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
$738 萬
$740 萬
561 呎
@14,260
756 呎
@10,582
$800 萬
$700 萬
$708 萬
$880 萬
$850 萬
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,027 | $15,389 | $12,611 | $10,763 |
| 1.500 | $20,771 | $16,147 | $13,383 | $11,548 |
| 2.000 | $21,533 | $16,928 | $14,183 | $12,368 |
| 2.500 | $22,312 | $17,732 | $15,012 | $13,222 |
| 3.000 | $23,108 | $18,558 | $15,868 | $14,108 |
| 3.500 | $23,921 | $19,407 | $16,752 | $15,026 |
| 4.000 | $24,751 | $20,277 | $17,662 | $15,975 |
| 4.500 | $25,598 | $21,170 | $18,599 | $16,955 |
| 5.000 | $26,462 | $22,083 | $19,562 | $17,963 |
| 5.500 | $27,341 | $23,018 | $20,549 | $18,999 |
| 6.000 | $28,237 | $23,973 | $21,560 | $20,062 |
每月供款$15,026
30年
$3,346,200
$2,063,137
$5,409,337
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,760 | $5,266 | $15,026 | $3,340,934 |
| 2 | $9,744 | $5,282 | $15,026 | $3,335,652 |
| 3 | $9,729 | $5,297 | $15,026 | $3,330,355 |
| 4 | $9,714 | $5,312 | $15,026 | $3,325,043 |
| 5 | $9,698 | $5,328 | $15,026 | $3,319,715 |
| 6 | $9,683 | $5,343 | $15,026 | $3,314,372 |
| 7 | $9,667 | $5,359 | $15,026 | $3,309,013 |
| 8 | $9,651 | $5,375 | $15,026 | $3,303,638 |
| 9 | $9,636 | $5,390 | $15,026 | $3,298,248 |
| 10 | $9,620 | $5,406 | $15,026 | $3,292,842 |
| 11 | $9,604 | $5,422 | $15,026 | $3,287,420 |
| 12 | $9,588 | $5,438 | $15,026 | $3,281,982 |
$180,311
$116,093
$64,218
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,572 | $5,453 | $15,026 | $3,276,529 |
| 14 | $9,557 | $5,469 | $15,026 | $3,271,059 |
| 15 | $9,541 | $5,485 | $15,026 | $3,265,574 |
| 16 | $9,525 | $5,501 | $15,026 | $3,260,073 |
| 17 | $9,509 | $5,517 | $15,026 | $3,254,555 |
| 18 | $9,492 | $5,533 | $15,026 | $3,249,022 |
| 19 | $9,476 | $5,550 | $15,026 | $3,243,472 |
| 20 | $9,460 | $5,566 | $15,026 | $3,237,906 |
| 21 | $9,444 | $5,582 | $15,026 | $3,232,324 |
| 22 | $9,428 | $5,598 | $15,026 | $3,226,726 |
| 23 | $9,411 | $5,615 | $15,026 | $3,221,111 |
| 24 | $9,395 | $5,631 | $15,026 | $3,215,480 |
$180,311
$113,809
$66,502
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,378 | $5,647 | $15,026 | $3,209,833 |
| 26 | $9,362 | $5,664 | $15,026 | $3,204,169 |
| 27 | $9,345 | $5,680 | $15,026 | $3,198,488 |
| 28 | $9,329 | $5,697 | $15,026 | $3,192,791 |
| 29 | $9,312 | $5,714 | $15,026 | $3,187,078 |
| 30 | $9,296 | $5,730 | $15,026 | $3,181,348 |
| 31 | $9,279 | $5,747 | $15,026 | $3,175,601 |
| 32 | $9,262 | $5,764 | $15,026 | $3,169,837 |
| 33 | $9,245 | $5,781 | $15,026 | $3,164,056 |
| 34 | $9,228 | $5,797 | $15,026 | $3,158,259 |
| 35 | $9,212 | $5,814 | $15,026 | $3,152,444 |
| 36 | $9,195 | $5,831 | $15,026 | $3,146,613 |
$180,311
$111,444
$68,867
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,178 | $5,848 | $15,026 | $3,140,765 |
| 38 | $9,161 | $5,865 | $15,026 | $3,134,899 |
| 39 | $9,143 | $5,882 | $15,026 | $3,129,017 |
| 40 | $9,126 | $5,900 | $15,026 | $3,123,117 |
| 41 | $9,109 | $5,917 | $15,026 | $3,117,200 |
| 42 | $9,092 | $5,934 | $15,026 | $3,111,266 |
| 43 | $9,075 | $5,951 | $15,026 | $3,105,315 |
| 44 | $9,057 | $5,969 | $15,026 | $3,099,346 |
| 45 | $9,040 | $5,986 | $15,026 | $3,093,360 |
| 46 | $9,022 | $6,004 | $15,026 | $3,087,356 |
| 47 | $9,005 | $6,021 | $15,026 | $3,081,335 |
| 48 | $8,987 | $6,039 | $15,026 | $3,075,297 |
$180,311
$108,995
$71,317
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,970 | $6,056 | $15,026 | $3,069,240 |
| 50 | $8,952 | $6,074 | $15,026 | $3,063,166 |
| 51 | $8,934 | $6,092 | $15,026 | $3,057,075 |
| 52 | $8,916 | $6,109 | $15,026 | $3,050,965 |
| 53 | $8,899 | $6,127 | $15,026 | $3,044,838 |
| 54 | $8,881 | $6,145 | $15,026 | $3,038,693 |
| 55 | $8,863 | $6,163 | $15,026 | $3,032,530 |
| 56 | $8,845 | $6,181 | $15,026 | $3,026,348 |
| 57 | $8,827 | $6,199 | $15,026 | $3,020,149 |
| 58 | $8,809 | $6,217 | $15,026 | $3,013,932 |
| 59 | $8,791 | $6,235 | $15,026 | $3,007,697 |
| 60 | $8,772 | $6,253 | $15,026 | $3,001,443 |
$180,311
$106,458
$73,853
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,754 | $6,272 | $15,026 | $2,995,172 |
| 62 | $8,736 | $6,290 | $15,026 | $2,988,882 |
| 63 | $8,718 | $6,308 | $15,026 | $2,982,573 |
| 64 | $8,699 | $6,327 | $15,026 | $2,976,247 |
| 65 | $8,681 | $6,345 | $15,026 | $2,969,901 |
| 66 | $8,662 | $6,364 | $15,026 | $2,963,538 |
| 67 | $8,644 | $6,382 | $15,026 | $2,957,155 |
| 68 | $8,625 | $6,401 | $15,026 | $2,950,754 |
| 69 | $8,606 | $6,420 | $15,026 | $2,944,335 |
| 70 | $8,588 | $6,438 | $15,026 | $2,937,897 |
| 71 | $8,569 | $6,457 | $15,026 | $2,931,440 |
| 72 | $8,550 | $6,476 | $15,026 | $2,924,964 |
$180,311
$103,831
$76,480
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,531 | $6,495 | $15,026 | $2,918,469 |
| 74 | $8,512 | $6,514 | $15,026 | $2,911,955 |
| 75 | $8,493 | $6,533 | $15,026 | $2,905,422 |
| 76 | $8,474 | $6,552 | $15,026 | $2,898,871 |
| 77 | $8,455 | $6,571 | $15,026 | $2,892,300 |
| 78 | $8,436 | $6,590 | $15,026 | $2,885,710 |
| 79 | $8,417 | $6,609 | $15,026 | $2,879,100 |
| 80 | $8,397 | $6,629 | $15,026 | $2,872,472 |
| 81 | $8,378 | $6,648 | $15,026 | $2,865,824 |
| 82 | $8,359 | $6,667 | $15,026 | $2,859,157 |
| 83 | $8,339 | $6,687 | $15,026 | $2,852,470 |
| 84 | $8,320 | $6,706 | $15,026 | $2,845,764 |
$180,311
$101,111
$79,200
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,300 | $6,726 | $15,026 | $2,839,038 |
| 86 | $8,281 | $6,745 | $15,026 | $2,832,292 |
| 87 | $8,261 | $6,765 | $15,026 | $2,825,527 |
| 88 | $8,241 | $6,785 | $15,026 | $2,818,743 |
| 89 | $8,221 | $6,805 | $15,026 | $2,811,938 |
| 90 | $8,201 | $6,824 | $15,026 | $2,805,114 |
| 91 | $8,182 | $6,844 | $15,026 | $2,798,269 |
| 92 | $8,162 | $6,864 | $15,026 | $2,791,405 |
| 93 | $8,142 | $6,884 | $15,026 | $2,784,521 |
| 94 | $8,122 | $6,904 | $15,026 | $2,777,616 |
| 95 | $8,101 | $6,925 | $15,026 | $2,770,692 |
| 96 | $8,081 | $6,945 | $15,026 | $2,763,747 |
$180,311
$98,294
$82,017
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,061 | $6,965 | $15,026 | $2,756,782 |
| 98 | $8,041 | $6,985 | $15,026 | $2,749,797 |
| 99 | $8,020 | $7,006 | $15,026 | $2,742,791 |
| 100 | $8,000 | $7,026 | $15,026 | $2,735,765 |
| 101 | $7,979 | $7,047 | $15,026 | $2,728,718 |
| 102 | $7,959 | $7,067 | $15,026 | $2,721,651 |
| 103 | $7,938 | $7,088 | $15,026 | $2,714,563 |
| 104 | $7,917 | $7,108 | $15,026 | $2,707,455 |
| 105 | $7,897 | $7,129 | $15,026 | $2,700,325 |
| 106 | $7,876 | $7,150 | $15,026 | $2,693,175 |
| 107 | $7,855 | $7,171 | $15,026 | $2,686,005 |
| 108 | $7,834 | $7,192 | $15,026 | $2,678,813 |
$180,311
$95,377
$84,934
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,813 | $7,213 | $15,026 | $2,671,600 |
| 110 | $7,792 | $7,234 | $15,026 | $2,664,366 |
| 111 | $7,771 | $7,255 | $15,026 | $2,657,112 |
| 112 | $7,750 | $7,276 | $15,026 | $2,649,836 |
| 113 | $7,729 | $7,297 | $15,026 | $2,642,538 |
| 114 | $7,707 | $7,319 | $15,026 | $2,635,220 |
| 115 | $7,686 | $7,340 | $15,026 | $2,627,880 |
| 116 | $7,665 | $7,361 | $15,026 | $2,620,519 |
| 117 | $7,643 | $7,383 | $15,026 | $2,613,136 |
| 118 | $7,622 | $7,404 | $15,026 | $2,605,732 |
| 119 | $7,600 | $7,426 | $15,026 | $2,598,306 |
| 120 | $7,578 | $7,448 | $15,026 | $2,590,858 |
$180,311
$92,356
$87,955
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,557 | $7,469 | $15,026 | $2,583,389 |
| 122 | $7,535 | $7,491 | $15,026 | $2,575,898 |
| 123 | $7,513 | $7,513 | $15,026 | $2,568,385 |
| 124 | $7,491 | $7,535 | $15,026 | $2,560,850 |
| 125 | $7,469 | $7,557 | $15,026 | $2,553,293 |
| 126 | $7,447 | $7,579 | $15,026 | $2,545,714 |
| 127 | $7,425 | $7,601 | $15,026 | $2,538,114 |
| 128 | $7,403 | $7,623 | $15,026 | $2,530,490 |
| 129 | $7,381 | $7,645 | $15,026 | $2,522,845 |
| 130 | $7,358 | $7,668 | $15,026 | $2,515,177 |
| 131 | $7,336 | $7,690 | $15,026 | $2,507,487 |
| 132 | $7,314 | $7,712 | $15,026 | $2,499,775 |
$180,311
$89,228
$91,083
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,291 | $7,735 | $15,026 | $2,492,040 |
| 134 | $7,268 | $7,757 | $15,026 | $2,484,283 |
| 135 | $7,246 | $7,780 | $15,026 | $2,476,503 |
| 136 | $7,223 | $7,803 | $15,026 | $2,468,700 |
| 137 | $7,200 | $7,826 | $15,026 | $2,460,874 |
| 138 | $7,178 | $7,848 | $15,026 | $2,453,026 |
| 139 | $7,155 | $7,871 | $15,026 | $2,445,154 |
| 140 | $7,132 | $7,894 | $15,026 | $2,437,260 |
| 141 | $7,109 | $7,917 | $15,026 | $2,429,343 |
| 142 | $7,086 | $7,940 | $15,026 | $2,421,403 |
| 143 | $7,062 | $7,964 | $15,026 | $2,413,439 |
| 144 | $7,039 | $7,987 | $15,026 | $2,405,452 |
$180,311
$85,989
$94,323
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,016 | $8,010 | $15,026 | $2,397,442 |
| 146 | $6,993 | $8,033 | $15,026 | $2,389,409 |
| 147 | $6,969 | $8,057 | $15,026 | $2,381,352 |
| 148 | $6,946 | $8,080 | $15,026 | $2,373,272 |
| 149 | $6,922 | $8,104 | $15,026 | $2,365,168 |
| 150 | $6,898 | $8,128 | $15,026 | $2,357,040 |
| 151 | $6,875 | $8,151 | $15,026 | $2,348,889 |
| 152 | $6,851 | $8,175 | $15,026 | $2,340,714 |
| 153 | $6,827 | $8,199 | $15,026 | $2,332,515 |
| 154 | $6,803 | $8,223 | $15,026 | $2,324,293 |
| 155 | $6,779 | $8,247 | $15,026 | $2,316,046 |
| 156 | $6,755 | $8,271 | $15,026 | $2,307,775 |
$180,311
$82,634
$97,677
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,731 | $8,295 | $15,026 | $2,299,480 |
| 158 | $6,707 | $8,319 | $15,026 | $2,291,161 |
| 159 | $6,683 | $8,343 | $15,026 | $2,282,818 |
| 160 | $6,658 | $8,368 | $15,026 | $2,274,450 |
| 161 | $6,634 | $8,392 | $15,026 | $2,266,058 |
| 162 | $6,609 | $8,417 | $15,026 | $2,257,641 |
| 163 | $6,585 | $8,441 | $15,026 | $2,249,200 |
| 164 | $6,560 | $8,466 | $15,026 | $2,240,734 |
| 165 | $6,535 | $8,490 | $15,026 | $2,232,244 |
| 166 | $6,511 | $8,515 | $15,026 | $2,223,729 |
| 167 | $6,486 | $8,540 | $15,026 | $2,215,189 |
| 168 | $6,461 | $8,565 | $15,026 | $2,206,624 |
$180,311
$79,160
$101,151
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,436 | $8,590 | $15,026 | $2,198,034 |
| 170 | $6,411 | $8,615 | $15,026 | $2,189,419 |
| 171 | $6,386 | $8,640 | $15,026 | $2,180,778 |
| 172 | $6,361 | $8,665 | $15,026 | $2,172,113 |
| 173 | $6,335 | $8,691 | $15,026 | $2,163,423 |
| 174 | $6,310 | $8,716 | $15,026 | $2,154,707 |
| 175 | $6,285 | $8,741 | $15,026 | $2,145,965 |
| 176 | $6,259 | $8,767 | $15,026 | $2,137,198 |
| 177 | $6,233 | $8,792 | $15,026 | $2,128,406 |
| 178 | $6,208 | $8,818 | $15,026 | $2,119,588 |
| 179 | $6,182 | $8,844 | $15,026 | $2,110,744 |
| 180 | $6,156 | $8,870 | $15,026 | $2,101,874 |
$180,311
$75,562
$104,749
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,130 | $8,895 | $15,026 | $2,092,979 |
| 182 | $6,105 | $8,921 | $15,026 | $2,084,058 |
| 183 | $6,079 | $8,947 | $15,026 | $2,075,110 |
| 184 | $6,052 | $8,974 | $15,026 | $2,066,137 |
| 185 | $6,026 | $9,000 | $15,026 | $2,057,137 |
| 186 | $6,000 | $9,026 | $15,026 | $2,048,111 |
| 187 | $5,974 | $9,052 | $15,026 | $2,039,059 |
| 188 | $5,947 | $9,079 | $15,026 | $2,029,980 |
| 189 | $5,921 | $9,105 | $15,026 | $2,020,875 |
| 190 | $5,894 | $9,132 | $15,026 | $2,011,743 |
| 191 | $5,868 | $9,158 | $15,026 | $2,002,585 |
| 192 | $5,841 | $9,185 | $15,026 | $1,993,400 |
$180,311
$71,836
$108,475
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,814 | $9,212 | $15,026 | $1,984,188 |
| 194 | $5,787 | $9,239 | $15,026 | $1,974,949 |
| 195 | $5,760 | $9,266 | $15,026 | $1,965,683 |
| 196 | $5,733 | $9,293 | $15,026 | $1,956,391 |
| 197 | $5,706 | $9,320 | $15,026 | $1,947,071 |
| 198 | $5,679 | $9,347 | $15,026 | $1,937,724 |
| 199 | $5,652 | $9,374 | $15,026 | $1,928,350 |
| 200 | $5,624 | $9,402 | $15,026 | $1,918,948 |
| 201 | $5,597 | $9,429 | $15,026 | $1,909,519 |
| 202 | $5,569 | $9,457 | $15,026 | $1,900,063 |
| 203 | $5,542 | $9,484 | $15,026 | $1,890,579 |
| 204 | $5,514 | $9,512 | $15,026 | $1,881,067 |
$180,311
$67,978
$112,333
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,486 | $9,539 | $15,026 | $1,871,527 |
| 206 | $5,459 | $9,567 | $15,026 | $1,861,960 |
| 207 | $5,431 | $9,595 | $15,026 | $1,852,365 |
| 208 | $5,403 | $9,623 | $15,026 | $1,842,742 |
| 209 | $5,375 | $9,651 | $15,026 | $1,833,090 |
| 210 | $5,347 | $9,679 | $15,026 | $1,823,411 |
| 211 | $5,318 | $9,708 | $15,026 | $1,813,703 |
| 212 | $5,290 | $9,736 | $15,026 | $1,803,967 |
| 213 | $5,262 | $9,764 | $15,026 | $1,794,203 |
| 214 | $5,233 | $9,793 | $15,026 | $1,784,410 |
| 215 | $5,205 | $9,821 | $15,026 | $1,774,589 |
| 216 | $5,176 | $9,850 | $15,026 | $1,764,739 |
$180,311
$63,983
$116,328
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,147 | $9,879 | $15,026 | $1,754,860 |
| 218 | $5,118 | $9,908 | $15,026 | $1,744,952 |
| 219 | $5,089 | $9,936 | $15,026 | $1,735,016 |
| 220 | $5,060 | $9,965 | $15,026 | $1,725,050 |
| 221 | $5,031 | $9,995 | $15,026 | $1,715,056 |
| 222 | $5,002 | $10,024 | $15,026 | $1,705,032 |
| 223 | $4,973 | $10,053 | $15,026 | $1,694,979 |
| 224 | $4,944 | $10,082 | $15,026 | $1,684,897 |
| 225 | $4,914 | $10,112 | $15,026 | $1,674,785 |
| 226 | $4,885 | $10,141 | $15,026 | $1,664,644 |
| 227 | $4,855 | $10,171 | $15,026 | $1,654,473 |
| 228 | $4,826 | $10,200 | $15,026 | $1,644,273 |
$180,311
$59,846
$120,466
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,796 | $10,230 | $15,026 | $1,634,043 |
| 230 | $4,766 | $10,260 | $15,026 | $1,623,783 |
| 231 | $4,736 | $10,290 | $15,026 | $1,613,493 |
| 232 | $4,706 | $10,320 | $15,026 | $1,603,173 |
| 233 | $4,676 | $10,350 | $15,026 | $1,592,823 |
| 234 | $4,646 | $10,380 | $15,026 | $1,582,443 |
| 235 | $4,615 | $10,410 | $15,026 | $1,572,032 |
| 236 | $4,585 | $10,441 | $15,026 | $1,561,592 |
| 237 | $4,555 | $10,471 | $15,026 | $1,551,120 |
| 238 | $4,524 | $10,502 | $15,026 | $1,540,618 |
| 239 | $4,493 | $10,532 | $15,026 | $1,530,086 |
| 240 | $4,463 | $10,563 | $15,026 | $1,519,523 |
$180,311
$55,561
$124,750
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,432 | $10,594 | $15,026 | $1,508,929 |
| 242 | $4,401 | $10,625 | $15,026 | $1,498,304 |
| 243 | $4,370 | $10,656 | $15,026 | $1,487,648 |
| 244 | $4,339 | $10,687 | $15,026 | $1,476,961 |
| 245 | $4,308 | $10,718 | $15,026 | $1,466,243 |
| 246 | $4,277 | $10,749 | $15,026 | $1,455,494 |
| 247 | $4,245 | $10,781 | $15,026 | $1,444,713 |
| 248 | $4,214 | $10,812 | $15,026 | $1,433,901 |
| 249 | $4,182 | $10,844 | $15,026 | $1,423,057 |
| 250 | $4,151 | $10,875 | $15,026 | $1,412,182 |
| 251 | $4,119 | $10,907 | $15,026 | $1,401,275 |
| 252 | $4,087 | $10,939 | $15,026 | $1,390,336 |
$180,311
$51,124
$129,187
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,055 | $10,971 | $15,026 | $1,379,365 |
| 254 | $4,023 | $11,003 | $15,026 | $1,368,362 |
| 255 | $3,991 | $11,035 | $15,026 | $1,357,327 |
| 256 | $3,959 | $11,067 | $15,026 | $1,346,260 |
| 257 | $3,927 | $11,099 | $15,026 | $1,335,161 |
| 258 | $3,894 | $11,132 | $15,026 | $1,324,029 |
| 259 | $3,862 | $11,164 | $15,026 | $1,312,865 |
| 260 | $3,829 | $11,197 | $15,026 | $1,301,668 |
| 261 | $3,797 | $11,229 | $15,026 | $1,290,439 |
| 262 | $3,764 | $11,262 | $15,026 | $1,279,177 |
| 263 | $3,731 | $11,295 | $15,026 | $1,267,882 |
| 264 | $3,698 | $11,328 | $15,026 | $1,256,554 |
$180,311
$46,529
$133,782
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,665 | $11,361 | $15,026 | $1,245,193 |
| 266 | $3,632 | $11,394 | $15,026 | $1,233,799 |
| 267 | $3,599 | $11,427 | $15,026 | $1,222,371 |
| 268 | $3,565 | $11,461 | $15,026 | $1,210,910 |
| 269 | $3,532 | $11,494 | $15,026 | $1,199,416 |
| 270 | $3,498 | $11,528 | $15,026 | $1,187,889 |
| 271 | $3,465 | $11,561 | $15,026 | $1,176,327 |
| 272 | $3,431 | $11,595 | $15,026 | $1,164,733 |
| 273 | $3,397 | $11,629 | $15,026 | $1,153,104 |
| 274 | $3,363 | $11,663 | $15,026 | $1,141,441 |
| 275 | $3,329 | $11,697 | $15,026 | $1,129,744 |
| 276 | $3,295 | $11,731 | $15,026 | $1,118,013 |
$180,311
$41,771
$138,540
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,261 | $11,765 | $15,026 | $1,106,248 |
| 278 | $3,227 | $11,799 | $15,026 | $1,094,449 |
| 279 | $3,192 | $11,834 | $15,026 | $1,082,615 |
| 280 | $3,158 | $11,868 | $15,026 | $1,070,747 |
| 281 | $3,123 | $11,903 | $15,026 | $1,058,844 |
| 282 | $3,088 | $11,938 | $15,026 | $1,046,906 |
| 283 | $3,053 | $11,972 | $15,026 | $1,034,934 |
| 284 | $3,019 | $12,007 | $15,026 | $1,022,926 |
| 285 | $2,984 | $12,042 | $15,026 | $1,010,884 |
| 286 | $2,948 | $12,078 | $15,026 | $998,807 |
| 287 | $2,913 | $12,113 | $15,026 | $986,694 |
| 288 | $2,878 | $12,148 | $15,026 | $974,546 |
$180,311
$36,844
$143,468
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,842 | $12,184 | $15,026 | $962,362 |
| 290 | $2,807 | $12,219 | $15,026 | $950,143 |
| 291 | $2,771 | $12,255 | $15,026 | $937,889 |
| 292 | $2,736 | $12,290 | $15,026 | $925,598 |
| 293 | $2,700 | $12,326 | $15,026 | $913,272 |
| 294 | $2,664 | $12,362 | $15,026 | $900,910 |
| 295 | $2,628 | $12,398 | $15,026 | $888,511 |
| 296 | $2,591 | $12,434 | $15,026 | $876,077 |
| 297 | $2,555 | $12,471 | $15,026 | $863,606 |
| 298 | $2,519 | $12,507 | $15,026 | $851,099 |
| 299 | $2,482 | $12,544 | $15,026 | $838,556 |
| 300 | $2,446 | $12,580 | $15,026 | $825,975 |
$180,311
$31,741
$148,570
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,409 | $12,617 | $15,026 | $813,359 |
| 302 | $2,372 | $12,654 | $15,026 | $800,705 |
| 303 | $2,335 | $12,691 | $15,026 | $788,014 |
| 304 | $2,298 | $12,728 | $15,026 | $775,287 |
| 305 | $2,261 | $12,765 | $15,026 | $762,522 |
| 306 | $2,224 | $12,802 | $15,026 | $749,720 |
| 307 | $2,187 | $12,839 | $15,026 | $736,881 |
| 308 | $2,149 | $12,877 | $15,026 | $724,004 |
| 309 | $2,112 | $12,914 | $15,026 | $711,090 |
| 310 | $2,074 | $12,952 | $15,026 | $698,138 |
| 311 | $2,036 | $12,990 | $15,026 | $685,148 |
| 312 | $1,998 | $13,028 | $15,026 | $672,121 |
$180,311
$26,457
$153,855
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,960 | $13,066 | $15,026 | $659,055 |
| 314 | $1,922 | $13,104 | $15,026 | $645,952 |
| 315 | $1,884 | $13,142 | $15,026 | $632,810 |
| 316 | $1,846 | $13,180 | $15,026 | $619,629 |
| 317 | $1,807 | $13,219 | $15,026 | $606,411 |
| 318 | $1,769 | $13,257 | $15,026 | $593,153 |
| 319 | $1,730 | $13,296 | $15,026 | $579,858 |
| 320 | $1,691 | $13,335 | $15,026 | $566,523 |
| 321 | $1,652 | $13,374 | $15,026 | $553,149 |
| 322 | $1,613 | $13,413 | $15,026 | $539,737 |
| 323 | $1,574 | $13,452 | $15,026 | $526,285 |
| 324 | $1,535 | $13,491 | $15,026 | $512,794 |
$180,311
$20,984
$159,327
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,496 | $13,530 | $15,026 | $499,264 |
| 326 | $1,456 | $13,570 | $15,026 | $485,694 |
| 327 | $1,417 | $13,609 | $15,026 | $472,085 |
| 328 | $1,377 | $13,649 | $15,026 | $458,436 |
| 329 | $1,337 | $13,689 | $15,026 | $444,747 |
| 330 | $1,297 | $13,729 | $15,026 | $431,018 |
| 331 | $1,257 | $13,769 | $15,026 | $417,249 |
| 332 | $1,217 | $13,809 | $15,026 | $403,440 |
| 333 | $1,177 | $13,849 | $15,026 | $389,591 |
| 334 | $1,136 | $13,890 | $15,026 | $375,702 |
| 335 | $1,096 | $13,930 | $15,026 | $361,771 |
| 336 | $1,055 | $13,971 | $15,026 | $347,801 |
$180,311
$15,318
$164,993
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,014 | $14,012 | $15,026 | $333,789 |
| 338 | $974 | $14,052 | $15,026 | $319,737 |
| 339 | $933 | $14,093 | $15,026 | $305,643 |
| 340 | $891 | $14,134 | $15,026 | $291,509 |
| 341 | $850 | $14,176 | $15,026 | $277,333 |
| 342 | $809 | $14,217 | $15,026 | $263,116 |
| 343 | $767 | $14,259 | $15,026 | $248,858 |
| 344 | $726 | $14,300 | $15,026 | $234,558 |
| 345 | $684 | $14,342 | $15,026 | $220,216 |
| 346 | $642 | $14,384 | $15,026 | $205,832 |
| 347 | $600 | $14,426 | $15,026 | $191,406 |
| 348 | $558 | $14,468 | $15,026 | $176,939 |
$180,311
$9,449
$170,862
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $516 | $14,510 | $15,026 | $162,429 |
| 350 | $474 | $14,552 | $15,026 | $147,877 |
| 351 | $431 | $14,595 | $15,026 | $133,282 |
| 352 | $389 | $14,637 | $15,026 | $118,645 |
| 353 | $346 | $14,680 | $15,026 | $103,965 |
| 354 | $303 | $14,723 | $15,026 | $89,242 |
| 355 | $260 | $14,766 | $15,026 | $74,477 |
| 356 | $217 | $14,809 | $15,026 | $59,668 |
| 357 | $174 | $14,852 | $15,026 | $44,816 |
| 358 | $131 | $14,895 | $15,026 | $29,921 |
| 359 | $87 | $14,939 | $15,026 | $14,982 |
| 360 | $44 | $14,982 | $15,026 | $0 |
$180,311
$3,372
$176,939
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。
