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
543 呎
@14,144
659 呎
@11,654
$768 萬
$850 萬
558 呎
@13,530
733 呎
@10,300
$755 萬
$750 萬
$855 萬
$740 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,276 | $16,349 | $13,398 | $11,434 |
| 1.500 | $22,067 | $17,154 | $14,218 | $12,269 |
| 2.000 | $22,877 | $17,984 | $15,068 | $13,140 |
| 2.500 | $23,704 | $18,838 | $15,948 | $14,047 |
| 3.000 | $24,550 | $19,716 | $16,858 | $14,988 |
| 3.500 | $25,414 | $20,618 | $17,797 | $15,964 |
| 4.000 | $26,296 | $21,543 | $18,765 | $16,972 |
| 4.500 | $27,196 | $22,491 | $19,760 | $18,013 |
| 5.000 | $28,113 | $23,461 | $20,782 | $19,084 |
| 5.500 | $29,047 | $24,454 | $21,831 | $20,185 |
| 6.000 | $29,999 | $25,469 | $22,905 | $21,314 |
每月供款$15,964
30年
$3,555,000
$2,191,874
$5,746,874
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,369 | $5,595 | $15,964 | $3,549,405 |
| 2 | $10,352 | $5,611 | $15,964 | $3,543,794 |
| 3 | $10,336 | $5,627 | $15,964 | $3,538,167 |
| 4 | $10,320 | $5,644 | $15,964 | $3,532,523 |
| 5 | $10,303 | $5,660 | $15,964 | $3,526,862 |
| 6 | $10,287 | $5,677 | $15,964 | $3,521,186 |
| 7 | $10,270 | $5,693 | $15,964 | $3,515,492 |
| 8 | $10,254 | $5,710 | $15,964 | $3,509,782 |
| 9 | $10,237 | $5,727 | $15,964 | $3,504,055 |
| 10 | $10,220 | $5,743 | $15,964 | $3,498,312 |
| 11 | $10,203 | $5,760 | $15,964 | $3,492,552 |
| 12 | $10,187 | $5,777 | $15,964 | $3,486,775 |
$191,562
$123,337
$68,225
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,170 | $5,794 | $15,964 | $3,480,981 |
| 14 | $10,153 | $5,811 | $15,964 | $3,475,171 |
| 15 | $10,136 | $5,828 | $15,964 | $3,469,343 |
| 16 | $10,119 | $5,845 | $15,964 | $3,463,498 |
| 17 | $10,102 | $5,862 | $15,964 | $3,457,637 |
| 18 | $10,085 | $5,879 | $15,964 | $3,451,758 |
| 19 | $10,068 | $5,896 | $15,964 | $3,445,862 |
| 20 | $10,050 | $5,913 | $15,964 | $3,439,949 |
| 21 | $10,033 | $5,930 | $15,964 | $3,434,018 |
| 22 | $10,016 | $5,948 | $15,964 | $3,428,071 |
| 23 | $9,999 | $5,965 | $15,964 | $3,422,106 |
| 24 | $9,981 | $5,982 | $15,964 | $3,416,123 |
$191,562
$120,911
$70,652
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,964 | $6,000 | $15,964 | $3,410,124 |
| 26 | $9,946 | $6,017 | $15,964 | $3,404,106 |
| 27 | $9,929 | $6,035 | $15,964 | $3,398,071 |
| 28 | $9,911 | $6,052 | $15,964 | $3,392,019 |
| 29 | $9,893 | $6,070 | $15,964 | $3,385,949 |
| 30 | $9,876 | $6,088 | $15,964 | $3,379,861 |
| 31 | $9,858 | $6,106 | $15,964 | $3,373,755 |
| 32 | $9,840 | $6,123 | $15,964 | $3,367,632 |
| 33 | $9,822 | $6,141 | $15,964 | $3,361,491 |
| 34 | $9,804 | $6,159 | $15,964 | $3,355,331 |
| 35 | $9,786 | $6,177 | $15,964 | $3,349,154 |
| 36 | $9,768 | $6,195 | $15,964 | $3,342,959 |
$191,562
$118,398
$73,164
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,750 | $6,213 | $15,964 | $3,336,746 |
| 38 | $9,732 | $6,231 | $15,964 | $3,330,514 |
| 39 | $9,714 | $6,250 | $15,964 | $3,324,265 |
| 40 | $9,696 | $6,268 | $15,964 | $3,317,997 |
| 41 | $9,677 | $6,286 | $15,964 | $3,311,711 |
| 42 | $9,659 | $6,304 | $15,964 | $3,305,407 |
| 43 | $9,641 | $6,323 | $15,964 | $3,299,084 |
| 44 | $9,622 | $6,341 | $15,964 | $3,292,743 |
| 45 | $9,604 | $6,360 | $15,964 | $3,286,383 |
| 46 | $9,585 | $6,378 | $15,964 | $3,280,005 |
| 47 | $9,567 | $6,397 | $15,964 | $3,273,608 |
| 48 | $9,548 | $6,416 | $15,964 | $3,267,192 |
$191,562
$115,796
$75,767
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,529 | $6,434 | $15,964 | $3,260,758 |
| 50 | $9,511 | $6,453 | $15,964 | $3,254,305 |
| 51 | $9,492 | $6,472 | $15,964 | $3,247,833 |
| 52 | $9,473 | $6,491 | $15,964 | $3,241,343 |
| 53 | $9,454 | $6,510 | $15,964 | $3,234,833 |
| 54 | $9,435 | $6,529 | $15,964 | $3,228,304 |
| 55 | $9,416 | $6,548 | $15,964 | $3,221,757 |
| 56 | $9,397 | $6,567 | $15,964 | $3,215,190 |
| 57 | $9,378 | $6,586 | $15,964 | $3,208,604 |
| 58 | $9,358 | $6,605 | $15,964 | $3,201,999 |
| 59 | $9,339 | $6,624 | $15,964 | $3,195,375 |
| 60 | $9,320 | $6,644 | $15,964 | $3,188,731 |
$191,562
$113,101
$78,461
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,300 | $6,663 | $15,964 | $3,182,068 |
| 62 | $9,281 | $6,683 | $15,964 | $3,175,385 |
| 63 | $9,262 | $6,702 | $15,964 | $3,168,683 |
| 64 | $9,242 | $6,722 | $15,964 | $3,161,962 |
| 65 | $9,222 | $6,741 | $15,964 | $3,155,221 |
| 66 | $9,203 | $6,761 | $15,964 | $3,148,460 |
| 67 | $9,183 | $6,781 | $15,964 | $3,141,679 |
| 68 | $9,163 | $6,800 | $15,964 | $3,134,879 |
| 69 | $9,143 | $6,820 | $15,964 | $3,128,059 |
| 70 | $9,124 | $6,840 | $15,964 | $3,121,219 |
| 71 | $9,104 | $6,860 | $15,964 | $3,114,359 |
| 72 | $9,084 | $6,880 | $15,964 | $3,107,479 |
$191,562
$110,310
$81,252
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,063 | $6,900 | $15,964 | $3,100,579 |
| 74 | $9,043 | $6,920 | $15,964 | $3,093,659 |
| 75 | $9,023 | $6,940 | $15,964 | $3,086,718 |
| 76 | $9,003 | $6,961 | $15,964 | $3,079,758 |
| 77 | $8,983 | $6,981 | $15,964 | $3,072,777 |
| 78 | $8,962 | $7,001 | $15,964 | $3,065,775 |
| 79 | $8,942 | $7,022 | $15,964 | $3,058,754 |
| 80 | $8,921 | $7,042 | $15,964 | $3,051,712 |
| 81 | $8,901 | $7,063 | $15,964 | $3,044,649 |
| 82 | $8,880 | $7,083 | $15,964 | $3,037,566 |
| 83 | $8,860 | $7,104 | $15,964 | $3,030,462 |
| 84 | $8,839 | $7,125 | $15,964 | $3,023,337 |
$191,562
$107,421
$84,142
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,818 | $7,145 | $15,964 | $3,016,191 |
| 86 | $8,797 | $7,166 | $15,964 | $3,009,025 |
| 87 | $8,776 | $7,187 | $15,964 | $3,001,838 |
| 88 | $8,755 | $7,208 | $15,964 | $2,994,630 |
| 89 | $8,734 | $7,229 | $15,964 | $2,987,401 |
| 90 | $8,713 | $7,250 | $15,964 | $2,980,150 |
| 91 | $8,692 | $7,271 | $15,964 | $2,972,879 |
| 92 | $8,671 | $7,293 | $15,964 | $2,965,586 |
| 93 | $8,650 | $7,314 | $15,964 | $2,958,272 |
| 94 | $8,628 | $7,335 | $15,964 | $2,950,937 |
| 95 | $8,607 | $7,357 | $15,964 | $2,943,580 |
| 96 | $8,585 | $7,378 | $15,964 | $2,936,202 |
$191,562
$104,428
$87,135
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,564 | $7,400 | $15,964 | $2,928,803 |
| 98 | $8,542 | $7,421 | $15,964 | $2,921,381 |
| 99 | $8,521 | $7,443 | $15,964 | $2,913,939 |
| 100 | $8,499 | $7,465 | $15,964 | $2,906,474 |
| 101 | $8,477 | $7,486 | $15,964 | $2,898,988 |
| 102 | $8,455 | $7,508 | $15,964 | $2,891,480 |
| 103 | $8,433 | $7,530 | $15,964 | $2,883,950 |
| 104 | $8,412 | $7,552 | $15,964 | $2,876,397 |
| 105 | $8,389 | $7,574 | $15,964 | $2,868,823 |
| 106 | $8,367 | $7,596 | $15,964 | $2,861,227 |
| 107 | $8,345 | $7,618 | $15,964 | $2,853,609 |
| 108 | $8,323 | $7,641 | $15,964 | $2,845,969 |
$191,562
$101,329
$90,234
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,301 | $7,663 | $15,964 | $2,838,306 |
| 110 | $8,278 | $7,685 | $15,964 | $2,830,621 |
| 111 | $8,256 | $7,708 | $15,964 | $2,822,913 |
| 112 | $8,233 | $7,730 | $15,964 | $2,815,183 |
| 113 | $8,211 | $7,753 | $15,964 | $2,807,430 |
| 114 | $8,188 | $7,775 | $15,964 | $2,799,655 |
| 115 | $8,166 | $7,798 | $15,964 | $2,791,857 |
| 116 | $8,143 | $7,821 | $15,964 | $2,784,037 |
| 117 | $8,120 | $7,843 | $15,964 | $2,776,193 |
| 118 | $8,097 | $7,866 | $15,964 | $2,768,327 |
| 119 | $8,074 | $7,889 | $15,964 | $2,760,438 |
| 120 | $8,051 | $7,912 | $15,964 | $2,752,525 |
$191,562
$98,119
$93,443
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,028 | $7,935 | $15,964 | $2,744,590 |
| 122 | $8,005 | $7,958 | $15,964 | $2,736,632 |
| 123 | $7,982 | $7,982 | $15,964 | $2,728,650 |
| 124 | $7,959 | $8,005 | $15,964 | $2,720,645 |
| 125 | $7,935 | $8,028 | $15,964 | $2,712,617 |
| 126 | $7,912 | $8,052 | $15,964 | $2,704,565 |
| 127 | $7,888 | $8,075 | $15,964 | $2,696,490 |
| 128 | $7,865 | $8,099 | $15,964 | $2,688,391 |
| 129 | $7,841 | $8,122 | $15,964 | $2,680,268 |
| 130 | $7,817 | $8,146 | $15,964 | $2,672,122 |
| 131 | $7,794 | $8,170 | $15,964 | $2,663,953 |
| 132 | $7,770 | $8,194 | $15,964 | $2,655,759 |
$191,562
$94,796
$96,767
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,746 | $8,218 | $15,964 | $2,647,541 |
| 134 | $7,722 | $8,242 | $15,964 | $2,639,300 |
| 135 | $7,698 | $8,266 | $15,964 | $2,631,034 |
| 136 | $7,674 | $8,290 | $15,964 | $2,622,744 |
| 137 | $7,650 | $8,314 | $15,964 | $2,614,431 |
| 138 | $7,625 | $8,338 | $15,964 | $2,606,092 |
| 139 | $7,601 | $8,362 | $15,964 | $2,597,730 |
| 140 | $7,577 | $8,387 | $15,964 | $2,589,343 |
| 141 | $7,552 | $8,411 | $15,964 | $2,580,932 |
| 142 | $7,528 | $8,436 | $15,964 | $2,572,496 |
| 143 | $7,503 | $8,460 | $15,964 | $2,564,036 |
| 144 | $7,478 | $8,485 | $15,964 | $2,555,551 |
$191,562
$91,354
$100,208
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,454 | $8,510 | $15,964 | $2,547,041 |
| 146 | $7,429 | $8,535 | $15,964 | $2,538,506 |
| 147 | $7,404 | $8,560 | $15,964 | $2,529,946 |
| 148 | $7,379 | $8,585 | $15,964 | $2,521,362 |
| 149 | $7,354 | $8,610 | $15,964 | $2,512,752 |
| 150 | $7,329 | $8,635 | $15,964 | $2,504,118 |
| 151 | $7,304 | $8,660 | $15,964 | $2,495,458 |
| 152 | $7,278 | $8,685 | $15,964 | $2,486,773 |
| 153 | $7,253 | $8,710 | $15,964 | $2,478,062 |
| 154 | $7,228 | $8,736 | $15,964 | $2,469,326 |
| 155 | $7,202 | $8,761 | $15,964 | $2,460,565 |
| 156 | $7,177 | $8,787 | $15,964 | $2,451,778 |
$191,562
$87,790
$103,772
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,151 | $8,813 | $15,964 | $2,442,966 |
| 158 | $7,125 | $8,838 | $15,964 | $2,434,127 |
| 159 | $7,100 | $8,864 | $15,964 | $2,425,263 |
| 160 | $7,074 | $8,890 | $15,964 | $2,416,374 |
| 161 | $7,048 | $8,916 | $15,964 | $2,407,458 |
| 162 | $7,022 | $8,942 | $15,964 | $2,398,516 |
| 163 | $6,996 | $8,968 | $15,964 | $2,389,548 |
| 164 | $6,970 | $8,994 | $15,964 | $2,380,554 |
| 165 | $6,943 | $9,020 | $15,964 | $2,371,534 |
| 166 | $6,917 | $9,047 | $15,964 | $2,362,487 |
| 167 | $6,891 | $9,073 | $15,964 | $2,353,414 |
| 168 | $6,864 | $9,099 | $15,964 | $2,344,315 |
$191,562
$84,099
$107,463
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,838 | $9,126 | $15,964 | $2,335,189 |
| 170 | $6,811 | $9,153 | $15,964 | $2,326,036 |
| 171 | $6,784 | $9,179 | $15,964 | $2,316,857 |
| 172 | $6,758 | $9,206 | $15,964 | $2,307,651 |
| 173 | $6,731 | $9,233 | $15,964 | $2,298,418 |
| 174 | $6,704 | $9,260 | $15,964 | $2,289,158 |
| 175 | $6,677 | $9,287 | $15,964 | $2,279,872 |
| 176 | $6,650 | $9,314 | $15,964 | $2,270,558 |
| 177 | $6,622 | $9,341 | $15,964 | $2,261,217 |
| 178 | $6,595 | $9,368 | $15,964 | $2,251,848 |
| 179 | $6,568 | $9,396 | $15,964 | $2,242,453 |
| 180 | $6,540 | $9,423 | $15,964 | $2,233,030 |
$191,562
$80,277
$111,285
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,513 | $9,451 | $15,964 | $2,223,579 |
| 182 | $6,485 | $9,478 | $15,964 | $2,214,101 |
| 183 | $6,458 | $9,506 | $15,964 | $2,204,595 |
| 184 | $6,430 | $9,533 | $15,964 | $2,195,062 |
| 185 | $6,402 | $9,561 | $15,964 | $2,185,500 |
| 186 | $6,374 | $9,589 | $15,964 | $2,175,911 |
| 187 | $6,346 | $9,617 | $15,964 | $2,166,294 |
| 188 | $6,318 | $9,645 | $15,964 | $2,156,649 |
| 189 | $6,290 | $9,673 | $15,964 | $2,146,976 |
| 190 | $6,262 | $9,702 | $15,964 | $2,137,274 |
| 191 | $6,234 | $9,730 | $15,964 | $2,127,544 |
| 192 | $6,205 | $9,758 | $15,964 | $2,117,786 |
$191,562
$76,319
$115,243
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,177 | $9,787 | $15,964 | $2,107,999 |
| 194 | $6,148 | $9,815 | $15,964 | $2,098,184 |
| 195 | $6,120 | $9,844 | $15,964 | $2,088,340 |
| 196 | $6,091 | $9,873 | $15,964 | $2,078,468 |
| 197 | $6,062 | $9,901 | $15,964 | $2,068,567 |
| 198 | $6,033 | $9,930 | $15,964 | $2,058,636 |
| 199 | $6,004 | $9,959 | $15,964 | $2,048,677 |
| 200 | $5,975 | $9,988 | $15,964 | $2,038,689 |
| 201 | $5,946 | $10,017 | $15,964 | $2,028,672 |
| 202 | $5,917 | $10,047 | $15,964 | $2,018,625 |
| 203 | $5,888 | $10,076 | $15,964 | $2,008,549 |
| 204 | $5,858 | $10,105 | $15,964 | $1,998,444 |
$191,562
$72,220
$119,342
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,829 | $10,135 | $15,964 | $1,988,309 |
| 206 | $5,799 | $10,164 | $15,964 | $1,978,145 |
| 207 | $5,770 | $10,194 | $15,964 | $1,967,951 |
| 208 | $5,740 | $10,224 | $15,964 | $1,957,727 |
| 209 | $5,710 | $10,254 | $15,964 | $1,947,474 |
| 210 | $5,680 | $10,283 | $15,964 | $1,937,190 |
| 211 | $5,650 | $10,313 | $15,964 | $1,926,877 |
| 212 | $5,620 | $10,343 | $15,964 | $1,916,533 |
| 213 | $5,590 | $10,374 | $15,964 | $1,906,160 |
| 214 | $5,560 | $10,404 | $15,964 | $1,895,756 |
| 215 | $5,529 | $10,434 | $15,964 | $1,885,322 |
| 216 | $5,499 | $10,465 | $15,964 | $1,874,857 |
$191,562
$67,976
$123,587
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,468 | $10,495 | $15,964 | $1,864,362 |
| 218 | $5,438 | $10,526 | $15,964 | $1,853,836 |
| 219 | $5,407 | $10,557 | $15,964 | $1,843,279 |
| 220 | $5,376 | $10,587 | $15,964 | $1,832,692 |
| 221 | $5,345 | $10,618 | $15,964 | $1,822,074 |
| 222 | $5,314 | $10,649 | $15,964 | $1,811,425 |
| 223 | $5,283 | $10,680 | $15,964 | $1,800,744 |
| 224 | $5,252 | $10,711 | $15,964 | $1,790,033 |
| 225 | $5,221 | $10,743 | $15,964 | $1,779,290 |
| 226 | $5,190 | $10,774 | $15,964 | $1,768,517 |
| 227 | $5,158 | $10,805 | $15,964 | $1,757,711 |
| 228 | $5,127 | $10,837 | $15,964 | $1,746,874 |
$191,562
$63,580
$127,983
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,095 | $10,868 | $15,964 | $1,736,006 |
| 230 | $5,063 | $10,900 | $15,964 | $1,725,106 |
| 231 | $5,032 | $10,932 | $15,964 | $1,714,174 |
| 232 | $5,000 | $10,964 | $15,964 | $1,703,210 |
| 233 | $4,968 | $10,996 | $15,964 | $1,692,214 |
| 234 | $4,936 | $11,028 | $15,964 | $1,681,186 |
| 235 | $4,903 | $11,060 | $15,964 | $1,670,126 |
| 236 | $4,871 | $11,092 | $15,964 | $1,659,034 |
| 237 | $4,839 | $11,125 | $15,964 | $1,647,909 |
| 238 | $4,806 | $11,157 | $15,964 | $1,636,752 |
| 239 | $4,774 | $11,190 | $15,964 | $1,625,562 |
| 240 | $4,741 | $11,222 | $15,964 | $1,614,340 |
$191,562
$59,028
$132,535
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,708 | $11,255 | $15,964 | $1,603,085 |
| 242 | $4,676 | $11,288 | $15,964 | $1,591,797 |
| 243 | $4,643 | $11,321 | $15,964 | $1,580,476 |
| 244 | $4,610 | $11,354 | $15,964 | $1,569,122 |
| 245 | $4,577 | $11,387 | $15,964 | $1,557,735 |
| 246 | $4,543 | $11,420 | $15,964 | $1,546,315 |
| 247 | $4,510 | $11,453 | $15,964 | $1,534,862 |
| 248 | $4,477 | $11,487 | $15,964 | $1,523,375 |
| 249 | $4,443 | $11,520 | $15,964 | $1,511,854 |
| 250 | $4,410 | $11,554 | $15,964 | $1,500,300 |
| 251 | $4,376 | $11,588 | $15,964 | $1,488,713 |
| 252 | $4,342 | $11,621 | $15,964 | $1,477,091 |
$191,562
$54,314
$137,248
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,308 | $11,655 | $15,964 | $1,465,436 |
| 254 | $4,274 | $11,689 | $15,964 | $1,453,747 |
| 255 | $4,240 | $11,723 | $15,964 | $1,442,023 |
| 256 | $4,206 | $11,758 | $15,964 | $1,430,266 |
| 257 | $4,172 | $11,792 | $15,964 | $1,418,474 |
| 258 | $4,137 | $11,826 | $15,964 | $1,406,647 |
| 259 | $4,103 | $11,861 | $15,964 | $1,394,787 |
| 260 | $4,068 | $11,895 | $15,964 | $1,382,891 |
| 261 | $4,033 | $11,930 | $15,964 | $1,370,961 |
| 262 | $3,999 | $11,965 | $15,964 | $1,358,996 |
| 263 | $3,964 | $12,000 | $15,964 | $1,346,996 |
| 264 | $3,929 | $12,035 | $15,964 | $1,334,961 |
$191,562
$49,433
$142,130
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,894 | $12,070 | $15,964 | $1,322,892 |
| 266 | $3,858 | $12,105 | $15,964 | $1,310,786 |
| 267 | $3,823 | $12,140 | $15,964 | $1,298,646 |
| 268 | $3,788 | $12,176 | $15,964 | $1,286,470 |
| 269 | $3,752 | $12,211 | $15,964 | $1,274,259 |
| 270 | $3,717 | $12,247 | $15,964 | $1,262,012 |
| 271 | $3,681 | $12,283 | $15,964 | $1,249,729 |
| 272 | $3,645 | $12,318 | $15,964 | $1,237,411 |
| 273 | $3,609 | $12,354 | $15,964 | $1,225,056 |
| 274 | $3,573 | $12,390 | $15,964 | $1,212,666 |
| 275 | $3,537 | $12,427 | $15,964 | $1,200,239 |
| 276 | $3,501 | $12,463 | $15,964 | $1,187,776 |
$191,562
$44,377
$147,185
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,464 | $12,499 | $15,964 | $1,175,277 |
| 278 | $3,428 | $12,536 | $15,964 | $1,162,742 |
| 279 | $3,391 | $12,572 | $15,964 | $1,150,169 |
| 280 | $3,355 | $12,609 | $15,964 | $1,137,561 |
| 281 | $3,318 | $12,646 | $15,964 | $1,124,915 |
| 282 | $3,281 | $12,683 | $15,964 | $1,112,232 |
| 283 | $3,244 | $12,720 | $15,964 | $1,099,513 |
| 284 | $3,207 | $12,757 | $15,964 | $1,086,756 |
| 285 | $3,170 | $12,794 | $15,964 | $1,073,962 |
| 286 | $3,132 | $12,831 | $15,964 | $1,061,131 |
| 287 | $3,095 | $12,869 | $15,964 | $1,048,263 |
| 288 | $3,057 | $12,906 | $15,964 | $1,035,357 |
$191,562
$39,143
$152,420
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,020 | $12,944 | $15,964 | $1,022,413 |
| 290 | $2,982 | $12,982 | $15,964 | $1,009,431 |
| 291 | $2,944 | $13,019 | $15,964 | $996,412 |
| 292 | $2,906 | $13,057 | $15,964 | $983,355 |
| 293 | $2,868 | $13,095 | $15,964 | $970,259 |
| 294 | $2,830 | $13,134 | $15,964 | $957,126 |
| 295 | $2,792 | $13,172 | $15,964 | $943,954 |
| 296 | $2,753 | $13,210 | $15,964 | $930,743 |
| 297 | $2,715 | $13,249 | $15,964 | $917,494 |
| 298 | $2,676 | $13,288 | $15,964 | $904,207 |
| 299 | $2,637 | $13,326 | $15,964 | $890,881 |
| 300 | $2,598 | $13,365 | $15,964 | $877,516 |
$191,562
$33,721
$157,841
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,559 | $13,404 | $15,964 | $864,111 |
| 302 | $2,520 | $13,443 | $15,964 | $850,668 |
| 303 | $2,481 | $13,482 | $15,964 | $837,186 |
| 304 | $2,442 | $13,522 | $15,964 | $823,664 |
| 305 | $2,402 | $13,561 | $15,964 | $810,103 |
| 306 | $2,363 | $13,601 | $15,964 | $796,502 |
| 307 | $2,323 | $13,640 | $15,964 | $782,862 |
| 308 | $2,283 | $13,680 | $15,964 | $769,182 |
| 309 | $2,243 | $13,720 | $15,964 | $755,461 |
| 310 | $2,203 | $13,760 | $15,964 | $741,701 |
| 311 | $2,163 | $13,800 | $15,964 | $727,901 |
| 312 | $2,123 | $13,840 | $15,964 | $714,061 |
$191,562
$28,107
$163,455
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,083 | $13,881 | $15,964 | $700,180 |
| 314 | $2,042 | $13,921 | $15,964 | $686,258 |
| 315 | $2,002 | $13,962 | $15,964 | $672,296 |
| 316 | $1,961 | $14,003 | $15,964 | $658,294 |
| 317 | $1,920 | $14,044 | $15,964 | $644,250 |
| 318 | $1,879 | $14,084 | $15,964 | $630,166 |
| 319 | $1,838 | $14,126 | $15,964 | $616,040 |
| 320 | $1,797 | $14,167 | $15,964 | $601,873 |
| 321 | $1,755 | $14,208 | $15,964 | $587,665 |
| 322 | $1,714 | $14,250 | $15,964 | $573,416 |
| 323 | $1,672 | $14,291 | $15,964 | $559,125 |
| 324 | $1,631 | $14,333 | $15,964 | $544,792 |
$191,562
$22,294
$169,269
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,589 | $14,375 | $15,964 | $530,417 |
| 326 | $1,547 | $14,416 | $15,964 | $516,001 |
| 327 | $1,505 | $14,459 | $15,964 | $501,542 |
| 328 | $1,463 | $14,501 | $15,964 | $487,042 |
| 329 | $1,421 | $14,543 | $15,964 | $472,499 |
| 330 | $1,378 | $14,585 | $15,964 | $457,913 |
| 331 | $1,336 | $14,628 | $15,964 | $443,285 |
| 332 | $1,293 | $14,671 | $15,964 | $428,615 |
| 333 | $1,250 | $14,713 | $15,964 | $413,901 |
| 334 | $1,207 | $14,756 | $15,964 | $399,145 |
| 335 | $1,164 | $14,799 | $15,964 | $384,346 |
| 336 | $1,121 | $14,843 | $15,964 | $369,503 |
$191,562
$16,274
$175,289
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,078 | $14,886 | $15,964 | $354,617 |
| 338 | $1,034 | $14,929 | $15,964 | $339,688 |
| 339 | $991 | $14,973 | $15,964 | $324,715 |
| 340 | $947 | $15,016 | $15,964 | $309,699 |
| 341 | $903 | $15,060 | $15,964 | $294,639 |
| 342 | $859 | $15,104 | $15,964 | $279,534 |
| 343 | $815 | $15,148 | $15,964 | $264,386 |
| 344 | $771 | $15,192 | $15,964 | $249,194 |
| 345 | $727 | $15,237 | $15,964 | $233,957 |
| 346 | $682 | $15,281 | $15,964 | $218,676 |
| 347 | $638 | $15,326 | $15,964 | $203,350 |
| 348 | $593 | $15,370 | $15,964 | $187,980 |
$191,562
$10,039
$181,523
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $548 | $15,415 | $15,964 | $172,564 |
| 350 | $503 | $15,460 | $15,964 | $157,104 |
| 351 | $458 | $15,505 | $15,964 | $141,599 |
| 352 | $413 | $15,551 | $15,964 | $126,048 |
| 353 | $368 | $15,596 | $15,964 | $110,452 |
| 354 | $322 | $15,641 | $15,964 | $94,811 |
| 355 | $277 | $15,687 | $15,964 | $79,124 |
| 356 | $231 | $15,733 | $15,964 | $63,391 |
| 357 | $185 | $15,779 | $15,964 | $47,613 |
| 358 | $139 | $15,825 | $15,964 | $31,788 |
| 359 | $93 | $15,871 | $15,964 | $15,917 |
| 360 | $46 | $15,917 | $15,964 | $0 |
$191,562
$3,583
$187,980
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。
