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
$900 萬
$855 萬
$825 萬
$800 萬
$800 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$700 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,835 | $16,010 | $13,120 | $11,197 |
| 1.500 | $21,609 | $16,798 | $13,923 | $12,014 |
| 2.000 | $22,402 | $17,611 | $14,755 | $12,867 |
| 2.500 | $23,212 | $18,447 | $15,617 | $13,755 |
| 3.000 | $24,041 | $19,307 | $16,508 | $14,677 |
| 3.500 | $24,886 | $20,190 | $17,428 | $15,632 |
| 4.000 | $25,750 | $21,095 | $18,375 | $16,620 |
| 4.500 | $26,631 | $22,024 | $19,350 | $17,639 |
| 5.000 | $27,529 | $22,974 | $20,351 | $18,688 |
| 5.500 | $28,444 | $23,947 | $21,378 | $19,766 |
| 6.000 | $29,376 | $24,940 | $22,429 | $20,872 |
每月供款$15,633
30年
$3,481,200
$2,146,372
$5,627,572
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,154 | $5,479 | $15,632 | $3,475,721 |
| 2 | $10,138 | $5,495 | $15,632 | $3,470,227 |
| 3 | $10,121 | $5,511 | $15,632 | $3,464,716 |
| 4 | $10,105 | $5,527 | $15,632 | $3,459,189 |
| 5 | $10,089 | $5,543 | $15,632 | $3,453,647 |
| 6 | $10,073 | $5,559 | $15,632 | $3,448,088 |
| 7 | $10,057 | $5,575 | $15,632 | $3,442,512 |
| 8 | $10,041 | $5,591 | $15,632 | $3,436,921 |
| 9 | $10,024 | $5,608 | $15,632 | $3,431,313 |
| 10 | $10,008 | $5,624 | $15,632 | $3,425,689 |
| 11 | $9,992 | $5,641 | $15,632 | $3,420,048 |
| 12 | $9,975 | $5,657 | $15,632 | $3,414,391 |
$187,586
$120,777
$66,809
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,959 | $5,674 | $15,632 | $3,408,718 |
| 14 | $9,942 | $5,690 | $15,632 | $3,403,028 |
| 15 | $9,925 | $5,707 | $15,632 | $3,397,321 |
| 16 | $9,909 | $5,723 | $15,632 | $3,391,598 |
| 17 | $9,892 | $5,740 | $15,632 | $3,385,858 |
| 18 | $9,875 | $5,757 | $15,632 | $3,380,101 |
| 19 | $9,859 | $5,774 | $15,632 | $3,374,328 |
| 20 | $9,842 | $5,790 | $15,632 | $3,368,537 |
| 21 | $9,825 | $5,807 | $15,632 | $3,362,730 |
| 22 | $9,808 | $5,824 | $15,632 | $3,356,906 |
| 23 | $9,791 | $5,841 | $15,632 | $3,351,065 |
| 24 | $9,774 | $5,858 | $15,632 | $3,345,206 |
$187,586
$118,401
$69,185
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,757 | $5,875 | $15,632 | $3,339,331 |
| 26 | $9,740 | $5,892 | $15,632 | $3,333,439 |
| 27 | $9,723 | $5,910 | $15,632 | $3,327,529 |
| 28 | $9,705 | $5,927 | $15,632 | $3,321,602 |
| 29 | $9,688 | $5,944 | $15,632 | $3,315,658 |
| 30 | $9,671 | $5,961 | $15,632 | $3,309,697 |
| 31 | $9,653 | $5,979 | $15,632 | $3,303,718 |
| 32 | $9,636 | $5,996 | $15,632 | $3,297,721 |
| 33 | $9,618 | $6,014 | $15,632 | $3,291,708 |
| 34 | $9,601 | $6,031 | $15,632 | $3,285,676 |
| 35 | $9,583 | $6,049 | $15,632 | $3,279,627 |
| 36 | $9,566 | $6,067 | $15,632 | $3,273,561 |
$187,586
$115,940
$71,646
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,548 | $6,084 | $15,632 | $3,267,477 |
| 38 | $9,530 | $6,102 | $15,632 | $3,261,375 |
| 39 | $9,512 | $6,120 | $15,632 | $3,255,255 |
| 40 | $9,494 | $6,138 | $15,632 | $3,249,117 |
| 41 | $9,477 | $6,156 | $15,632 | $3,242,962 |
| 42 | $9,459 | $6,174 | $15,632 | $3,236,788 |
| 43 | $9,441 | $6,192 | $15,632 | $3,230,597 |
| 44 | $9,423 | $6,210 | $15,632 | $3,224,387 |
| 45 | $9,404 | $6,228 | $15,632 | $3,218,159 |
| 46 | $9,386 | $6,246 | $15,632 | $3,211,914 |
| 47 | $9,368 | $6,264 | $15,632 | $3,205,649 |
| 48 | $9,350 | $6,282 | $15,632 | $3,199,367 |
$187,586
$113,392
$74,194
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,331 | $6,301 | $15,632 | $3,193,066 |
| 50 | $9,313 | $6,319 | $15,632 | $3,186,747 |
| 51 | $9,295 | $6,337 | $15,632 | $3,180,410 |
| 52 | $9,276 | $6,356 | $15,632 | $3,174,054 |
| 53 | $9,258 | $6,374 | $15,632 | $3,167,680 |
| 54 | $9,239 | $6,393 | $15,632 | $3,161,286 |
| 55 | $9,220 | $6,412 | $15,632 | $3,154,875 |
| 56 | $9,202 | $6,430 | $15,632 | $3,148,444 |
| 57 | $9,183 | $6,449 | $15,632 | $3,141,995 |
| 58 | $9,164 | $6,468 | $15,632 | $3,135,527 |
| 59 | $9,145 | $6,487 | $15,632 | $3,129,040 |
| 60 | $9,126 | $6,506 | $15,632 | $3,122,534 |
$187,586
$110,753
$76,833
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,107 | $6,525 | $15,632 | $3,116,010 |
| 62 | $9,088 | $6,544 | $15,632 | $3,109,466 |
| 63 | $9,069 | $6,563 | $15,632 | $3,102,903 |
| 64 | $9,050 | $6,582 | $15,632 | $3,096,321 |
| 65 | $9,031 | $6,601 | $15,632 | $3,089,720 |
| 66 | $9,012 | $6,620 | $15,632 | $3,083,099 |
| 67 | $8,992 | $6,640 | $15,632 | $3,076,460 |
| 68 | $8,973 | $6,659 | $15,632 | $3,069,801 |
| 69 | $8,954 | $6,679 | $15,632 | $3,063,122 |
| 70 | $8,934 | $6,698 | $15,632 | $3,056,424 |
| 71 | $8,915 | $6,718 | $15,632 | $3,049,706 |
| 72 | $8,895 | $6,737 | $15,632 | $3,042,969 |
$187,586
$108,020
$79,565
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,875 | $6,757 | $15,632 | $3,036,212 |
| 74 | $8,856 | $6,777 | $15,632 | $3,029,436 |
| 75 | $8,836 | $6,796 | $15,632 | $3,022,640 |
| 76 | $8,816 | $6,816 | $15,632 | $3,015,823 |
| 77 | $8,796 | $6,836 | $15,632 | $3,008,987 |
| 78 | $8,776 | $6,856 | $15,632 | $3,002,132 |
| 79 | $8,756 | $6,876 | $15,632 | $2,995,256 |
| 80 | $8,736 | $6,896 | $15,632 | $2,988,360 |
| 81 | $8,716 | $6,916 | $15,632 | $2,981,444 |
| 82 | $8,696 | $6,936 | $15,632 | $2,974,507 |
| 83 | $8,676 | $6,956 | $15,632 | $2,967,551 |
| 84 | $8,655 | $6,977 | $15,632 | $2,960,574 |
$187,586
$105,191
$82,395
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,635 | $6,997 | $15,632 | $2,953,577 |
| 86 | $8,615 | $7,018 | $15,632 | $2,946,559 |
| 87 | $8,594 | $7,038 | $15,632 | $2,939,521 |
| 88 | $8,574 | $7,059 | $15,632 | $2,932,463 |
| 89 | $8,553 | $7,079 | $15,632 | $2,925,384 |
| 90 | $8,532 | $7,100 | $15,632 | $2,918,284 |
| 91 | $8,512 | $7,120 | $15,632 | $2,911,163 |
| 92 | $8,491 | $7,141 | $15,632 | $2,904,022 |
| 93 | $8,470 | $7,162 | $15,632 | $2,896,860 |
| 94 | $8,449 | $7,183 | $15,632 | $2,889,677 |
| 95 | $8,428 | $7,204 | $15,632 | $2,882,473 |
| 96 | $8,407 | $7,225 | $15,632 | $2,875,248 |
$187,586
$102,260
$85,326
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,386 | $7,246 | $15,632 | $2,868,002 |
| 98 | $8,365 | $7,267 | $15,632 | $2,860,735 |
| 99 | $8,344 | $7,288 | $15,632 | $2,853,447 |
| 100 | $8,323 | $7,310 | $15,632 | $2,846,137 |
| 101 | $8,301 | $7,331 | $15,632 | $2,838,806 |
| 102 | $8,280 | $7,352 | $15,632 | $2,831,454 |
| 103 | $8,258 | $7,374 | $15,632 | $2,824,080 |
| 104 | $8,237 | $7,395 | $15,632 | $2,816,685 |
| 105 | $8,215 | $7,417 | $15,632 | $2,809,268 |
| 106 | $8,194 | $7,438 | $15,632 | $2,801,830 |
| 107 | $8,172 | $7,460 | $15,632 | $2,794,370 |
| 108 | $8,150 | $7,482 | $15,632 | $2,786,888 |
$187,586
$99,225
$88,361
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,128 | $7,504 | $15,632 | $2,779,384 |
| 110 | $8,107 | $7,526 | $15,632 | $2,771,858 |
| 111 | $8,085 | $7,548 | $15,632 | $2,764,311 |
| 112 | $8,063 | $7,570 | $15,632 | $2,756,741 |
| 113 | $8,040 | $7,592 | $15,632 | $2,749,150 |
| 114 | $8,018 | $7,614 | $15,632 | $2,741,536 |
| 115 | $7,996 | $7,636 | $15,632 | $2,733,900 |
| 116 | $7,974 | $7,658 | $15,632 | $2,726,241 |
| 117 | $7,952 | $7,681 | $15,632 | $2,718,561 |
| 118 | $7,929 | $7,703 | $15,632 | $2,710,858 |
| 119 | $7,907 | $7,725 | $15,632 | $2,703,132 |
| 120 | $7,884 | $7,748 | $15,632 | $2,695,384 |
$187,586
$96,082
$91,503
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,862 | $7,771 | $15,632 | $2,687,614 |
| 122 | $7,839 | $7,793 | $15,632 | $2,679,821 |
| 123 | $7,816 | $7,816 | $15,632 | $2,672,005 |
| 124 | $7,793 | $7,839 | $15,632 | $2,664,166 |
| 125 | $7,770 | $7,862 | $15,632 | $2,656,304 |
| 126 | $7,748 | $7,885 | $15,632 | $2,648,419 |
| 127 | $7,725 | $7,908 | $15,632 | $2,640,512 |
| 128 | $7,701 | $7,931 | $15,632 | $2,632,581 |
| 129 | $7,678 | $7,954 | $15,632 | $2,624,627 |
| 130 | $7,655 | $7,977 | $15,632 | $2,616,650 |
| 131 | $7,632 | $8,000 | $15,632 | $2,608,650 |
| 132 | $7,609 | $8,024 | $15,632 | $2,600,627 |
$187,586
$92,828
$94,758
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,585 | $8,047 | $15,632 | $2,592,580 |
| 134 | $7,562 | $8,070 | $15,632 | $2,584,509 |
| 135 | $7,538 | $8,094 | $15,632 | $2,576,415 |
| 136 | $7,515 | $8,118 | $15,632 | $2,568,298 |
| 137 | $7,491 | $8,141 | $15,632 | $2,560,156 |
| 138 | $7,467 | $8,165 | $15,632 | $2,551,991 |
| 139 | $7,443 | $8,189 | $15,632 | $2,543,802 |
| 140 | $7,419 | $8,213 | $15,632 | $2,535,590 |
| 141 | $7,395 | $8,237 | $15,632 | $2,527,353 |
| 142 | $7,371 | $8,261 | $15,632 | $2,519,092 |
| 143 | $7,347 | $8,285 | $15,632 | $2,510,808 |
| 144 | $7,323 | $8,309 | $15,632 | $2,502,499 |
$187,586
$89,458
$98,128
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,299 | $8,333 | $15,632 | $2,494,165 |
| 146 | $7,275 | $8,357 | $15,632 | $2,485,808 |
| 147 | $7,250 | $8,382 | $15,632 | $2,477,426 |
| 148 | $7,226 | $8,406 | $15,632 | $2,469,020 |
| 149 | $7,201 | $8,431 | $15,632 | $2,460,589 |
| 150 | $7,177 | $8,455 | $15,632 | $2,452,134 |
| 151 | $7,152 | $8,480 | $15,632 | $2,443,653 |
| 152 | $7,127 | $8,505 | $15,632 | $2,435,149 |
| 153 | $7,103 | $8,530 | $15,632 | $2,426,619 |
| 154 | $7,078 | $8,555 | $15,632 | $2,418,064 |
| 155 | $7,053 | $8,579 | $15,632 | $2,409,485 |
| 156 | $7,028 | $8,604 | $15,632 | $2,400,881 |
$187,586
$85,968
$101,618
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,003 | $8,630 | $15,632 | $2,392,251 |
| 158 | $6,977 | $8,655 | $15,632 | $2,383,596 |
| 159 | $6,952 | $8,680 | $15,632 | $2,374,916 |
| 160 | $6,927 | $8,705 | $15,632 | $2,366,211 |
| 161 | $6,901 | $8,731 | $15,632 | $2,357,480 |
| 162 | $6,876 | $8,756 | $15,632 | $2,348,724 |
| 163 | $6,850 | $8,782 | $15,632 | $2,339,942 |
| 164 | $6,825 | $8,807 | $15,632 | $2,331,135 |
| 165 | $6,799 | $8,833 | $15,632 | $2,322,302 |
| 166 | $6,773 | $8,859 | $15,632 | $2,313,443 |
| 167 | $6,748 | $8,885 | $15,632 | $2,304,559 |
| 168 | $6,722 | $8,911 | $15,632 | $2,295,648 |
$187,586
$82,353
$105,232
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,696 | $8,937 | $15,632 | $2,286,712 |
| 170 | $6,670 | $8,963 | $15,632 | $2,277,749 |
| 171 | $6,643 | $8,989 | $15,632 | $2,268,760 |
| 172 | $6,617 | $9,015 | $15,632 | $2,259,745 |
| 173 | $6,591 | $9,041 | $15,632 | $2,250,704 |
| 174 | $6,565 | $9,068 | $15,632 | $2,241,637 |
| 175 | $6,538 | $9,094 | $15,632 | $2,232,543 |
| 176 | $6,512 | $9,121 | $15,632 | $2,223,422 |
| 177 | $6,485 | $9,147 | $15,632 | $2,214,275 |
| 178 | $6,458 | $9,174 | $15,632 | $2,205,101 |
| 179 | $6,432 | $9,201 | $15,632 | $2,195,900 |
| 180 | $6,405 | $9,227 | $15,632 | $2,186,673 |
$187,586
$78,611
$108,975
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,378 | $9,254 | $15,632 | $2,177,419 |
| 182 | $6,351 | $9,281 | $15,632 | $2,168,137 |
| 183 | $6,324 | $9,308 | $15,632 | $2,158,829 |
| 184 | $6,297 | $9,336 | $15,632 | $2,149,493 |
| 185 | $6,269 | $9,363 | $15,632 | $2,140,131 |
| 186 | $6,242 | $9,390 | $15,632 | $2,130,740 |
| 187 | $6,215 | $9,417 | $15,632 | $2,121,323 |
| 188 | $6,187 | $9,445 | $15,632 | $2,111,878 |
| 189 | $6,160 | $9,472 | $15,632 | $2,102,406 |
| 190 | $6,132 | $9,500 | $15,632 | $2,092,905 |
| 191 | $6,104 | $9,528 | $15,632 | $2,083,378 |
| 192 | $6,077 | $9,556 | $15,632 | $2,073,822 |
$187,586
$74,735
$112,851
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,049 | $9,583 | $15,632 | $2,064,238 |
| 194 | $6,021 | $9,611 | $15,632 | $2,054,627 |
| 195 | $5,993 | $9,639 | $15,632 | $2,044,988 |
| 196 | $5,965 | $9,668 | $15,632 | $2,035,320 |
| 197 | $5,936 | $9,696 | $15,632 | $2,025,624 |
| 198 | $5,908 | $9,724 | $15,632 | $2,015,900 |
| 199 | $5,880 | $9,752 | $15,632 | $2,006,148 |
| 200 | $5,851 | $9,781 | $15,632 | $1,996,367 |
| 201 | $5,823 | $9,809 | $15,632 | $1,986,557 |
| 202 | $5,794 | $9,838 | $15,632 | $1,976,719 |
| 203 | $5,765 | $9,867 | $15,632 | $1,966,853 |
| 204 | $5,737 | $9,895 | $15,632 | $1,956,957 |
$187,586
$70,721
$116,865
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,708 | $9,924 | $15,632 | $1,947,033 |
| 206 | $5,679 | $9,953 | $15,632 | $1,937,079 |
| 207 | $5,650 | $9,982 | $15,632 | $1,927,097 |
| 208 | $5,621 | $10,011 | $15,632 | $1,917,086 |
| 209 | $5,591 | $10,041 | $15,632 | $1,907,045 |
| 210 | $5,562 | $10,070 | $15,632 | $1,896,975 |
| 211 | $5,533 | $10,099 | $15,632 | $1,886,876 |
| 212 | $5,503 | $10,129 | $15,632 | $1,876,747 |
| 213 | $5,474 | $10,158 | $15,632 | $1,866,589 |
| 214 | $5,444 | $10,188 | $15,632 | $1,856,401 |
| 215 | $5,415 | $10,218 | $15,632 | $1,846,183 |
| 216 | $5,385 | $10,247 | $15,632 | $1,835,936 |
$187,586
$66,564
$121,021
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,355 | $10,277 | $15,632 | $1,825,658 |
| 218 | $5,325 | $10,307 | $15,632 | $1,815,351 |
| 219 | $5,295 | $10,337 | $15,632 | $1,805,014 |
| 220 | $5,265 | $10,368 | $15,632 | $1,794,646 |
| 221 | $5,234 | $10,398 | $15,632 | $1,784,248 |
| 222 | $5,204 | $10,428 | $15,632 | $1,773,820 |
| 223 | $5,174 | $10,459 | $15,632 | $1,763,362 |
| 224 | $5,143 | $10,489 | $15,632 | $1,752,873 |
| 225 | $5,113 | $10,520 | $15,632 | $1,742,353 |
| 226 | $5,082 | $10,550 | $15,632 | $1,731,803 |
| 227 | $5,051 | $10,581 | $15,632 | $1,721,222 |
| 228 | $5,020 | $10,612 | $15,632 | $1,710,610 |
$187,586
$62,260
$125,326
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,989 | $10,643 | $15,632 | $1,699,967 |
| 230 | $4,958 | $10,674 | $15,632 | $1,689,293 |
| 231 | $4,927 | $10,705 | $15,632 | $1,678,588 |
| 232 | $4,896 | $10,736 | $15,632 | $1,667,852 |
| 233 | $4,865 | $10,768 | $15,632 | $1,657,084 |
| 234 | $4,833 | $10,799 | $15,632 | $1,646,285 |
| 235 | $4,802 | $10,830 | $15,632 | $1,635,455 |
| 236 | $4,770 | $10,862 | $15,632 | $1,624,593 |
| 237 | $4,738 | $10,894 | $15,632 | $1,613,699 |
| 238 | $4,707 | $10,926 | $15,632 | $1,602,774 |
| 239 | $4,675 | $10,957 | $15,632 | $1,591,816 |
| 240 | $4,643 | $10,989 | $15,632 | $1,580,827 |
$187,586
$57,803
$129,783
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,611 | $11,021 | $15,632 | $1,569,805 |
| 242 | $4,579 | $11,054 | $15,632 | $1,558,752 |
| 243 | $4,546 | $11,086 | $15,632 | $1,547,666 |
| 244 | $4,514 | $11,118 | $15,632 | $1,536,548 |
| 245 | $4,482 | $11,151 | $15,632 | $1,525,397 |
| 246 | $4,449 | $11,183 | $15,632 | $1,514,214 |
| 247 | $4,416 | $11,216 | $15,632 | $1,502,999 |
| 248 | $4,384 | $11,248 | $15,632 | $1,491,750 |
| 249 | $4,351 | $11,281 | $15,632 | $1,480,469 |
| 250 | $4,318 | $11,314 | $15,632 | $1,469,155 |
| 251 | $4,285 | $11,347 | $15,632 | $1,457,808 |
| 252 | $4,252 | $11,380 | $15,632 | $1,446,428 |
$187,586
$53,187
$134,399
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,219 | $11,413 | $15,632 | $1,435,014 |
| 254 | $4,185 | $11,447 | $15,632 | $1,423,568 |
| 255 | $4,152 | $11,480 | $15,632 | $1,412,088 |
| 256 | $4,119 | $11,514 | $15,632 | $1,400,574 |
| 257 | $4,085 | $11,547 | $15,632 | $1,389,027 |
| 258 | $4,051 | $11,581 | $15,632 | $1,377,446 |
| 259 | $4,018 | $11,615 | $15,632 | $1,365,831 |
| 260 | $3,984 | $11,648 | $15,632 | $1,354,183 |
| 261 | $3,950 | $11,682 | $15,632 | $1,342,501 |
| 262 | $3,916 | $11,717 | $15,632 | $1,330,784 |
| 263 | $3,881 | $11,751 | $15,632 | $1,319,033 |
| 264 | $3,847 | $11,785 | $15,632 | $1,307,248 |
$187,586
$48,406
$139,179
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,813 | $11,819 | $15,632 | $1,295,429 |
| 266 | $3,778 | $11,854 | $15,632 | $1,283,575 |
| 267 | $3,744 | $11,888 | $15,632 | $1,271,687 |
| 268 | $3,709 | $11,923 | $15,632 | $1,259,764 |
| 269 | $3,674 | $11,958 | $15,632 | $1,247,806 |
| 270 | $3,639 | $11,993 | $15,632 | $1,235,813 |
| 271 | $3,604 | $12,028 | $15,632 | $1,223,786 |
| 272 | $3,569 | $12,063 | $15,632 | $1,211,723 |
| 273 | $3,534 | $12,098 | $15,632 | $1,199,625 |
| 274 | $3,499 | $12,133 | $15,632 | $1,187,492 |
| 275 | $3,464 | $12,169 | $15,632 | $1,175,323 |
| 276 | $3,428 | $12,204 | $15,632 | $1,163,119 |
$187,586
$43,456
$144,130
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,392 | $12,240 | $15,632 | $1,150,879 |
| 278 | $3,357 | $12,275 | $15,632 | $1,138,604 |
| 279 | $3,321 | $12,311 | $15,632 | $1,126,293 |
| 280 | $3,285 | $12,347 | $15,632 | $1,113,945 |
| 281 | $3,249 | $12,383 | $15,632 | $1,101,562 |
| 282 | $3,213 | $12,419 | $15,632 | $1,089,143 |
| 283 | $3,177 | $12,455 | $15,632 | $1,076,688 |
| 284 | $3,140 | $12,492 | $15,632 | $1,064,196 |
| 285 | $3,104 | $12,528 | $15,632 | $1,051,667 |
| 286 | $3,067 | $12,565 | $15,632 | $1,039,103 |
| 287 | $3,031 | $12,601 | $15,632 | $1,026,501 |
| 288 | $2,994 | $12,638 | $15,632 | $1,013,863 |
$187,586
$38,330
$149,256
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,957 | $12,675 | $15,632 | $1,001,188 |
| 290 | $2,920 | $12,712 | $15,632 | $988,476 |
| 291 | $2,883 | $12,749 | $15,632 | $975,727 |
| 292 | $2,846 | $12,786 | $15,632 | $962,941 |
| 293 | $2,809 | $12,824 | $15,632 | $950,117 |
| 294 | $2,771 | $12,861 | $15,632 | $937,256 |
| 295 | $2,734 | $12,898 | $15,632 | $924,358 |
| 296 | $2,696 | $12,936 | $15,632 | $911,422 |
| 297 | $2,658 | $12,974 | $15,632 | $898,448 |
| 298 | $2,620 | $13,012 | $15,632 | $885,436 |
| 299 | $2,583 | $13,050 | $15,632 | $872,386 |
| 300 | $2,544 | $13,088 | $15,632 | $859,299 |
$187,586
$33,021
$154,564
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,506 | $13,126 | $15,632 | $846,173 |
| 302 | $2,468 | $13,164 | $15,632 | $833,009 |
| 303 | $2,430 | $13,203 | $15,632 | $819,806 |
| 304 | $2,391 | $13,241 | $15,632 | $806,565 |
| 305 | $2,352 | $13,280 | $15,632 | $793,286 |
| 306 | $2,314 | $13,318 | $15,632 | $779,967 |
| 307 | $2,275 | $13,357 | $15,632 | $766,610 |
| 308 | $2,236 | $13,396 | $15,632 | $753,214 |
| 309 | $2,197 | $13,435 | $15,632 | $739,778 |
| 310 | $2,158 | $13,474 | $15,632 | $726,304 |
| 311 | $2,118 | $13,514 | $15,632 | $712,790 |
| 312 | $2,079 | $13,553 | $15,632 | $699,237 |
$187,586
$27,524
$160,062
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,039 | $13,593 | $15,632 | $685,644 |
| 314 | $2,000 | $13,632 | $15,632 | $672,012 |
| 315 | $1,960 | $13,672 | $15,632 | $658,340 |
| 316 | $1,920 | $13,712 | $15,632 | $644,628 |
| 317 | $1,880 | $13,752 | $15,632 | $630,876 |
| 318 | $1,840 | $13,792 | $15,632 | $617,084 |
| 319 | $1,800 | $13,832 | $15,632 | $603,251 |
| 320 | $1,759 | $13,873 | $15,632 | $589,379 |
| 321 | $1,719 | $13,913 | $15,632 | $575,466 |
| 322 | $1,678 | $13,954 | $15,632 | $561,512 |
| 323 | $1,638 | $13,994 | $15,632 | $547,518 |
| 324 | $1,597 | $14,035 | $15,632 | $533,482 |
$187,586
$21,831
$165,755
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,556 | $14,076 | $15,632 | $519,406 |
| 326 | $1,515 | $14,117 | $15,632 | $505,289 |
| 327 | $1,474 | $14,158 | $15,632 | $491,131 |
| 328 | $1,432 | $14,200 | $15,632 | $476,931 |
| 329 | $1,391 | $14,241 | $15,632 | $462,690 |
| 330 | $1,350 | $14,283 | $15,632 | $448,407 |
| 331 | $1,308 | $14,324 | $15,632 | $434,083 |
| 332 | $1,266 | $14,366 | $15,632 | $419,717 |
| 333 | $1,224 | $14,408 | $15,632 | $405,309 |
| 334 | $1,182 | $14,450 | $15,632 | $390,859 |
| 335 | $1,140 | $14,492 | $15,632 | $376,367 |
| 336 | $1,098 | $14,534 | $15,632 | $361,832 |
$187,586
$15,936
$171,650
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,055 | $14,577 | $15,632 | $347,256 |
| 338 | $1,013 | $14,619 | $15,632 | $332,636 |
| 339 | $970 | $14,662 | $15,632 | $317,974 |
| 340 | $927 | $14,705 | $15,632 | $303,270 |
| 341 | $885 | $14,748 | $15,632 | $288,522 |
| 342 | $842 | $14,791 | $15,632 | $273,731 |
| 343 | $798 | $14,834 | $15,632 | $258,898 |
| 344 | $755 | $14,877 | $15,632 | $244,021 |
| 345 | $712 | $14,920 | $15,632 | $229,100 |
| 346 | $668 | $14,964 | $15,632 | $214,136 |
| 347 | $625 | $15,008 | $15,632 | $199,129 |
| 348 | $581 | $15,051 | $15,632 | $184,077 |
$187,586
$9,831
$177,755
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $537 | $15,095 | $15,632 | $168,982 |
| 350 | $493 | $15,139 | $15,632 | $153,843 |
| 351 | $449 | $15,183 | $15,632 | $138,659 |
| 352 | $404 | $15,228 | $15,632 | $123,432 |
| 353 | $360 | $15,272 | $15,632 | $108,159 |
| 354 | $315 | $15,317 | $15,632 | $92,843 |
| 355 | $271 | $15,361 | $15,632 | $77,481 |
| 356 | $226 | $15,406 | $15,632 | $62,075 |
| 357 | $181 | $15,451 | $15,632 | $46,624 |
| 358 | $136 | $15,496 | $15,632 | $31,128 |
| 359 | $91 | $15,541 | $15,632 | $15,587 |
| 360 | $45 | $15,587 | $15,632 | $0 |
$187,586
$3,508
$184,077
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。
