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
$700 萬
$700 萬
$860 萬
$800 萬
$750 萬
342 呎
@26,316
$900 萬
$700 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,007 | $16,142 | $13,228 | $11,290 |
| 1.500 | $21,788 | $16,937 | $14,038 | $12,114 |
| 2.000 | $22,587 | $17,757 | $14,877 | $12,974 |
| 2.500 | $23,404 | $18,600 | $15,746 | $13,869 |
| 3.000 | $24,239 | $19,466 | $16,645 | $14,798 |
| 3.500 | $25,092 | $20,357 | $17,572 | $15,761 |
| 4.000 | $25,963 | $21,270 | $18,527 | $16,757 |
| 4.500 | $26,851 | $22,206 | $19,510 | $17,785 |
| 5.000 | $27,757 | $23,164 | $20,519 | $18,842 |
| 5.500 | $28,680 | $24,145 | $21,554 | $19,929 |
| 6.000 | $29,619 | $25,147 | $22,615 | $21,044 |
每月供款$15,762
30年
$3,510,000
$2,164,129
$5,674,129
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,238 | $5,524 | $15,761 | $3,504,476 |
| 2 | $10,221 | $5,540 | $15,761 | $3,498,936 |
| 3 | $10,205 | $5,556 | $15,761 | $3,493,380 |
| 4 | $10,189 | $5,572 | $15,761 | $3,487,807 |
| 5 | $10,173 | $5,589 | $15,761 | $3,482,219 |
| 6 | $10,156 | $5,605 | $15,761 | $3,476,614 |
| 7 | $10,140 | $5,621 | $15,761 | $3,470,992 |
| 8 | $10,124 | $5,638 | $15,761 | $3,465,354 |
| 9 | $10,107 | $5,654 | $15,761 | $3,459,700 |
| 10 | $10,091 | $5,671 | $15,761 | $3,454,030 |
| 11 | $10,074 | $5,687 | $15,761 | $3,448,342 |
| 12 | $10,058 | $5,704 | $15,761 | $3,442,639 |
$189,138
$121,776
$67,361
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,041 | $5,720 | $15,761 | $3,436,918 |
| 14 | $10,024 | $5,737 | $15,761 | $3,431,181 |
| 15 | $10,008 | $5,754 | $15,761 | $3,425,427 |
| 16 | $9,991 | $5,771 | $15,761 | $3,419,657 |
| 17 | $9,974 | $5,787 | $15,761 | $3,413,869 |
| 18 | $9,957 | $5,804 | $15,761 | $3,408,065 |
| 19 | $9,940 | $5,821 | $15,761 | $3,402,243 |
| 20 | $9,923 | $5,838 | $15,761 | $3,396,405 |
| 21 | $9,906 | $5,855 | $15,761 | $3,390,550 |
| 22 | $9,889 | $5,872 | $15,761 | $3,384,678 |
| 23 | $9,872 | $5,889 | $15,761 | $3,378,788 |
| 24 | $9,855 | $5,907 | $15,761 | $3,372,881 |
$189,138
$119,380
$69,757
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,838 | $5,924 | $15,761 | $3,366,957 |
| 26 | $9,820 | $5,941 | $15,761 | $3,361,016 |
| 27 | $9,803 | $5,959 | $15,761 | $3,355,058 |
| 28 | $9,786 | $5,976 | $15,761 | $3,349,082 |
| 29 | $9,768 | $5,993 | $15,761 | $3,343,089 |
| 30 | $9,751 | $6,011 | $15,761 | $3,337,078 |
| 31 | $9,733 | $6,028 | $15,761 | $3,331,049 |
| 32 | $9,716 | $6,046 | $15,761 | $3,325,004 |
| 33 | $9,698 | $6,064 | $15,761 | $3,318,940 |
| 34 | $9,680 | $6,081 | $15,761 | $3,312,859 |
| 35 | $9,663 | $6,099 | $15,761 | $3,306,760 |
| 36 | $9,645 | $6,117 | $15,761 | $3,300,643 |
$189,138
$116,899
$72,238
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,627 | $6,135 | $15,761 | $3,294,508 |
| 38 | $9,609 | $6,152 | $15,761 | $3,288,356 |
| 39 | $9,591 | $6,170 | $15,761 | $3,282,186 |
| 40 | $9,573 | $6,188 | $15,761 | $3,275,997 |
| 41 | $9,555 | $6,206 | $15,761 | $3,269,791 |
| 42 | $9,537 | $6,225 | $15,761 | $3,263,566 |
| 43 | $9,519 | $6,243 | $15,761 | $3,257,323 |
| 44 | $9,501 | $6,261 | $15,761 | $3,251,062 |
| 45 | $9,482 | $6,279 | $15,761 | $3,244,783 |
| 46 | $9,464 | $6,298 | $15,761 | $3,238,486 |
| 47 | $9,446 | $6,316 | $15,761 | $3,232,170 |
| 48 | $9,427 | $6,334 | $15,761 | $3,225,836 |
$189,138
$114,330
$74,808
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,409 | $6,353 | $15,761 | $3,219,483 |
| 50 | $9,390 | $6,371 | $15,761 | $3,213,111 |
| 51 | $9,372 | $6,390 | $15,761 | $3,206,722 |
| 52 | $9,353 | $6,409 | $15,761 | $3,200,313 |
| 53 | $9,334 | $6,427 | $15,761 | $3,193,886 |
| 54 | $9,316 | $6,446 | $15,761 | $3,187,440 |
| 55 | $9,297 | $6,465 | $15,761 | $3,180,975 |
| 56 | $9,278 | $6,484 | $15,761 | $3,174,491 |
| 57 | $9,259 | $6,503 | $15,761 | $3,167,989 |
| 58 | $9,240 | $6,522 | $15,761 | $3,161,467 |
| 59 | $9,221 | $6,541 | $15,761 | $3,154,927 |
| 60 | $9,202 | $6,560 | $15,761 | $3,148,367 |
$189,138
$111,669
$77,468
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,183 | $6,579 | $15,761 | $3,141,789 |
| 62 | $9,164 | $6,598 | $15,761 | $3,135,191 |
| 63 | $9,144 | $6,617 | $15,761 | $3,128,573 |
| 64 | $9,125 | $6,636 | $15,761 | $3,121,937 |
| 65 | $9,106 | $6,656 | $15,761 | $3,115,281 |
| 66 | $9,086 | $6,675 | $15,761 | $3,108,606 |
| 67 | $9,067 | $6,695 | $15,761 | $3,101,911 |
| 68 | $9,047 | $6,714 | $15,761 | $3,095,197 |
| 69 | $9,028 | $6,734 | $15,761 | $3,088,463 |
| 70 | $9,008 | $6,753 | $15,761 | $3,081,710 |
| 71 | $8,988 | $6,773 | $15,761 | $3,074,937 |
| 72 | $8,969 | $6,793 | $15,761 | $3,068,144 |
$189,138
$108,914
$80,224
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,949 | $6,813 | $15,761 | $3,061,331 |
| 74 | $8,929 | $6,833 | $15,761 | $3,054,498 |
| 75 | $8,909 | $6,853 | $15,761 | $3,047,646 |
| 76 | $8,889 | $6,873 | $15,761 | $3,040,773 |
| 77 | $8,869 | $6,893 | $15,761 | $3,033,881 |
| 78 | $8,849 | $6,913 | $15,761 | $3,026,968 |
| 79 | $8,829 | $6,933 | $15,761 | $3,020,035 |
| 80 | $8,808 | $6,953 | $15,761 | $3,013,082 |
| 81 | $8,788 | $6,973 | $15,761 | $3,006,109 |
| 82 | $8,768 | $6,994 | $15,761 | $2,999,115 |
| 83 | $8,747 | $7,014 | $15,761 | $2,992,101 |
| 84 | $8,727 | $7,035 | $15,761 | $2,985,067 |
$189,138
$106,061
$83,077
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,706 | $7,055 | $15,761 | $2,978,012 |
| 86 | $8,686 | $7,076 | $15,761 | $2,970,936 |
| 87 | $8,665 | $7,096 | $15,761 | $2,963,840 |
| 88 | $8,645 | $7,117 | $15,761 | $2,956,723 |
| 89 | $8,624 | $7,138 | $15,761 | $2,949,585 |
| 90 | $8,603 | $7,159 | $15,761 | $2,942,427 |
| 91 | $8,582 | $7,179 | $15,761 | $2,935,247 |
| 92 | $8,561 | $7,200 | $15,761 | $2,928,047 |
| 93 | $8,540 | $7,221 | $15,761 | $2,920,826 |
| 94 | $8,519 | $7,242 | $15,761 | $2,913,583 |
| 95 | $8,498 | $7,264 | $15,761 | $2,906,320 |
| 96 | $8,477 | $7,285 | $15,761 | $2,899,035 |
$189,138
$103,106
$86,032
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,456 | $7,306 | $15,761 | $2,891,729 |
| 98 | $8,434 | $7,327 | $15,761 | $2,884,402 |
| 99 | $8,413 | $7,349 | $15,761 | $2,877,053 |
| 100 | $8,391 | $7,370 | $15,761 | $2,869,683 |
| 101 | $8,370 | $7,392 | $15,761 | $2,862,292 |
| 102 | $8,348 | $7,413 | $15,761 | $2,854,879 |
| 103 | $8,327 | $7,435 | $15,761 | $2,847,444 |
| 104 | $8,305 | $7,456 | $15,761 | $2,839,987 |
| 105 | $8,283 | $7,478 | $15,761 | $2,832,509 |
| 106 | $8,261 | $7,500 | $15,761 | $2,825,009 |
| 107 | $8,240 | $7,522 | $15,761 | $2,817,487 |
| 108 | $8,218 | $7,544 | $15,761 | $2,809,944 |
$189,138
$100,046
$89,092
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,196 | $7,566 | $15,761 | $2,802,378 |
| 110 | $8,174 | $7,588 | $15,761 | $2,794,790 |
| 111 | $8,151 | $7,610 | $15,761 | $2,787,180 |
| 112 | $8,129 | $7,632 | $15,761 | $2,779,548 |
| 113 | $8,107 | $7,654 | $15,761 | $2,771,893 |
| 114 | $8,085 | $7,677 | $15,761 | $2,764,216 |
| 115 | $8,062 | $7,699 | $15,761 | $2,756,517 |
| 116 | $8,040 | $7,722 | $15,761 | $2,748,796 |
| 117 | $8,017 | $7,744 | $15,761 | $2,741,052 |
| 118 | $7,995 | $7,767 | $15,761 | $2,733,285 |
| 119 | $7,972 | $7,789 | $15,761 | $2,725,495 |
| 120 | $7,949 | $7,812 | $15,761 | $2,717,683 |
$189,138
$96,877
$92,260
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,927 | $7,835 | $15,761 | $2,709,848 |
| 122 | $7,904 | $7,858 | $15,761 | $2,701,991 |
| 123 | $7,881 | $7,881 | $15,761 | $2,694,110 |
| 124 | $7,858 | $7,904 | $15,761 | $2,686,206 |
| 125 | $7,835 | $7,927 | $15,761 | $2,678,280 |
| 126 | $7,812 | $7,950 | $15,761 | $2,670,330 |
| 127 | $7,788 | $7,973 | $15,761 | $2,662,357 |
| 128 | $7,765 | $7,996 | $15,761 | $2,654,361 |
| 129 | $7,742 | $8,020 | $15,761 | $2,646,341 |
| 130 | $7,718 | $8,043 | $15,761 | $2,638,298 |
| 131 | $7,695 | $8,066 | $15,761 | $2,630,232 |
| 132 | $7,672 | $8,090 | $15,761 | $2,622,142 |
$189,138
$93,596
$95,542
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,648 | $8,114 | $15,761 | $2,614,028 |
| 134 | $7,624 | $8,137 | $15,761 | $2,605,891 |
| 135 | $7,601 | $8,161 | $15,761 | $2,597,730 |
| 136 | $7,577 | $8,185 | $15,761 | $2,589,545 |
| 137 | $7,553 | $8,209 | $15,761 | $2,581,337 |
| 138 | $7,529 | $8,233 | $15,761 | $2,573,104 |
| 139 | $7,505 | $8,257 | $15,761 | $2,564,847 |
| 140 | $7,481 | $8,281 | $15,761 | $2,556,567 |
| 141 | $7,457 | $8,305 | $15,761 | $2,548,262 |
| 142 | $7,432 | $8,329 | $15,761 | $2,539,933 |
| 143 | $7,408 | $8,353 | $15,761 | $2,531,580 |
| 144 | $7,384 | $8,378 | $15,761 | $2,523,202 |
$189,138
$90,198
$98,940
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,359 | $8,402 | $15,761 | $2,514,800 |
| 146 | $7,335 | $8,427 | $15,761 | $2,506,373 |
| 147 | $7,310 | $8,451 | $15,761 | $2,497,922 |
| 148 | $7,286 | $8,476 | $15,761 | $2,489,446 |
| 149 | $7,261 | $8,501 | $15,761 | $2,480,945 |
| 150 | $7,236 | $8,525 | $15,761 | $2,472,420 |
| 151 | $7,211 | $8,550 | $15,761 | $2,463,870 |
| 152 | $7,186 | $8,575 | $15,761 | $2,455,295 |
| 153 | $7,161 | $8,600 | $15,761 | $2,446,694 |
| 154 | $7,136 | $8,625 | $15,761 | $2,438,069 |
| 155 | $7,111 | $8,650 | $15,761 | $2,429,419 |
| 156 | $7,086 | $8,676 | $15,761 | $2,420,743 |
$189,138
$86,679
$102,459
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,061 | $8,701 | $15,761 | $2,412,042 |
| 158 | $7,035 | $8,726 | $15,761 | $2,403,316 |
| 159 | $7,010 | $8,752 | $15,761 | $2,394,564 |
| 160 | $6,984 | $8,777 | $15,761 | $2,385,787 |
| 161 | $6,959 | $8,803 | $15,761 | $2,376,984 |
| 162 | $6,933 | $8,829 | $15,761 | $2,368,155 |
| 163 | $6,907 | $8,854 | $15,761 | $2,359,301 |
| 164 | $6,881 | $8,880 | $15,761 | $2,350,421 |
| 165 | $6,855 | $8,906 | $15,761 | $2,341,514 |
| 166 | $6,829 | $8,932 | $15,761 | $2,332,582 |
| 167 | $6,803 | $8,958 | $15,761 | $2,323,624 |
| 168 | $6,777 | $8,984 | $15,761 | $2,314,640 |
$189,138
$83,035
$106,103
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,751 | $9,010 | $15,761 | $2,305,630 |
| 170 | $6,725 | $9,037 | $15,761 | $2,296,593 |
| 171 | $6,698 | $9,063 | $15,761 | $2,287,530 |
| 172 | $6,672 | $9,090 | $15,761 | $2,278,440 |
| 173 | $6,645 | $9,116 | $15,761 | $2,269,324 |
| 174 | $6,619 | $9,143 | $15,761 | $2,260,182 |
| 175 | $6,592 | $9,169 | $15,761 | $2,251,012 |
| 176 | $6,565 | $9,196 | $15,761 | $2,241,816 |
| 177 | $6,539 | $9,223 | $15,761 | $2,232,594 |
| 178 | $6,512 | $9,250 | $15,761 | $2,223,344 |
| 179 | $6,485 | $9,277 | $15,761 | $2,214,067 |
| 180 | $6,458 | $9,304 | $15,761 | $2,204,763 |
$189,138
$79,261
$109,877
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,431 | $9,331 | $15,761 | $2,195,432 |
| 182 | $6,403 | $9,358 | $15,761 | $2,186,074 |
| 183 | $6,376 | $9,385 | $15,761 | $2,176,689 |
| 184 | $6,349 | $9,413 | $15,761 | $2,167,276 |
| 185 | $6,321 | $9,440 | $15,761 | $2,157,836 |
| 186 | $6,294 | $9,468 | $15,761 | $2,148,368 |
| 187 | $6,266 | $9,495 | $15,761 | $2,138,873 |
| 188 | $6,238 | $9,523 | $15,761 | $2,129,350 |
| 189 | $6,211 | $9,551 | $15,761 | $2,119,799 |
| 190 | $6,183 | $9,579 | $15,761 | $2,110,220 |
| 191 | $6,155 | $9,607 | $15,761 | $2,100,613 |
| 192 | $6,127 | $9,635 | $15,761 | $2,090,979 |
$189,138
$75,353
$113,785
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,099 | $9,663 | $15,761 | $2,081,316 |
| 194 | $6,071 | $9,691 | $15,761 | $2,071,625 |
| 195 | $6,042 | $9,719 | $15,761 | $2,061,906 |
| 196 | $6,014 | $9,748 | $15,761 | $2,052,158 |
| 197 | $5,985 | $9,776 | $15,761 | $2,042,382 |
| 198 | $5,957 | $9,805 | $15,761 | $2,032,578 |
| 199 | $5,928 | $9,833 | $15,761 | $2,022,745 |
| 200 | $5,900 | $9,862 | $15,761 | $2,012,883 |
| 201 | $5,871 | $9,891 | $15,761 | $2,002,992 |
| 202 | $5,842 | $9,919 | $15,761 | $1,993,073 |
| 203 | $5,813 | $9,948 | $15,761 | $1,983,124 |
| 204 | $5,784 | $9,977 | $15,761 | $1,973,147 |
$189,138
$71,306
$117,832
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,755 | $10,006 | $15,761 | $1,963,141 |
| 206 | $5,726 | $10,036 | $15,761 | $1,953,105 |
| 207 | $5,697 | $10,065 | $15,761 | $1,943,040 |
| 208 | $5,667 | $10,094 | $15,761 | $1,932,946 |
| 209 | $5,638 | $10,124 | $15,761 | $1,922,822 |
| 210 | $5,608 | $10,153 | $15,761 | $1,912,669 |
| 211 | $5,579 | $10,183 | $15,761 | $1,902,486 |
| 212 | $5,549 | $10,213 | $15,761 | $1,892,273 |
| 213 | $5,519 | $10,242 | $15,761 | $1,882,031 |
| 214 | $5,489 | $10,272 | $15,761 | $1,871,759 |
| 215 | $5,459 | $10,302 | $15,761 | $1,861,457 |
| 216 | $5,429 | $10,332 | $15,761 | $1,851,124 |
$189,138
$67,115
$122,023
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,399 | $10,362 | $15,761 | $1,840,762 |
| 218 | $5,369 | $10,393 | $15,761 | $1,830,370 |
| 219 | $5,339 | $10,423 | $15,761 | $1,819,947 |
| 220 | $5,308 | $10,453 | $15,761 | $1,809,493 |
| 221 | $5,278 | $10,484 | $15,761 | $1,799,010 |
| 222 | $5,247 | $10,514 | $15,761 | $1,788,495 |
| 223 | $5,216 | $10,545 | $15,761 | $1,777,950 |
| 224 | $5,186 | $10,576 | $15,761 | $1,767,374 |
| 225 | $5,155 | $10,607 | $15,761 | $1,756,768 |
| 226 | $5,124 | $10,638 | $15,761 | $1,746,130 |
| 227 | $5,093 | $10,669 | $15,761 | $1,735,462 |
| 228 | $5,062 | $10,700 | $15,761 | $1,724,762 |
$189,138
$62,775
$126,363
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,031 | $10,731 | $15,761 | $1,714,031 |
| 230 | $4,999 | $10,762 | $15,761 | $1,703,269 |
| 231 | $4,968 | $10,794 | $15,761 | $1,692,475 |
| 232 | $4,936 | $10,825 | $15,761 | $1,681,650 |
| 233 | $4,905 | $10,857 | $15,761 | $1,670,793 |
| 234 | $4,873 | $10,888 | $15,761 | $1,659,905 |
| 235 | $4,841 | $10,920 | $15,761 | $1,648,985 |
| 236 | $4,810 | $10,952 | $15,761 | $1,638,033 |
| 237 | $4,778 | $10,984 | $15,761 | $1,627,049 |
| 238 | $4,746 | $11,016 | $15,761 | $1,616,033 |
| 239 | $4,713 | $11,048 | $15,761 | $1,604,985 |
| 240 | $4,681 | $11,080 | $15,761 | $1,593,905 |
$189,138
$58,281
$130,857
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,649 | $11,113 | $15,761 | $1,582,792 |
| 242 | $4,616 | $11,145 | $15,761 | $1,571,648 |
| 243 | $4,584 | $11,177 | $15,761 | $1,560,470 |
| 244 | $4,551 | $11,210 | $15,761 | $1,549,260 |
| 245 | $4,519 | $11,243 | $15,761 | $1,538,017 |
| 246 | $4,486 | $11,276 | $15,761 | $1,526,742 |
| 247 | $4,453 | $11,308 | $15,761 | $1,515,433 |
| 248 | $4,420 | $11,341 | $15,761 | $1,504,092 |
| 249 | $4,387 | $11,375 | $15,761 | $1,492,717 |
| 250 | $4,354 | $11,408 | $15,761 | $1,481,309 |
| 251 | $4,320 | $11,441 | $15,761 | $1,469,868 |
| 252 | $4,287 | $11,474 | $15,761 | $1,458,394 |
$189,138
$53,627
$135,511
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,254 | $11,508 | $15,761 | $1,446,886 |
| 254 | $4,220 | $11,541 | $15,761 | $1,435,345 |
| 255 | $4,186 | $11,575 | $15,761 | $1,423,770 |
| 256 | $4,153 | $11,609 | $15,761 | $1,412,161 |
| 257 | $4,119 | $11,643 | $15,761 | $1,400,518 |
| 258 | $4,085 | $11,677 | $15,761 | $1,388,842 |
| 259 | $4,051 | $11,711 | $15,761 | $1,377,131 |
| 260 | $4,017 | $11,745 | $15,761 | $1,365,386 |
| 261 | $3,982 | $11,779 | $15,761 | $1,353,607 |
| 262 | $3,948 | $11,813 | $15,761 | $1,341,794 |
| 263 | $3,914 | $11,848 | $15,761 | $1,329,946 |
| 264 | $3,879 | $11,882 | $15,761 | $1,318,063 |
$189,138
$48,807
$140,331
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,844 | $11,917 | $15,761 | $1,306,146 |
| 266 | $3,810 | $11,952 | $15,761 | $1,294,194 |
| 267 | $3,775 | $11,987 | $15,761 | $1,282,208 |
| 268 | $3,740 | $12,022 | $15,761 | $1,270,186 |
| 269 | $3,705 | $12,057 | $15,761 | $1,258,129 |
| 270 | $3,670 | $12,092 | $15,761 | $1,246,037 |
| 271 | $3,634 | $12,127 | $15,761 | $1,233,910 |
| 272 | $3,599 | $12,163 | $15,761 | $1,221,747 |
| 273 | $3,563 | $12,198 | $15,761 | $1,209,549 |
| 274 | $3,528 | $12,234 | $15,761 | $1,197,316 |
| 275 | $3,492 | $12,269 | $15,761 | $1,185,046 |
| 276 | $3,456 | $12,305 | $15,761 | $1,172,741 |
$189,138
$43,816
$145,322
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,420 | $12,341 | $15,761 | $1,160,400 |
| 278 | $3,385 | $12,377 | $15,761 | $1,148,023 |
| 279 | $3,348 | $12,413 | $15,761 | $1,135,610 |
| 280 | $3,312 | $12,449 | $15,761 | $1,123,161 |
| 281 | $3,276 | $12,486 | $15,761 | $1,110,675 |
| 282 | $3,239 | $12,522 | $15,761 | $1,098,153 |
| 283 | $3,203 | $12,559 | $15,761 | $1,085,595 |
| 284 | $3,166 | $12,595 | $15,761 | $1,073,000 |
| 285 | $3,130 | $12,632 | $15,761 | $1,060,368 |
| 286 | $3,093 | $12,669 | $15,761 | $1,047,699 |
| 287 | $3,056 | $12,706 | $15,761 | $1,034,994 |
| 288 | $3,019 | $12,743 | $15,761 | $1,022,251 |
$189,138
$38,647
$150,491
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,982 | $12,780 | $15,761 | $1,009,471 |
| 290 | $2,944 | $12,817 | $15,761 | $996,654 |
| 291 | $2,907 | $12,855 | $15,761 | $983,799 |
| 292 | $2,869 | $12,892 | $15,761 | $970,907 |
| 293 | $2,832 | $12,930 | $15,761 | $957,977 |
| 294 | $2,794 | $12,967 | $15,761 | $945,010 |
| 295 | $2,756 | $13,005 | $15,761 | $932,005 |
| 296 | $2,718 | $13,043 | $15,761 | $918,962 |
| 297 | $2,680 | $13,081 | $15,761 | $905,881 |
| 298 | $2,642 | $13,119 | $15,761 | $892,761 |
| 299 | $2,604 | $13,158 | $15,761 | $879,604 |
| 300 | $2,566 | $13,196 | $15,761 | $866,408 |
$189,138
$33,295
$155,843
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,527 | $13,234 | $15,761 | $853,173 |
| 302 | $2,488 | $13,273 | $15,761 | $839,900 |
| 303 | $2,450 | $13,312 | $15,761 | $826,588 |
| 304 | $2,411 | $13,351 | $15,761 | $813,238 |
| 305 | $2,372 | $13,390 | $15,761 | $799,848 |
| 306 | $2,333 | $13,429 | $15,761 | $786,420 |
| 307 | $2,294 | $13,468 | $15,761 | $772,952 |
| 308 | $2,254 | $13,507 | $15,761 | $759,445 |
| 309 | $2,215 | $13,546 | $15,761 | $745,899 |
| 310 | $2,176 | $13,586 | $15,761 | $732,313 |
| 311 | $2,136 | $13,626 | $15,761 | $718,687 |
| 312 | $2,096 | $13,665 | $15,761 | $705,022 |
$189,138
$27,752
$161,386
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,056 | $13,705 | $15,761 | $691,317 |
| 314 | $2,016 | $13,745 | $15,761 | $677,572 |
| 315 | $1,976 | $13,785 | $15,761 | $663,786 |
| 316 | $1,936 | $13,825 | $15,761 | $649,961 |
| 317 | $1,896 | $13,866 | $15,761 | $636,095 |
| 318 | $1,855 | $13,906 | $15,761 | $622,189 |
| 319 | $1,815 | $13,947 | $15,761 | $608,242 |
| 320 | $1,774 | $13,987 | $15,761 | $594,255 |
| 321 | $1,733 | $14,028 | $15,761 | $580,227 |
| 322 | $1,692 | $14,069 | $15,761 | $566,157 |
| 323 | $1,651 | $14,110 | $15,761 | $552,047 |
| 324 | $1,610 | $14,151 | $15,761 | $537,896 |
$189,138
$22,012
$167,126
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,569 | $14,193 | $15,761 | $523,703 |
| 326 | $1,527 | $14,234 | $15,761 | $509,469 |
| 327 | $1,486 | $14,276 | $15,761 | $495,194 |
| 328 | $1,444 | $14,317 | $15,761 | $480,877 |
| 329 | $1,403 | $14,359 | $15,761 | $466,518 |
| 330 | $1,361 | $14,401 | $15,761 | $452,117 |
| 331 | $1,319 | $14,443 | $15,761 | $437,674 |
| 332 | $1,277 | $14,485 | $15,761 | $423,189 |
| 333 | $1,234 | $14,527 | $15,761 | $408,662 |
| 334 | $1,192 | $14,570 | $15,761 | $394,093 |
| 335 | $1,149 | $14,612 | $15,761 | $379,480 |
| 336 | $1,107 | $14,655 | $15,761 | $364,826 |
$189,138
$16,068
$173,070
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,064 | $14,697 | $15,761 | $350,128 |
| 338 | $1,021 | $14,740 | $15,761 | $335,388 |
| 339 | $978 | $14,783 | $15,761 | $320,605 |
| 340 | $935 | $14,826 | $15,761 | $305,779 |
| 341 | $892 | $14,870 | $15,761 | $290,909 |
| 342 | $848 | $14,913 | $15,761 | $275,996 |
| 343 | $805 | $14,956 | $15,761 | $261,039 |
| 344 | $761 | $15,000 | $15,761 | $246,039 |
| 345 | $718 | $15,044 | $15,761 | $230,996 |
| 346 | $674 | $15,088 | $15,761 | $215,908 |
| 347 | $630 | $15,132 | $15,761 | $200,776 |
| 348 | $586 | $15,176 | $15,761 | $185,600 |
$189,138
$9,912
$179,226
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $541 | $15,220 | $15,761 | $170,380 |
| 350 | $497 | $15,265 | $15,761 | $155,116 |
| 351 | $452 | $15,309 | $15,761 | $139,806 |
| 352 | $408 | $15,354 | $15,761 | $124,453 |
| 353 | $363 | $15,398 | $15,761 | $109,054 |
| 354 | $318 | $15,443 | $15,761 | $93,611 |
| 355 | $273 | $15,488 | $15,761 | $78,122 |
| 356 | $228 | $15,534 | $15,761 | $62,589 |
| 357 | $183 | $15,579 | $15,761 | $47,010 |
| 358 | $137 | $15,624 | $15,761 | $31,386 |
| 359 | $92 | $15,670 | $15,761 | $15,716 |
| 360 | $46 | $15,716 | $15,761 | $0 |
$189,138
$3,537
$185,600
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。
