,737 | $13,750 | $986,637 |
| 280 | $2,980 | $10,769 | $13,750 | $975,867 |
| 281 | $2,948 | $10,802 | $13,750 | $965,065 |
| 282 | $2,915 | $10,835 | $13,750 | $954,231 |
| 283 | $2,883 | $10,867 | $13,750 | $943,363 |
| 284 | $2,850 | $10,900 | $13,750 | $932,463 |
| 285 | $2,817 | $10,933 | $13,750 | $921,530 |
| 286 | $2,784 | $10,966 | $13,750 | $910,564 |
| 287 | $2,751 | $10,999 | $13,750 | $899,565 |
| 288 | $2,717 | $11,033 | $13,750 | $888,532 |
$164,999
$34,780
$130,219
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,684 | $11,066 | $13,750 | $877,466 |
| 290 | $2,651 | $11,099 | $13,750 | $866,367 |
| 291 | $2,617 | $11,133 | $13,750 | $855,234 |
| 292 | $2,584 | $11,166 | $13,750 | $844,068 |
| 293 | $2,550 | $11,200 | $13,750 | $832,868 |
| 294 | $2,516 | $11,234 | $13,750 | $821,634 |
| 295 | $2,482 | $11,268 | $13,750 | $810,366 |
| 296 | $2,448 | $11,302 | $13,750 | $799,064 |
| 297 | $2,414 | $11,336 | $13,750 | $787,728 |
| 298 | $2,380 | $11,370 | $13,750 | $776,357 |
| 299 | $2,345 | $11,405 | $13,750 | $764,953 |
| 300 | $2,311 | $11,439 | $13,750 | $753,513 |
$164,999
$29,981
$135,019
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,276 | $11,474 | $13,750 | $742,040 |
| 302 | $2,242 | $11,508 | $13,750 | $730,531 |
| 303 | $2,207 | $11,543 | $13,750 | $718,988 |
| 304 | $2,172 | $11,578 | $13,750 | $707,410 |
| 305 | $2,137 | $11,613 | $13,750 | $695,797 |
| 306 | $2,102 | $11,648 | $13,750 | $684,149 |
| 307 | $2,067 | $11,683 | $13,750 | $672,466 |
| 308 | $2,031 | $11,719 | $13,750 | $660,747 |
| 309 | $1,996 | $11,754 | $13,750 | $648,994 |
| 310 | $1,961 | $11,789 | $13,750 | $637,204 |
| 311 | $1,925 | $11,825 | $13,750 | $625,379 |
| 312 | $1,889 | $11,861 | $13,750 | $613,518 |
$164,999
$25,004
$139,995
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,853 | $11,897 | $13,750 | $601,622 |
| 314 | $1,817 | $11,933 | $13,750 | $589,689 |
| 315 | $1,781 | $11,969 | $13,750 | $577,720 |
| 316 | $1,745 | $12,005 | $13,750 | $565,716 |
| 317 | $1,709 | $12,041 | $13,750 | $553,675 |
| 318 | $1,673 | $12,077 | $13,750 | $541,597 |
| 319 | $1,636 | $12,114 | $13,750 | $529,483 |
| 320 | $1,599 | $12,150 | $13,750 | $517,333 |
| 321 | $1,563 | $12,187 | $13,750 | $505,146 |
| 322 | $1,526 | $12,224 | $13,750 | $492,922 |
| 323 | $1,489 | $12,261 | $13,750 | $480,661 |
| 324 | $1,452 | $12,298 | $13,750 | $468,363 |
$164,999
$19,844
$145,155
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,415 | $12,335 | $13,750 | $456,028 |
| 326 | $1,378 | $12,372 | $13,750 | $443,656 |
| 327 | $1,340 | $12,410 | $13,750 | $431,246 |
| 328 | $1,303 | $12,447 | $13,750 | $418,799 |
| 329 | $1,265 | $12,485 | $13,750 | $406,314 |
| 330 | $1,227 | $12,523 | $13,750 | $393,791 |
| 331 | $1,190 | $12,560 | $13,750 | $381,231 |
| 332 | $1,152 | $12,598 | $13,750 | $368,632 |
| 333 | $1,114 | $12,636 | $13,750 | $355,996 |
| 334 | $1,075 | $12,675 | $13,750 | $343,322 |
| 335 | $1,037 | $12,713 | $13,750 | $330,609 |
| 336 | $999 | $12,751 | $13,750 | $317,858 |
$164,999
$14,494
$150,505
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $960 | $12,790 | $13,750 | $305,068 |
| 338 | $922 | $12,828 | $13,750 | $292,239 |
| 339 | $883 | $12,867 | $13,750 | $279,372 |
| 340 | $844 | $12,906 | $13,750 | $266,466 |
| 341 | $805 | $12,945 | $13,750 | $253,521 |
| 342 | $766 | $12,984 | $13,750 | $240,537 |
| 343 | $727 | $13,023 | $13,750 | $227,514 |
| 344 | $687 | $13,063 | $13,750 | $214,451 |
| 345 | $648 | $13,102 | $13,750 | $201,349 |
| 346 | $608 | $13,142 | $13,750 | $188,207 |
| 347 | $569 | $13,181 | $13,750 | $175,026 |
| 348 | $529 | $13,221 | $13,750 | $161,805 |
$164,999
$8,947
$156,053
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $489 | $13,261 | $13,750 | $148,544 |
| 350 | $449 | $13,301 | $13,750 | $135,242 |
| 351 | $409 | $13,341 | $13,750 | $121,901 |
| 352 | $368 | $13,382 | $13,750 | $108,519 |
| 353 | $328 | $13,422 | $13,750 | $95,097 |
| 354 | $287 | $13,463 | $13,750 | $81,634 |
| 355 | $247 | $13,503 | $13,750 | $68,131 |
| 356 | $206 | $13,544 | $13,750 | $54,587 |
| 357 | $165 | $13,585 | $13,750 | $41,002 |
| 358 | $124 | $13,626 | $13,750 | $27,376 |
| 359 | $83 | $13,667 | $13,750 | $13,709 |
| 360 | $41 | $13,709 | $13,750 | $0 |
$164,999
$3,195
$161,805
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。
