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
$780 萬
$700 萬
$900 萬
$800 萬
561 呎
@14,260
756 呎
@10,582
$800 萬
$880 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,469 | $15,728 | $12,889 | $11,000 |
| 1.500 | $21,229 | $16,503 | $13,678 | $11,803 |
| 2.000 | $22,008 | $17,301 | $14,496 | $12,641 |
| 2.500 | $22,804 | $18,123 | $15,343 | $13,513 |
| 3.000 | $23,618 | $18,967 | $16,218 | $14,419 |
| 3.500 | $24,449 | $19,835 | $17,121 | $15,357 |
| 4.000 | $25,297 | $20,725 | $18,052 | $16,328 |
| 4.500 | $26,163 | $21,637 | $19,009 | $17,329 |
| 5.000 | $27,045 | $22,570 | $19,993 | $18,359 |
| 5.500 | $27,944 | $23,526 | $21,002 | $19,418 |
| 6.000 | $28,860 | $24,502 | $22,035 | $20,505 |
每月供款$15,358
30年
$3,420,000
$2,108,639
$5,528,639
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,975 | $5,382 | $15,357 | $3,414,618 |
| 2 | $9,959 | $5,398 | $15,357 | $3,409,220 |
| 3 | $9,944 | $5,414 | $15,357 | $3,403,806 |
| 4 | $9,928 | $5,430 | $15,357 | $3,398,376 |
| 5 | $9,912 | $5,445 | $15,357 | $3,392,931 |
| 6 | $9,896 | $5,461 | $15,357 | $3,387,470 |
| 7 | $9,880 | $5,477 | $15,357 | $3,381,992 |
| 8 | $9,864 | $5,493 | $15,357 | $3,376,499 |
| 9 | $9,848 | $5,509 | $15,357 | $3,370,990 |
| 10 | $9,832 | $5,525 | $15,357 | $3,365,465 |
| 11 | $9,816 | $5,541 | $15,357 | $3,359,923 |
| 12 | $9,800 | $5,558 | $15,357 | $3,354,366 |
$184,288
$118,654
$65,634
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,784 | $5,574 | $15,357 | $3,348,792 |
| 14 | $9,767 | $5,590 | $15,357 | $3,343,202 |
| 15 | $9,751 | $5,606 | $15,357 | $3,337,596 |
| 16 | $9,735 | $5,623 | $15,357 | $3,331,973 |
| 17 | $9,718 | $5,639 | $15,357 | $3,326,334 |
| 18 | $9,702 | $5,656 | $15,357 | $3,320,678 |
| 19 | $9,685 | $5,672 | $15,357 | $3,315,006 |
| 20 | $9,669 | $5,689 | $15,357 | $3,309,318 |
| 21 | $9,652 | $5,705 | $15,357 | $3,303,613 |
| 22 | $9,636 | $5,722 | $15,357 | $3,297,891 |
| 23 | $9,619 | $5,738 | $15,357 | $3,292,152 |
| 24 | $9,602 | $5,755 | $15,357 | $3,286,397 |
$184,288
$116,319
$67,969
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,585 | $5,772 | $15,357 | $3,280,625 |
| 26 | $9,568 | $5,789 | $15,357 | $3,274,836 |
| 27 | $9,552 | $5,806 | $15,357 | $3,269,031 |
| 28 | $9,535 | $5,823 | $15,357 | $3,263,208 |
| 29 | $9,518 | $5,840 | $15,357 | $3,257,368 |
| 30 | $9,501 | $5,857 | $15,357 | $3,251,512 |
| 31 | $9,484 | $5,874 | $15,357 | $3,245,638 |
| 32 | $9,466 | $5,891 | $15,357 | $3,239,747 |
| 33 | $9,449 | $5,908 | $15,357 | $3,233,839 |
| 34 | $9,432 | $5,925 | $15,357 | $3,227,914 |
| 35 | $9,415 | $5,943 | $15,357 | $3,221,971 |
| 36 | $9,397 | $5,960 | $15,357 | $3,216,011 |
$184,288
$113,902
$70,386
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,380 | $5,977 | $15,357 | $3,210,034 |
| 38 | $9,363 | $5,995 | $15,357 | $3,204,039 |
| 39 | $9,345 | $6,012 | $15,357 | $3,198,027 |
| 40 | $9,328 | $6,030 | $15,357 | $3,191,997 |
| 41 | $9,310 | $6,047 | $15,357 | $3,185,950 |
| 42 | $9,292 | $6,065 | $15,357 | $3,179,885 |
| 43 | $9,275 | $6,083 | $15,357 | $3,173,802 |
| 44 | $9,257 | $6,100 | $15,357 | $3,167,702 |
| 45 | $9,239 | $6,118 | $15,357 | $3,161,584 |
| 46 | $9,221 | $6,136 | $15,357 | $3,155,448 |
| 47 | $9,203 | $6,154 | $15,357 | $3,149,294 |
| 48 | $9,185 | $6,172 | $15,357 | $3,143,122 |
$184,288
$111,399
$72,889
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,167 | $6,190 | $15,357 | $3,136,932 |
| 50 | $9,149 | $6,208 | $15,357 | $3,130,724 |
| 51 | $9,131 | $6,226 | $15,357 | $3,124,498 |
| 52 | $9,113 | $6,244 | $15,357 | $3,118,254 |
| 53 | $9,095 | $6,262 | $15,357 | $3,111,991 |
| 54 | $9,077 | $6,281 | $15,357 | $3,105,711 |
| 55 | $9,058 | $6,299 | $15,357 | $3,099,412 |
| 56 | $9,040 | $6,317 | $15,357 | $3,093,094 |
| 57 | $9,022 | $6,336 | $15,357 | $3,086,758 |
| 58 | $9,003 | $6,354 | $15,357 | $3,080,404 |
| 59 | $8,985 | $6,373 | $15,357 | $3,074,031 |
| 60 | $8,966 | $6,391 | $15,357 | $3,067,640 |
$184,288
$108,806
$75,482
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,947 | $6,410 | $15,357 | $3,061,230 |
| 62 | $8,929 | $6,429 | $15,357 | $3,054,801 |
| 63 | $8,910 | $6,447 | $15,357 | $3,048,354 |
| 64 | $8,891 | $6,466 | $15,357 | $3,041,887 |
| 65 | $8,872 | $6,485 | $15,357 | $3,035,402 |
| 66 | $8,853 | $6,504 | $15,357 | $3,028,898 |
| 67 | $8,834 | $6,523 | $15,357 | $3,022,375 |
| 68 | $8,815 | $6,542 | $15,357 | $3,015,833 |
| 69 | $8,796 | $6,561 | $15,357 | $3,009,272 |
| 70 | $8,777 | $6,580 | $15,357 | $3,002,692 |
| 71 | $8,758 | $6,599 | $15,357 | $2,996,092 |
| 72 | $8,739 | $6,619 | $15,357 | $2,989,473 |
$184,288
$106,121
$78,167
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,719 | $6,638 | $15,357 | $2,982,835 |
| 74 | $8,700 | $6,657 | $15,357 | $2,976,178 |
| 75 | $8,681 | $6,677 | $15,357 | $2,969,501 |
| 76 | $8,661 | $6,696 | $15,357 | $2,962,805 |
| 77 | $8,642 | $6,716 | $15,357 | $2,956,089 |
| 78 | $8,622 | $6,735 | $15,357 | $2,949,354 |
| 79 | $8,602 | $6,755 | $15,357 | $2,942,599 |
| 80 | $8,583 | $6,775 | $15,357 | $2,935,824 |
| 81 | $8,563 | $6,795 | $15,357 | $2,929,029 |
| 82 | $8,543 | $6,814 | $15,357 | $2,922,215 |
| 83 | $8,523 | $6,834 | $15,357 | $2,915,381 |
| 84 | $8,503 | $6,854 | $15,357 | $2,908,527 |
$184,288
$103,341
$80,947
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,483 | $6,874 | $15,357 | $2,901,653 |
| 86 | $8,463 | $6,894 | $15,357 | $2,894,758 |
| 87 | $8,443 | $6,914 | $15,357 | $2,887,844 |
| 88 | $8,423 | $6,934 | $15,357 | $2,880,910 |
| 89 | $8,403 | $6,955 | $15,357 | $2,873,955 |
| 90 | $8,382 | $6,975 | $15,357 | $2,866,980 |
| 91 | $8,362 | $6,995 | $15,357 | $2,859,985 |
| 92 | $8,342 | $7,016 | $15,357 | $2,852,969 |
| 93 | $8,321 | $7,036 | $15,357 | $2,845,933 |
| 94 | $8,301 | $7,057 | $15,357 | $2,838,876 |
| 95 | $8,280 | $7,077 | $15,357 | $2,831,799 |
| 96 | $8,259 | $7,098 | $15,357 | $2,824,701 |
$184,288
$100,462
$83,826
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,239 | $7,119 | $15,357 | $2,817,582 |
| 98 | $8,218 | $7,139 | $15,357 | $2,810,443 |
| 99 | $8,197 | $7,160 | $15,357 | $2,803,283 |
| 100 | $8,176 | $7,181 | $15,357 | $2,796,102 |
| 101 | $8,155 | $7,202 | $15,357 | $2,788,900 |
| 102 | $8,134 | $7,223 | $15,357 | $2,781,677 |
| 103 | $8,113 | $7,244 | $15,357 | $2,774,432 |
| 104 | $8,092 | $7,265 | $15,357 | $2,767,167 |
| 105 | $8,071 | $7,286 | $15,357 | $2,759,881 |
| 106 | $8,050 | $7,308 | $15,357 | $2,752,573 |
| 107 | $8,028 | $7,329 | $15,357 | $2,745,244 |
| 108 | $8,007 | $7,350 | $15,357 | $2,737,894 |
$184,288
$97,481
$86,807
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,986 | $7,372 | $15,357 | $2,730,522 |
| 110 | $7,964 | $7,393 | $15,357 | $2,723,129 |
| 111 | $7,942 | $7,415 | $15,357 | $2,715,714 |
| 112 | $7,921 | $7,436 | $15,357 | $2,708,277 |
| 113 | $7,899 | $7,458 | $15,357 | $2,700,819 |
| 114 | $7,877 | $7,480 | $15,357 | $2,693,339 |
| 115 | $7,856 | $7,502 | $15,357 | $2,685,837 |
| 116 | $7,834 | $7,524 | $15,357 | $2,678,314 |
| 117 | $7,812 | $7,546 | $15,357 | $2,670,768 |
| 118 | $7,790 | $7,568 | $15,357 | $2,663,201 |
| 119 | $7,768 | $7,590 | $15,357 | $2,655,611 |
| 120 | $7,746 | $7,612 | $15,357 | $2,647,999 |
$184,288
$94,393
$89,895
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,723 | $7,634 | $15,357 | $2,640,365 |
| 122 | $7,701 | $7,656 | $15,357 | $2,632,709 |
| 123 | $7,679 | $7,679 | $15,357 | $2,625,030 |
| 124 | $7,656 | $7,701 | $15,357 | $2,617,329 |
| 125 | $7,634 | $7,723 | $15,357 | $2,609,606 |
| 126 | $7,611 | $7,746 | $15,357 | $2,601,860 |
| 127 | $7,589 | $7,769 | $15,357 | $2,594,091 |
| 128 | $7,566 | $7,791 | $15,357 | $2,586,300 |
| 129 | $7,543 | $7,814 | $15,357 | $2,578,486 |
| 130 | $7,521 | $7,837 | $15,357 | $2,570,649 |
| 131 | $7,498 | $7,860 | $15,357 | $2,562,790 |
| 132 | $7,475 | $7,883 | $15,357 | $2,554,907 |
$184,288
$91,196
$93,092
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,452 | $7,906 | $15,357 | $2,547,002 |
| 134 | $7,429 | $7,929 | $15,357 | $2,539,073 |
| 135 | $7,406 | $7,952 | $15,357 | $2,531,121 |
| 136 | $7,382 | $7,975 | $15,357 | $2,523,147 |
| 137 | $7,359 | $7,998 | $15,357 | $2,515,148 |
| 138 | $7,336 | $8,021 | $15,357 | $2,507,127 |
| 139 | $7,312 | $8,045 | $15,357 | $2,499,082 |
| 140 | $7,289 | $8,068 | $15,357 | $2,491,014 |
| 141 | $7,265 | $8,092 | $15,357 | $2,482,922 |
| 142 | $7,242 | $8,115 | $15,357 | $2,474,806 |
| 143 | $7,218 | $8,139 | $15,357 | $2,466,667 |
| 144 | $7,194 | $8,163 | $15,357 | $2,458,504 |
$184,288
$87,885
$96,403
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,171 | $8,187 | $15,357 | $2,450,318 |
| 146 | $7,147 | $8,211 | $15,357 | $2,442,107 |
| 147 | $7,123 | $8,235 | $15,357 | $2,433,873 |
| 148 | $7,099 | $8,259 | $15,357 | $2,425,614 |
| 149 | $7,075 | $8,283 | $15,357 | $2,417,331 |
| 150 | $7,051 | $8,307 | $15,357 | $2,409,025 |
| 151 | $7,026 | $8,331 | $15,357 | $2,400,694 |
| 152 | $7,002 | $8,355 | $15,357 | $2,392,338 |
| 153 | $6,978 | $8,380 | $15,357 | $2,383,959 |
| 154 | $6,953 | $8,404 | $15,357 | $2,375,555 |
| 155 | $6,929 | $8,429 | $15,357 | $2,367,126 |
| 156 | $6,904 | $8,453 | $15,357 | $2,358,673 |
$184,288
$84,456
$99,832
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,879 | $8,478 | $15,357 | $2,350,195 |
| 158 | $6,855 | $8,503 | $15,357 | $2,341,692 |
| 159 | $6,830 | $8,527 | $15,357 | $2,333,165 |
| 160 | $6,805 | $8,552 | $15,357 | $2,324,613 |
| 161 | $6,780 | $8,577 | $15,357 | $2,316,035 |
| 162 | $6,755 | $8,602 | $15,357 | $2,307,433 |
| 163 | $6,730 | $8,627 | $15,357 | $2,298,806 |
| 164 | $6,705 | $8,652 | $15,357 | $2,290,153 |
| 165 | $6,680 | $8,678 | $15,357 | $2,281,476 |
| 166 | $6,654 | $8,703 | $15,357 | $2,272,773 |
| 167 | $6,629 | $8,728 | $15,357 | $2,264,044 |
| 168 | $6,603 | $8,754 | $15,357 | $2,255,290 |
$184,288
$80,906
$103,382
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,578 | $8,779 | $15,357 | $2,246,511 |
| 170 | $6,552 | $8,805 | $15,357 | $2,237,706 |
| 171 | $6,527 | $8,831 | $15,357 | $2,228,875 |
| 172 | $6,501 | $8,856 | $15,357 | $2,220,019 |
| 173 | $6,475 | $8,882 | $15,357 | $2,211,137 |
| 174 | $6,449 | $8,908 | $15,357 | $2,202,228 |
| 175 | $6,423 | $8,934 | $15,357 | $2,193,294 |
| 176 | $6,397 | $8,960 | $15,357 | $2,184,334 |
| 177 | $6,371 | $8,986 | $15,357 | $2,175,348 |
| 178 | $6,345 | $9,013 | $15,357 | $2,166,335 |
| 179 | $6,318 | $9,039 | $15,357 | $2,157,296 |
| 180 | $6,292 | $9,065 | $15,357 | $2,148,231 |
$184,288
$77,229
$107,059
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,266 | $9,092 | $15,357 | $2,139,139 |
| 182 | $6,239 | $9,118 | $15,357 | $2,130,021 |
| 183 | $6,213 | $9,145 | $15,357 | $2,120,876 |
| 184 | $6,186 | $9,171 | $15,357 | $2,111,705 |
| 185 | $6,159 | $9,198 | $15,357 | $2,102,507 |
| 186 | $6,132 | $9,225 | $15,357 | $2,093,282 |
| 187 | $6,105 | $9,252 | $15,357 | $2,084,030 |
| 188 | $6,078 | $9,279 | $15,357 | $2,074,751 |
| 189 | $6,051 | $9,306 | $15,357 | $2,065,445 |
| 190 | $6,024 | $9,333 | $15,357 | $2,056,112 |
| 191 | $5,997 | $9,360 | $15,357 | $2,046,752 |
| 192 | $5,970 | $9,388 | $15,357 | $2,037,364 |
$184,288
$73,421
$110,867
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,942 | $9,415 | $15,357 | $2,027,949 |
| 194 | $5,915 | $9,442 | $15,357 | $2,018,506 |
| 195 | $5,887 | $9,470 | $15,357 | $2,009,036 |
| 196 | $5,860 | $9,498 | $15,357 | $1,999,539 |
| 197 | $5,832 | $9,525 | $15,357 | $1,990,013 |
| 198 | $5,804 | $9,553 | $15,357 | $1,980,460 |
| 199 | $5,776 | $9,581 | $15,357 | $1,970,879 |
| 200 | $5,748 | $9,609 | $15,357 | $1,961,270 |
| 201 | $5,720 | $9,637 | $15,357 | $1,951,633 |
| 202 | $5,692 | $9,665 | $15,357 | $1,941,968 |
| 203 | $5,664 | $9,693 | $15,357 | $1,932,275 |
| 204 | $5,636 | $9,722 | $15,357 | $1,922,554 |
$184,288
$69,478
$114,810
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,607 | $9,750 | $15,357 | $1,912,804 |
| 206 | $5,579 | $9,778 | $15,357 | $1,903,025 |
| 207 | $5,550 | $9,807 | $15,357 | $1,893,218 |
| 208 | $5,522 | $9,835 | $15,357 | $1,883,383 |
| 209 | $5,493 | $9,864 | $15,357 | $1,873,519 |
| 210 | $5,464 | $9,893 | $15,357 | $1,863,626 |
| 211 | $5,436 | $9,922 | $15,357 | $1,853,704 |
| 212 | $5,407 | $9,951 | $15,357 | $1,843,754 |
| 213 | $5,378 | $9,980 | $15,357 | $1,833,774 |
| 214 | $5,349 | $10,009 | $15,357 | $1,823,765 |
| 215 | $5,319 | $10,038 | $15,357 | $1,813,727 |
| 216 | $5,290 | $10,067 | $15,357 | $1,803,660 |
$184,288
$65,394
$118,894
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,261 | $10,097 | $15,357 | $1,793,563 |
| 218 | $5,231 | $10,126 | $15,357 | $1,783,437 |
| 219 | $5,202 | $10,156 | $15,357 | $1,773,281 |
| 220 | $5,172 | $10,185 | $15,357 | $1,763,096 |
| 221 | $5,142 | $10,215 | $15,357 | $1,752,881 |
| 222 | $5,113 | $10,245 | $15,357 | $1,742,636 |
| 223 | $5,083 | $10,275 | $15,357 | $1,732,362 |
| 224 | $5,053 | $10,305 | $15,357 | $1,722,057 |
| 225 | $5,023 | $10,335 | $15,357 | $1,711,722 |
| 226 | $4,993 | $10,365 | $15,357 | $1,701,358 |
| 227 | $4,962 | $10,395 | $15,357 | $1,690,963 |
| 228 | $4,932 | $10,425 | $15,357 | $1,680,537 |
$184,288
$61,165
$123,122
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,902 | $10,456 | $15,357 | $1,670,082 |
| 230 | $4,871 | $10,486 | $15,357 | $1,659,595 |
| 231 | $4,840 | $10,517 | $15,357 | $1,649,078 |
| 232 | $4,810 | $10,548 | $15,357 | $1,638,531 |
| 233 | $4,779 | $10,578 | $15,357 | $1,627,953 |
| 234 | $4,748 | $10,609 | $15,357 | $1,617,343 |
| 235 | $4,717 | $10,640 | $15,357 | $1,606,703 |
| 236 | $4,686 | $10,671 | $15,357 | $1,596,032 |
| 237 | $4,655 | $10,702 | $15,357 | $1,585,330 |
| 238 | $4,624 | $10,733 | $15,357 | $1,574,597 |
| 239 | $4,593 | $10,765 | $15,357 | $1,563,832 |
| 240 | $4,561 | $10,796 | $15,357 | $1,553,036 |
$184,288
$56,786
$127,502
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,530 | $10,828 | $15,357 | $1,542,208 |
| 242 | $4,498 | $10,859 | $15,357 | $1,531,349 |
| 243 | $4,466 | $10,891 | $15,357 | $1,520,458 |
| 244 | $4,435 | $10,923 | $15,357 | $1,509,535 |
| 245 | $4,403 | $10,955 | $15,357 | $1,498,581 |
| 246 | $4,371 | $10,986 | $15,357 | $1,487,594 |
| 247 | $4,339 | $11,019 | $15,357 | $1,476,576 |
| 248 | $4,307 | $11,051 | $15,357 | $1,465,525 |
| 249 | $4,274 | $11,083 | $15,357 | $1,454,442 |
| 250 | $4,242 | $11,115 | $15,357 | $1,443,327 |
| 251 | $4,210 | $11,148 | $15,357 | $1,432,179 |
| 252 | $4,177 | $11,180 | $15,357 | $1,420,999 |
$184,288
$52,252
$132,036
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,145 | $11,213 | $15,357 | $1,409,787 |
| 254 | $4,112 | $11,245 | $15,357 | $1,398,541 |
| 255 | $4,079 | $11,278 | $15,357 | $1,387,263 |
| 256 | $4,046 | $11,311 | $15,357 | $1,375,952 |
| 257 | $4,013 | $11,344 | $15,357 | $1,364,608 |
| 258 | $3,980 | $11,377 | $15,357 | $1,353,230 |
| 259 | $3,947 | $11,410 | $15,357 | $1,341,820 |
| 260 | $3,914 | $11,444 | $15,357 | $1,330,376 |
| 261 | $3,880 | $11,477 | $15,357 | $1,318,899 |
| 262 | $3,847 | $11,511 | $15,357 | $1,307,389 |
| 263 | $3,813 | $11,544 | $15,357 | $1,295,845 |
| 264 | $3,780 | $11,578 | $15,357 | $1,284,267 |
$184,288
$47,555
$136,733
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,746 | $11,612 | $15,357 | $1,272,655 |
| 266 | $3,712 | $11,645 | $15,357 | $1,261,010 |
| 267 | $3,678 | $11,679 | $15,357 | $1,249,330 |
| 268 | $3,644 | $11,713 | $15,357 | $1,237,617 |
| 269 | $3,610 | $11,748 | $15,357 | $1,225,869 |
| 270 | $3,575 | $11,782 | $15,357 | $1,214,087 |
| 271 | $3,541 | $11,816 | $15,357 | $1,202,271 |
| 272 | $3,507 | $11,851 | $15,357 | $1,190,421 |
| 273 | $3,472 | $11,885 | $15,357 | $1,178,535 |
| 274 | $3,437 | $11,920 | $15,357 | $1,166,615 |
| 275 | $3,403 | $11,955 | $15,357 | $1,154,661 |
| 276 | $3,368 | $11,990 | $15,357 | $1,142,671 |
$184,288
$42,692
$141,596
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,333 | $12,025 | $15,357 | $1,130,647 |
| 278 | $3,298 | $12,060 | $15,357 | $1,118,587 |
| 279 | $3,263 | $12,095 | $15,357 | $1,106,492 |
| 280 | $3,227 | $12,130 | $15,357 | $1,094,362 |
| 281 | $3,192 | $12,165 | $15,357 | $1,082,197 |
| 282 | $3,156 | $12,201 | $15,357 | $1,069,996 |
| 283 | $3,121 | $12,237 | $15,357 | $1,057,759 |
| 284 | $3,085 | $12,272 | $15,357 | $1,045,487 |
| 285 | $3,049 | $12,308 | $15,357 | $1,033,179 |
| 286 | $3,013 | $12,344 | $15,357 | $1,020,835 |
| 287 | $2,977 | $12,380 | $15,357 | $1,008,455 |
| 288 | $2,941 | $12,416 | $15,357 | $996,039 |
$184,288
$37,656
$146,632
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,905 | $12,452 | $15,357 | $983,587 |
| 290 | $2,869 | $12,489 | $15,357 | $971,098 |
| 291 | $2,832 | $12,525 | $15,357 | $958,574 |
| 292 | $2,796 | $12,561 | $15,357 | $946,012 |
| 293 | $2,759 | $12,598 | $15,357 | $933,414 |
| 294 | $2,722 | $12,635 | $15,357 | $920,779 |
| 295 | $2,686 | $12,672 | $15,357 | $908,107 |
| 296 | $2,649 | $12,709 | $15,357 | $895,399 |
| 297 | $2,612 | $12,746 | $15,357 | $882,653 |
| 298 | $2,574 | $12,783 | $15,357 | $869,870 |
| 299 | $2,537 | $12,820 | $15,357 | $857,050 |
| 300 | $2,500 | $12,858 | $15,357 | $844,192 |
$184,288
$32,441
$151,847
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,462 | $12,895 | $15,357 | $831,297 |
| 302 | $2,425 | $12,933 | $15,357 | $818,364 |
| 303 | $2,387 | $12,970 | $15,357 | $805,394 |
| 304 | $2,349 | $13,008 | $15,357 | $792,386 |
| 305 | $2,311 | $13,046 | $15,357 | $779,339 |
| 306 | $2,273 | $13,084 | $15,357 | $766,255 |
| 307 | $2,235 | $13,122 | $15,357 | $753,133 |
| 308 | $2,197 | $13,161 | $15,357 | $739,972 |
| 309 | $2,158 | $13,199 | $15,357 | $726,773 |
| 310 | $2,120 | $13,238 | $15,357 | $713,535 |
| 311 | $2,081 | $13,276 | $15,357 | $700,259 |
| 312 | $2,042 | $13,315 | $15,357 | $686,944 |
$184,288
$27,040
$157,248
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,004 | $13,354 | $15,357 | $673,591 |
| 314 | $1,965 | $13,393 | $15,357 | $660,198 |
| 315 | $1,926 | $13,432 | $15,357 | $646,766 |
| 316 | $1,886 | $13,471 | $15,357 | $633,295 |
| 317 | $1,847 | $13,510 | $15,357 | $619,785 |
| 318 | $1,808 | $13,550 | $15,357 | $606,235 |
| 319 | $1,768 | $13,589 | $15,357 | $592,646 |
| 320 | $1,729 | $13,629 | $15,357 | $579,017 |
| 321 | $1,689 | $13,669 | $15,357 | $565,349 |
| 322 | $1,649 | $13,708 | $15,357 | $551,641 |
| 323 | $1,609 | $13,748 | $15,357 | $537,892 |
| 324 | $1,569 | $13,788 | $15,357 | $524,104 |
$184,288
$21,447
$162,841
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,529 | $13,829 | $15,357 | $510,275 |
| 326 | $1,488 | $13,869 | $15,357 | $496,406 |
| 327 | $1,448 | $13,909 | $15,357 | $482,497 |
| 328 | $1,407 | $13,950 | $15,357 | $468,546 |
| 329 | $1,367 | $13,991 | $15,357 | $454,556 |
| 330 | $1,326 | $14,032 | $15,357 | $440,524 |
| 331 | $1,285 | $14,072 | $15,357 | $426,452 |
| 332 | $1,244 | $14,114 | $15,357 | $412,338 |
| 333 | $1,203 | $14,155 | $15,357 | $398,184 |
| 334 | $1,161 | $14,196 | $15,357 | $383,988 |
| 335 | $1,120 | $14,237 | $15,357 | $369,750 |
| 336 | $1,078 | $14,279 | $15,357 | $355,471 |
$184,288
$15,656
$168,632
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,037 | $14,321 | $15,357 | $341,151 |
| 338 | $995 | $14,362 | $15,357 | $326,788 |
| 339 | $953 | $14,404 | $15,357 | $312,384 |
| 340 | $911 | $14,446 | $15,357 | $297,938 |
| 341 | $869 | $14,488 | $15,357 | $283,450 |
| 342 | $827 | $14,531 | $15,357 | $268,919 |
| 343 | $784 | $14,573 | $15,357 | $254,346 |
| 344 | $742 | $14,615 | $15,357 | $239,731 |
| 345 | $699 | $14,658 | $15,357 | $225,073 |
| 346 | $656 | $14,701 | $15,357 | $210,372 |
| 347 | $614 | $14,744 | $15,357 | $195,628 |
| 348 | $571 | $14,787 | $15,357 | $180,841 |
$184,288
$9,658
$174,630
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $527 | $14,830 | $15,357 | $166,011 |
| 350 | $484 | $14,873 | $15,357 | $151,138 |
| 351 | $441 | $14,917 | $15,357 | $136,222 |
| 352 | $397 | $14,960 | $15,357 | $121,262 |
| 353 | $354 | $15,004 | $15,357 | $106,258 |
| 354 | $310 | $15,047 | $15,357 | $91,211 |
| 355 | $266 | $15,091 | $15,357 | $76,119 |
| 356 | $222 | $15,135 | $15,357 | $60,984 |
| 357 | $178 | $15,179 | $15,357 | $45,805 |
| 358 | $134 | $15,224 | $15,357 | $30,581 |
| 359 | $89 | $15,268 | $15,357 | $15,313 |
| 360 | $45 | $15,313 | $15,357 | $0 |
$184,288
$3,447
$180,841
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。
