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
$850 萬
$820 萬
634 呎
@13,407
868 呎
@9,793
$850 萬
$825 萬
$800 萬
$798 萬
$860 萬
$900 萬
$850 萬
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,050 | $16,175 | $13,255 | $11,313 |
| 1.500 | $21,833 | $16,972 | $14,067 | $12,139 |
| 2.000 | $22,633 | $17,793 | $14,908 | $13,000 |
| 2.500 | $23,452 | $18,638 | $15,779 | $13,897 |
| 3.000 | $24,289 | $19,506 | $16,679 | $14,829 |
| 3.500 | $25,144 | $20,398 | $17,608 | $15,794 |
| 4.000 | $26,016 | $21,314 | $18,565 | $16,792 |
| 4.500 | $26,906 | $22,252 | $19,550 | $17,821 |
| 5.000 | $27,814 | $23,212 | $20,561 | $18,881 |
| 5.500 | $28,738 | $24,194 | $21,599 | $19,970 |
| 6.000 | $29,680 | $25,198 | $22,661 | $21,087 |
每月供款$15,794
30年
$3,517,200
$2,168,568
$5,685,768
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,259 | $5,535 | $15,794 | $3,511,665 |
| 2 | $10,242 | $5,551 | $15,794 | $3,506,113 |
| 3 | $10,226 | $5,568 | $15,794 | $3,500,546 |
| 4 | $10,210 | $5,584 | $15,794 | $3,494,962 |
| 5 | $10,194 | $5,600 | $15,794 | $3,489,362 |
| 6 | $10,177 | $5,616 | $15,794 | $3,483,745 |
| 7 | $10,161 | $5,633 | $15,794 | $3,478,112 |
| 8 | $10,144 | $5,649 | $15,794 | $3,472,463 |
| 9 | $10,128 | $5,666 | $15,794 | $3,466,797 |
| 10 | $10,111 | $5,682 | $15,794 | $3,461,115 |
| 11 | $10,095 | $5,699 | $15,794 | $3,455,416 |
| 12 | $10,078 | $5,716 | $15,794 | $3,449,700 |
$189,526
$122,026
$67,500
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,062 | $5,732 | $15,794 | $3,443,968 |
| 14 | $10,045 | $5,749 | $15,794 | $3,438,219 |
| 15 | $10,028 | $5,766 | $15,794 | $3,432,454 |
| 16 | $10,011 | $5,782 | $15,794 | $3,426,671 |
| 17 | $9,994 | $5,799 | $15,794 | $3,420,872 |
| 18 | $9,978 | $5,816 | $15,794 | $3,415,056 |
| 19 | $9,961 | $5,833 | $15,794 | $3,409,222 |
| 20 | $9,944 | $5,850 | $15,794 | $3,403,372 |
| 21 | $9,927 | $5,867 | $15,794 | $3,397,505 |
| 22 | $9,909 | $5,884 | $15,794 | $3,391,620 |
| 23 | $9,892 | $5,902 | $15,794 | $3,385,719 |
| 24 | $9,875 | $5,919 | $15,794 | $3,379,800 |
$189,526
$119,625
$69,900
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,858 | $5,936 | $15,794 | $3,373,864 |
| 26 | $9,840 | $5,953 | $15,794 | $3,367,911 |
| 27 | $9,823 | $5,971 | $15,794 | $3,361,940 |
| 28 | $9,806 | $5,988 | $15,794 | $3,355,952 |
| 29 | $9,788 | $6,006 | $15,794 | $3,349,946 |
| 30 | $9,771 | $6,023 | $15,794 | $3,343,923 |
| 31 | $9,753 | $6,041 | $15,794 | $3,337,882 |
| 32 | $9,735 | $6,058 | $15,794 | $3,331,824 |
| 33 | $9,718 | $6,076 | $15,794 | $3,325,748 |
| 34 | $9,700 | $6,094 | $15,794 | $3,319,654 |
| 35 | $9,682 | $6,111 | $15,794 | $3,313,543 |
| 36 | $9,665 | $6,129 | $15,794 | $3,307,414 |
$189,526
$117,139
$72,386
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,647 | $6,147 | $15,794 | $3,301,266 |
| 38 | $9,629 | $6,165 | $15,794 | $3,295,101 |
| 39 | $9,611 | $6,183 | $15,794 | $3,288,918 |
| 40 | $9,593 | $6,201 | $15,794 | $3,282,717 |
| 41 | $9,575 | $6,219 | $15,794 | $3,276,498 |
| 42 | $9,556 | $6,237 | $15,794 | $3,270,261 |
| 43 | $9,538 | $6,256 | $15,794 | $3,264,005 |
| 44 | $9,520 | $6,274 | $15,794 | $3,257,731 |
| 45 | $9,502 | $6,292 | $15,794 | $3,251,439 |
| 46 | $9,483 | $6,310 | $15,794 | $3,245,129 |
| 47 | $9,465 | $6,329 | $15,794 | $3,238,800 |
| 48 | $9,446 | $6,347 | $15,794 | $3,232,453 |
$189,526
$114,565
$74,961
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,428 | $6,366 | $15,794 | $3,226,087 |
| 50 | $9,409 | $6,384 | $15,794 | $3,219,702 |
| 51 | $9,391 | $6,403 | $15,794 | $3,213,299 |
| 52 | $9,372 | $6,422 | $15,794 | $3,206,878 |
| 53 | $9,353 | $6,440 | $15,794 | $3,200,437 |
| 54 | $9,335 | $6,459 | $15,794 | $3,193,978 |
| 55 | $9,316 | $6,478 | $15,794 | $3,187,500 |
| 56 | $9,297 | $6,497 | $15,794 | $3,181,003 |
| 57 | $9,278 | $6,516 | $15,794 | $3,174,487 |
| 58 | $9,259 | $6,535 | $15,794 | $3,167,952 |
| 59 | $9,240 | $6,554 | $15,794 | $3,161,398 |
| 60 | $9,221 | $6,573 | $15,794 | $3,154,825 |
$189,526
$111,898
$77,627
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,202 | $6,592 | $15,794 | $3,148,233 |
| 62 | $9,182 | $6,611 | $15,794 | $3,141,622 |
| 63 | $9,163 | $6,631 | $15,794 | $3,134,991 |
| 64 | $9,144 | $6,650 | $15,794 | $3,128,341 |
| 65 | $9,124 | $6,669 | $15,794 | $3,121,671 |
| 66 | $9,105 | $6,689 | $15,794 | $3,114,983 |
| 67 | $9,085 | $6,708 | $15,794 | $3,108,274 |
| 68 | $9,066 | $6,728 | $15,794 | $3,101,546 |
| 69 | $9,046 | $6,748 | $15,794 | $3,094,798 |
| 70 | $9,026 | $6,767 | $15,794 | $3,088,031 |
| 71 | $9,007 | $6,787 | $15,794 | $3,081,244 |
| 72 | $8,987 | $6,807 | $15,794 | $3,074,437 |
$189,526
$109,137
$80,388
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,967 | $6,827 | $15,794 | $3,067,611 |
| 74 | $8,947 | $6,847 | $15,794 | $3,060,764 |
| 75 | $8,927 | $6,867 | $15,794 | $3,053,897 |
| 76 | $8,907 | $6,887 | $15,794 | $3,047,011 |
| 77 | $8,887 | $6,907 | $15,794 | $3,040,104 |
| 78 | $8,867 | $6,927 | $15,794 | $3,033,177 |
| 79 | $8,847 | $6,947 | $15,794 | $3,026,230 |
| 80 | $8,827 | $6,967 | $15,794 | $3,019,263 |
| 81 | $8,806 | $6,988 | $15,794 | $3,012,275 |
| 82 | $8,786 | $7,008 | $15,794 | $3,005,267 |
| 83 | $8,765 | $7,028 | $15,794 | $2,998,239 |
| 84 | $8,745 | $7,049 | $15,794 | $2,991,190 |
$189,526
$106,278
$83,247
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,724 | $7,069 | $15,794 | $2,984,121 |
| 86 | $8,704 | $7,090 | $15,794 | $2,977,030 |
| 87 | $8,683 | $7,111 | $15,794 | $2,969,920 |
| 88 | $8,662 | $7,132 | $15,794 | $2,962,788 |
| 89 | $8,641 | $7,152 | $15,794 | $2,955,636 |
| 90 | $8,621 | $7,173 | $15,794 | $2,948,463 |
| 91 | $8,600 | $7,194 | $15,794 | $2,941,268 |
| 92 | $8,579 | $7,215 | $15,794 | $2,934,053 |
| 93 | $8,558 | $7,236 | $15,794 | $2,926,817 |
| 94 | $8,537 | $7,257 | $15,794 | $2,919,560 |
| 95 | $8,515 | $7,278 | $15,794 | $2,912,282 |
| 96 | $8,494 | $7,300 | $15,794 | $2,904,982 |
$189,526
$103,317
$86,208
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,473 | $7,321 | $15,794 | $2,897,661 |
| 98 | $8,452 | $7,342 | $15,794 | $2,890,319 |
| 99 | $8,430 | $7,364 | $15,794 | $2,882,955 |
| 100 | $8,409 | $7,385 | $15,794 | $2,875,570 |
| 101 | $8,387 | $7,407 | $15,794 | $2,868,163 |
| 102 | $8,365 | $7,428 | $15,794 | $2,860,735 |
| 103 | $8,344 | $7,450 | $15,794 | $2,853,285 |
| 104 | $8,322 | $7,472 | $15,794 | $2,845,813 |
| 105 | $8,300 | $7,494 | $15,794 | $2,838,320 |
| 106 | $8,278 | $7,515 | $15,794 | $2,830,804 |
| 107 | $8,257 | $7,537 | $15,794 | $2,823,267 |
| 108 | $8,235 | $7,559 | $15,794 | $2,815,708 |
$189,526
$100,251
$89,274
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,212 | $7,581 | $15,794 | $2,808,126 |
| 110 | $8,190 | $7,603 | $15,794 | $2,800,523 |
| 111 | $8,168 | $7,626 | $15,794 | $2,792,897 |
| 112 | $8,146 | $7,648 | $15,794 | $2,785,249 |
| 113 | $8,124 | $7,670 | $15,794 | $2,777,579 |
| 114 | $8,101 | $7,693 | $15,794 | $2,769,887 |
| 115 | $8,079 | $7,715 | $15,794 | $2,762,172 |
| 116 | $8,056 | $7,737 | $15,794 | $2,754,434 |
| 117 | $8,034 | $7,760 | $15,794 | $2,746,674 |
| 118 | $8,011 | $7,783 | $15,794 | $2,738,892 |
| 119 | $7,988 | $7,805 | $15,794 | $2,731,086 |
| 120 | $7,966 | $7,828 | $15,794 | $2,723,258 |
$189,526
$97,076
$92,450
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,943 | $7,851 | $15,794 | $2,715,407 |
| 122 | $7,920 | $7,874 | $15,794 | $2,707,533 |
| 123 | $7,897 | $7,897 | $15,794 | $2,699,636 |
| 124 | $7,874 | $7,920 | $15,794 | $2,691,717 |
| 125 | $7,851 | $7,943 | $15,794 | $2,683,774 |
| 126 | $7,828 | $7,966 | $15,794 | $2,675,807 |
| 127 | $7,804 | $7,989 | $15,794 | $2,667,818 |
| 128 | $7,781 | $8,013 | $15,794 | $2,659,805 |
| 129 | $7,758 | $8,036 | $15,794 | $2,651,769 |
| 130 | $7,734 | $8,059 | $15,794 | $2,643,710 |
| 131 | $7,711 | $8,083 | $15,794 | $2,635,627 |
| 132 | $7,687 | $8,107 | $15,794 | $2,627,520 |
$189,526
$93,788
$95,738
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,664 | $8,130 | $15,794 | $2,619,390 |
| 134 | $7,640 | $8,154 | $15,794 | $2,611,236 |
| 135 | $7,616 | $8,178 | $15,794 | $2,603,059 |
| 136 | $7,592 | $8,202 | $15,794 | $2,594,857 |
| 137 | $7,568 | $8,225 | $15,794 | $2,586,632 |
| 138 | $7,544 | $8,249 | $15,794 | $2,578,382 |
| 139 | $7,520 | $8,274 | $15,794 | $2,570,109 |
| 140 | $7,496 | $8,298 | $15,794 | $2,561,811 |
| 141 | $7,472 | $8,322 | $15,794 | $2,553,489 |
| 142 | $7,448 | $8,346 | $15,794 | $2,545,143 |
| 143 | $7,423 | $8,370 | $15,794 | $2,536,773 |
| 144 | $7,399 | $8,395 | $15,794 | $2,528,378 |
$189,526
$90,383
$99,143
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,374 | $8,419 | $15,794 | $2,519,958 |
| 146 | $7,350 | $8,444 | $15,794 | $2,511,514 |
| 147 | $7,325 | $8,469 | $15,794 | $2,503,046 |
| 148 | $7,301 | $8,493 | $15,794 | $2,494,553 |
| 149 | $7,276 | $8,518 | $15,794 | $2,486,035 |
| 150 | $7,251 | $8,543 | $15,794 | $2,477,492 |
| 151 | $7,226 | $8,568 | $15,794 | $2,468,924 |
| 152 | $7,201 | $8,593 | $15,794 | $2,460,331 |
| 153 | $7,176 | $8,618 | $15,794 | $2,451,713 |
| 154 | $7,151 | $8,643 | $15,794 | $2,443,070 |
| 155 | $7,126 | $8,668 | $15,794 | $2,434,402 |
| 156 | $7,100 | $8,693 | $15,794 | $2,425,709 |
$189,526
$86,857
$102,669
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,075 | $8,719 | $15,794 | $2,416,990 |
| 158 | $7,050 | $8,744 | $15,794 | $2,408,246 |
| 159 | $7,024 | $8,770 | $15,794 | $2,399,476 |
| 160 | $6,998 | $8,795 | $15,794 | $2,390,681 |
| 161 | $6,973 | $8,821 | $15,794 | $2,381,860 |
| 162 | $6,947 | $8,847 | $15,794 | $2,373,013 |
| 163 | $6,921 | $8,873 | $15,794 | $2,364,140 |
| 164 | $6,895 | $8,898 | $15,794 | $2,355,242 |
| 165 | $6,869 | $8,924 | $15,794 | $2,346,318 |
| 166 | $6,843 | $8,950 | $15,794 | $2,337,367 |
| 167 | $6,817 | $8,976 | $15,794 | $2,328,391 |
| 168 | $6,791 | $9,003 | $15,794 | $2,319,388 |
$189,526
$83,205
$106,321
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,765 | $9,029 | $15,794 | $2,310,359 |
| 170 | $6,739 | $9,055 | $15,794 | $2,301,304 |
| 171 | $6,712 | $9,082 | $15,794 | $2,292,222 |
| 172 | $6,686 | $9,108 | $15,794 | $2,283,114 |
| 173 | $6,659 | $9,135 | $15,794 | $2,273,979 |
| 174 | $6,632 | $9,161 | $15,794 | $2,264,818 |
| 175 | $6,606 | $9,188 | $15,794 | $2,255,630 |
| 176 | $6,579 | $9,215 | $15,794 | $2,246,415 |
| 177 | $6,552 | $9,242 | $15,794 | $2,237,173 |
| 178 | $6,525 | $9,269 | $15,794 | $2,227,905 |
| 179 | $6,498 | $9,296 | $15,794 | $2,218,609 |
| 180 | $6,471 | $9,323 | $15,794 | $2,209,286 |
$189,526
$79,424
$110,102
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,444 | $9,350 | $15,794 | $2,199,936 |
| 182 | $6,416 | $9,377 | $15,794 | $2,190,559 |
| 183 | $6,389 | $9,405 | $15,794 | $2,181,154 |
| 184 | $6,362 | $9,432 | $15,794 | $2,171,722 |
| 185 | $6,334 | $9,460 | $15,794 | $2,162,262 |
| 186 | $6,307 | $9,487 | $15,794 | $2,152,775 |
| 187 | $6,279 | $9,515 | $15,794 | $2,143,260 |
| 188 | $6,251 | $9,543 | $15,794 | $2,133,718 |
| 189 | $6,223 | $9,570 | $15,794 | $2,124,147 |
| 190 | $6,195 | $9,598 | $15,794 | $2,114,549 |
| 191 | $6,167 | $9,626 | $15,794 | $2,104,922 |
| 192 | $6,139 | $9,654 | $15,794 | $2,095,268 |
$189,526
$75,508
$114,018
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,111 | $9,683 | $15,794 | $2,085,585 |
| 194 | $6,083 | $9,711 | $15,794 | $2,075,874 |
| 195 | $6,055 | $9,739 | $15,794 | $2,066,135 |
| 196 | $6,026 | $9,768 | $15,794 | $2,056,368 |
| 197 | $5,998 | $9,796 | $15,794 | $2,046,572 |
| 198 | $5,969 | $9,825 | $15,794 | $2,036,747 |
| 199 | $5,941 | $9,853 | $15,794 | $2,026,894 |
| 200 | $5,912 | $9,882 | $15,794 | $2,017,012 |
| 201 | $5,883 | $9,911 | $15,794 | $2,007,101 |
| 202 | $5,854 | $9,940 | $15,794 | $1,997,161 |
| 203 | $5,825 | $9,969 | $15,794 | $1,987,192 |
| 204 | $5,796 | $9,998 | $15,794 | $1,977,195 |
$189,526
$71,452
$118,073
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,767 | $10,027 | $15,794 | $1,967,168 |
| 206 | $5,738 | $10,056 | $15,794 | $1,957,111 |
| 207 | $5,708 | $10,086 | $15,794 | $1,947,026 |
| 208 | $5,679 | $10,115 | $15,794 | $1,936,911 |
| 209 | $5,649 | $10,144 | $15,794 | $1,926,766 |
| 210 | $5,620 | $10,174 | $15,794 | $1,916,592 |
| 211 | $5,590 | $10,204 | $15,794 | $1,906,389 |
| 212 | $5,560 | $10,233 | $15,794 | $1,896,155 |
| 213 | $5,530 | $10,263 | $15,794 | $1,885,892 |
| 214 | $5,501 | $10,293 | $15,794 | $1,875,598 |
| 215 | $5,470 | $10,323 | $15,794 | $1,865,275 |
| 216 | $5,440 | $10,353 | $15,794 | $1,854,922 |
$189,526
$67,253
$122,273
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,410 | $10,384 | $15,794 | $1,844,538 |
| 218 | $5,380 | $10,414 | $15,794 | $1,834,124 |
| 219 | $5,350 | $10,444 | $15,794 | $1,823,680 |
| 220 | $5,319 | $10,475 | $15,794 | $1,813,205 |
| 221 | $5,289 | $10,505 | $15,794 | $1,802,700 |
| 222 | $5,258 | $10,536 | $15,794 | $1,792,164 |
| 223 | $5,227 | $10,567 | $15,794 | $1,781,597 |
| 224 | $5,196 | $10,597 | $15,794 | $1,771,000 |
| 225 | $5,165 | $10,628 | $15,794 | $1,760,371 |
| 226 | $5,134 | $10,659 | $15,794 | $1,749,712 |
| 227 | $5,103 | $10,690 | $15,794 | $1,739,022 |
| 228 | $5,072 | $10,722 | $15,794 | $1,728,300 |
$189,526
$62,904
$126,622
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,041 | $10,753 | $15,794 | $1,717,547 |
| 230 | $5,010 | $10,784 | $15,794 | $1,706,763 |
| 231 | $4,978 | $10,816 | $15,794 | $1,695,947 |
| 232 | $4,947 | $10,847 | $15,794 | $1,685,100 |
| 233 | $4,915 | $10,879 | $15,794 | $1,674,221 |
| 234 | $4,883 | $10,911 | $15,794 | $1,663,310 |
| 235 | $4,851 | $10,942 | $15,794 | $1,652,368 |
| 236 | $4,819 | $10,974 | $15,794 | $1,641,393 |
| 237 | $4,787 | $11,006 | $15,794 | $1,630,387 |
| 238 | $4,755 | $11,039 | $15,794 | $1,619,348 |
| 239 | $4,723 | $11,071 | $15,794 | $1,608,278 |
| 240 | $4,691 | $11,103 | $15,794 | $1,597,175 |
$189,526
$58,400
$131,125
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,658 | $11,135 | $15,794 | $1,586,039 |
| 242 | $4,626 | $11,168 | $15,794 | $1,574,871 |
| 243 | $4,593 | $11,200 | $15,794 | $1,563,671 |
| 244 | $4,561 | $11,233 | $15,794 | $1,552,438 |
| 245 | $4,528 | $11,266 | $15,794 | $1,541,172 |
| 246 | $4,495 | $11,299 | $15,794 | $1,529,873 |
| 247 | $4,462 | $11,332 | $15,794 | $1,518,542 |
| 248 | $4,429 | $11,365 | $15,794 | $1,507,177 |
| 249 | $4,396 | $11,398 | $15,794 | $1,495,779 |
| 250 | $4,363 | $11,431 | $15,794 | $1,484,348 |
| 251 | $4,329 | $11,464 | $15,794 | $1,472,883 |
| 252 | $4,296 | $11,498 | $15,794 | $1,461,386 |
$189,526
$53,737
$135,789
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,262 | $11,531 | $15,794 | $1,449,854 |
| 254 | $4,229 | $11,565 | $15,794 | $1,438,289 |
| 255 | $4,195 | $11,599 | $15,794 | $1,426,690 |
| 256 | $4,161 | $11,633 | $15,794 | $1,415,058 |
| 257 | $4,127 | $11,667 | $15,794 | $1,403,391 |
| 258 | $4,093 | $11,701 | $15,794 | $1,391,691 |
| 259 | $4,059 | $11,735 | $15,794 | $1,379,956 |
| 260 | $4,025 | $11,769 | $15,794 | $1,368,187 |
| 261 | $3,991 | $11,803 | $15,794 | $1,356,384 |
| 262 | $3,956 | $11,838 | $15,794 | $1,344,546 |
| 263 | $3,922 | $11,872 | $15,794 | $1,332,674 |
| 264 | $3,887 | $11,907 | $15,794 | $1,320,767 |
$189,526
$48,907
$140,619
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,852 | $11,942 | $15,794 | $1,308,825 |
| 266 | $3,817 | $11,976 | $15,794 | $1,296,849 |
| 267 | $3,782 | $12,011 | $15,794 | $1,284,838 |
| 268 | $3,747 | $12,046 | $15,794 | $1,272,791 |
| 269 | $3,712 | $12,081 | $15,794 | $1,260,710 |
| 270 | $3,677 | $12,117 | $15,794 | $1,248,593 |
| 271 | $3,642 | $12,152 | $15,794 | $1,236,441 |
| 272 | $3,606 | $12,188 | $15,794 | $1,224,254 |
| 273 | $3,571 | $12,223 | $15,794 | $1,212,030 |
| 274 | $3,535 | $12,259 | $15,794 | $1,199,772 |
| 275 | $3,499 | $12,294 | $15,794 | $1,187,477 |
| 276 | $3,463 | $12,330 | $15,794 | $1,175,147 |
$189,526
$43,906
$145,620
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,428 | $12,366 | $15,794 | $1,162,781 |
| 278 | $3,391 | $12,402 | $15,794 | $1,150,378 |
| 279 | $3,355 | $12,439 | $15,794 | $1,137,940 |
| 280 | $3,319 | $12,475 | $15,794 | $1,125,465 |
| 281 | $3,283 | $12,511 | $15,794 | $1,112,954 |
| 282 | $3,246 | $12,548 | $15,794 | $1,100,406 |
| 283 | $3,210 | $12,584 | $15,794 | $1,087,822 |
| 284 | $3,173 | $12,621 | $15,794 | $1,075,201 |
| 285 | $3,136 | $12,658 | $15,794 | $1,062,543 |
| 286 | $3,099 | $12,695 | $15,794 | $1,049,848 |
| 287 | $3,062 | $12,732 | $15,794 | $1,037,117 |
| 288 | $3,025 | $12,769 | $15,794 | $1,024,348 |
$189,526
$38,726
$150,799
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,988 | $12,806 | $15,794 | $1,011,542 |
| 290 | $2,950 | $12,843 | $15,794 | $998,698 |
| 291 | $2,913 | $12,881 | $15,794 | $985,817 |
| 292 | $2,875 | $12,918 | $15,794 | $972,899 |
| 293 | $2,838 | $12,956 | $15,794 | $959,943 |
| 294 | $2,800 | $12,994 | $15,794 | $946,949 |
| 295 | $2,762 | $13,032 | $15,794 | $933,917 |
| 296 | $2,724 | $13,070 | $15,794 | $920,847 |
| 297 | $2,686 | $13,108 | $15,794 | $907,739 |
| 298 | $2,648 | $13,146 | $15,794 | $894,593 |
| 299 | $2,609 | $13,185 | $15,794 | $881,408 |
| 300 | $2,571 | $13,223 | $15,794 | $868,185 |
$189,526
$33,363
$156,163
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,532 | $13,262 | $15,794 | $854,923 |
| 302 | $2,494 | $13,300 | $15,794 | $841,623 |
| 303 | $2,455 | $13,339 | $15,794 | $828,284 |
| 304 | $2,416 | $13,378 | $15,794 | $814,906 |
| 305 | $2,377 | $13,417 | $15,794 | $801,489 |
| 306 | $2,338 | $13,456 | $15,794 | $788,033 |
| 307 | $2,298 | $13,495 | $15,794 | $774,538 |
| 308 | $2,259 | $13,535 | $15,794 | $761,003 |
| 309 | $2,220 | $13,574 | $15,794 | $747,429 |
| 310 | $2,180 | $13,614 | $15,794 | $733,815 |
| 311 | $2,140 | $13,654 | $15,794 | $720,161 |
| 312 | $2,100 | $13,693 | $15,794 | $706,468 |
$189,526
$27,809
$161,717
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,061 | $13,733 | $15,794 | $692,735 |
| 314 | $2,020 | $13,773 | $15,794 | $678,961 |
| 315 | $1,980 | $13,813 | $15,794 | $665,148 |
| 316 | $1,940 | $13,854 | $15,794 | $651,294 |
| 317 | $1,900 | $13,894 | $15,794 | $637,400 |
| 318 | $1,859 | $13,935 | $15,794 | $623,465 |
| 319 | $1,818 | $13,975 | $15,794 | $609,490 |
| 320 | $1,778 | $14,016 | $15,794 | $595,474 |
| 321 | $1,737 | $14,057 | $15,794 | $581,417 |
| 322 | $1,696 | $14,098 | $15,794 | $567,319 |
| 323 | $1,655 | $14,139 | $15,794 | $553,180 |
| 324 | $1,613 | $14,180 | $15,794 | $538,999 |
$189,526
$22,057
$167,469
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,572 | $14,222 | $15,794 | $524,778 |
| 326 | $1,531 | $14,263 | $15,794 | $510,514 |
| 327 | $1,489 | $14,305 | $15,794 | $496,210 |
| 328 | $1,447 | $14,347 | $15,794 | $481,863 |
| 329 | $1,405 | $14,388 | $15,794 | $467,475 |
| 330 | $1,363 | $14,430 | $15,794 | $453,044 |
| 331 | $1,321 | $14,472 | $15,794 | $438,572 |
| 332 | $1,279 | $14,515 | $15,794 | $424,057 |
| 333 | $1,237 | $14,557 | $15,794 | $409,500 |
| 334 | $1,194 | $14,599 | $15,794 | $394,901 |
| 335 | $1,152 | $14,642 | $15,794 | $380,259 |
| 336 | $1,109 | $14,685 | $15,794 | $365,574 |
$189,526
$16,101
$173,425
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,066 | $14,728 | $15,794 | $350,847 |
| 338 | $1,023 | $14,770 | $15,794 | $336,076 |
| 339 | $980 | $14,814 | $15,794 | $321,263 |
| 340 | $937 | $14,857 | $15,794 | $306,406 |
| 341 | $894 | $14,900 | $15,794 | $291,506 |
| 342 | $850 | $14,944 | $15,794 | $276,562 |
| 343 | $807 | $14,987 | $15,794 | $261,575 |
| 344 | $763 | $15,031 | $15,794 | $246,544 |
| 345 | $719 | $15,075 | $15,794 | $231,469 |
| 346 | $675 | $15,119 | $15,794 | $216,351 |
| 347 | $631 | $15,163 | $15,794 | $201,188 |
| 348 | $587 | $15,207 | $15,794 | $185,981 |
$189,526
$9,932
$179,593
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $542 | $15,251 | $15,794 | $170,730 |
| 350 | $498 | $15,296 | $15,794 | $155,434 |
| 351 | $453 | $15,340 | $15,794 | $140,093 |
| 352 | $409 | $15,385 | $15,794 | $124,708 |
| 353 | $364 | $15,430 | $15,794 | $109,278 |
| 354 | $319 | $15,475 | $15,794 | $93,803 |
| 355 | $274 | $15,520 | $15,794 | $78,283 |
| 356 | $228 | $15,565 | $15,794 | $62,717 |
| 357 | $183 | $15,611 | $15,794 | $47,106 |
| 358 | $137 | $15,656 | $15,794 | $31,450 |
| 359 | $92 | $15,702 | $15,794 | $15,748 |
| 360 | $46 | $15,748 | $15,794 | $0 |
$189,526
$3,545
$185,981
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。
