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
675 呎
@11,852
879 呎
@9,101
$800 萬
$900 萬
$800 萬
666 呎
@12,583
878 呎
@9,544
$838 萬
491 呎
@15,886
638 呎
@12,226
$780 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,899 | $16,060 | $13,160 | $11,232 |
| 1.500 | $21,676 | $16,850 | $13,966 | $12,052 |
| 2.000 | $22,471 | $17,665 | $14,801 | $12,907 |
| 2.500 | $23,284 | $18,504 | $15,666 | $13,798 |
| 3.000 | $24,115 | $19,367 | $16,559 | $14,722 |
| 3.500 | $24,964 | $20,252 | $17,482 | $15,681 |
| 3.625 | $25,179 | $20,477 | $17,717 | $15,925 |
| 4.000 | $25,830 | $21,161 | $18,432 | $16,671 |
| 4.500 | $26,714 | $22,092 | $19,410 | $17,693 |
| 5.000 | $27,615 | $23,046 | $20,414 | $18,746 |
| 5.500 | $28,533 | $24,021 | $21,444 | $19,827 |
| 6.000 | $29,467 | $25,018 | $22,499 | $20,936 |
每月供款$15,926
30年
$3,492,000
$2,241,113
$5,733,113
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,549 | $5,377 | $15,925 | $3,486,623 |
| 2 | $10,533 | $5,393 | $15,925 | $3,481,231 |
| 3 | $10,516 | $5,409 | $15,925 | $3,475,822 |
| 4 | $10,500 | $5,425 | $15,925 | $3,470,396 |
| 5 | $10,483 | $5,442 | $15,925 | $3,464,954 |
| 6 | $10,467 | $5,458 | $15,925 | $3,459,496 |
| 7 | $10,451 | $5,475 | $15,925 | $3,454,021 |
| 8 | $10,434 | $5,491 | $15,925 | $3,448,530 |
| 9 | $10,417 | $5,508 | $15,925 | $3,443,022 |
| 10 | $10,401 | $5,525 | $15,925 | $3,437,498 |
| 11 | $10,384 | $5,541 | $15,925 | $3,431,956 |
| 12 | $10,367 | $5,558 | $15,925 | $3,426,398 |
$191,104
$125,502
$65,602
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,351 | $5,575 | $15,925 | $3,420,824 |
| 14 | $10,334 | $5,592 | $15,925 | $3,415,232 |
| 15 | $10,317 | $5,608 | $15,925 | $3,409,624 |
| 16 | $10,300 | $5,625 | $15,925 | $3,403,998 |
| 17 | $10,283 | $5,642 | $15,925 | $3,398,356 |
| 18 | $10,266 | $5,659 | $15,925 | $3,392,696 |
| 19 | $10,249 | $5,677 | $15,925 | $3,387,020 |
| 20 | $10,232 | $5,694 | $15,925 | $3,381,326 |
| 21 | $10,214 | $5,711 | $15,925 | $3,375,615 |
| 22 | $10,197 | $5,728 | $15,925 | $3,369,887 |
| 23 | $10,180 | $5,745 | $15,925 | $3,364,142 |
| 24 | $10,163 | $5,763 | $15,925 | $3,358,379 |
$191,104
$123,084
$68,020
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,145 | $5,780 | $15,925 | $3,352,599 |
| 26 | $10,128 | $5,798 | $15,925 | $3,346,801 |
| 27 | $10,110 | $5,815 | $15,925 | $3,340,986 |
| 28 | $10,093 | $5,833 | $15,925 | $3,335,153 |
| 29 | $10,075 | $5,850 | $15,925 | $3,329,303 |
| 30 | $10,057 | $5,868 | $15,925 | $3,323,435 |
| 31 | $10,040 | $5,886 | $15,925 | $3,317,549 |
| 32 | $10,022 | $5,904 | $15,925 | $3,311,645 |
| 33 | $10,004 | $5,921 | $15,925 | $3,305,724 |
| 34 | $9,986 | $5,939 | $15,925 | $3,299,785 |
| 35 | $9,968 | $5,957 | $15,925 | $3,293,828 |
| 36 | $9,950 | $5,975 | $15,925 | $3,287,852 |
$191,104
$120,577
$70,527
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,932 | $5,993 | $15,925 | $3,281,859 |
| 38 | $9,914 | $6,011 | $15,925 | $3,275,848 |
| 39 | $9,896 | $6,030 | $15,925 | $3,269,818 |
| 40 | $9,878 | $6,048 | $15,925 | $3,263,770 |
| 41 | $9,859 | $6,066 | $15,925 | $3,257,704 |
| 42 | $9,841 | $6,084 | $15,925 | $3,251,620 |
| 43 | $9,823 | $6,103 | $15,925 | $3,245,517 |
| 44 | $9,804 | $6,121 | $15,925 | $3,239,396 |
| 45 | $9,786 | $6,140 | $15,925 | $3,233,257 |
| 46 | $9,767 | $6,158 | $15,925 | $3,227,098 |
| 47 | $9,749 | $6,177 | $15,925 | $3,220,922 |
| 48 | $9,730 | $6,195 | $15,925 | $3,214,726 |
$191,104
$117,978
$73,126
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,711 | $6,214 | $15,925 | $3,208,512 |
| 50 | $9,692 | $6,233 | $15,925 | $3,202,279 |
| 51 | $9,674 | $6,252 | $15,925 | $3,196,027 |
| 52 | $9,655 | $6,271 | $15,925 | $3,189,757 |
| 53 | $9,636 | $6,290 | $15,925 | $3,183,467 |
| 54 | $9,617 | $6,309 | $15,925 | $3,177,159 |
| 55 | $9,598 | $6,328 | $15,925 | $3,170,831 |
| 56 | $9,579 | $6,347 | $15,925 | $3,164,484 |
| 57 | $9,559 | $6,366 | $15,925 | $3,158,118 |
| 58 | $9,540 | $6,385 | $15,925 | $3,151,733 |
| 59 | $9,521 | $6,404 | $15,925 | $3,145,329 |
| 60 | $9,502 | $6,424 | $15,925 | $3,138,905 |
$191,104
$115,282
$75,821
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,482 | $6,443 | $15,925 | $3,132,462 |
| 62 | $9,463 | $6,463 | $15,925 | $3,125,999 |
| 63 | $9,443 | $6,482 | $15,925 | $3,119,517 |
| 64 | $9,424 | $6,502 | $15,925 | $3,113,015 |
| 65 | $9,404 | $6,521 | $15,925 | $3,106,494 |
| 66 | $9,384 | $6,541 | $15,925 | $3,099,952 |
| 67 | $9,364 | $6,561 | $15,925 | $3,093,392 |
| 68 | $9,345 | $6,581 | $15,925 | $3,086,811 |
| 69 | $9,325 | $6,601 | $15,925 | $3,080,210 |
| 70 | $9,305 | $6,621 | $15,925 | $3,073,590 |
| 71 | $9,285 | $6,641 | $15,925 | $3,066,949 |
| 72 | $9,265 | $6,661 | $15,925 | $3,060,289 |
$191,104
$112,488
$78,616
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,245 | $6,681 | $15,925 | $3,053,608 |
| 74 | $9,224 | $6,701 | $15,925 | $3,046,907 |
| 75 | $9,204 | $6,721 | $15,925 | $3,040,186 |
| 76 | $9,184 | $6,741 | $15,925 | $3,033,445 |
| 77 | $9,164 | $6,762 | $15,925 | $3,026,683 |
| 78 | $9,143 | $6,782 | $15,925 | $3,019,901 |
| 79 | $9,123 | $6,803 | $15,925 | $3,013,098 |
| 80 | $9,102 | $6,823 | $15,925 | $3,006,275 |
| 81 | $9,081 | $6,844 | $15,925 | $2,999,431 |
| 82 | $9,061 | $6,865 | $15,925 | $2,992,566 |
| 83 | $9,040 | $6,885 | $15,925 | $2,985,681 |
| 84 | $9,019 | $6,906 | $15,925 | $2,978,775 |
$191,104
$109,590
$81,514
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,998 | $6,927 | $15,925 | $2,971,848 |
| 86 | $8,977 | $6,948 | $15,925 | $2,964,900 |
| 87 | $8,956 | $6,969 | $15,925 | $2,957,931 |
| 88 | $8,935 | $6,990 | $15,925 | $2,950,941 |
| 89 | $8,914 | $7,011 | $15,925 | $2,943,930 |
| 90 | $8,893 | $7,032 | $15,925 | $2,936,898 |
| 91 | $8,872 | $7,053 | $15,925 | $2,929,845 |
| 92 | $8,851 | $7,075 | $15,925 | $2,922,770 |
| 93 | $8,829 | $7,096 | $15,925 | $2,915,674 |
| 94 | $8,808 | $7,118 | $15,925 | $2,908,556 |
| 95 | $8,786 | $7,139 | $15,925 | $2,901,417 |
| 96 | $8,765 | $7,161 | $15,925 | $2,894,257 |
$191,104
$106,586
$84,518
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,743 | $7,182 | $15,925 | $2,887,075 |
| 98 | $8,721 | $7,204 | $15,925 | $2,879,871 |
| 99 | $8,700 | $7,226 | $15,925 | $2,872,645 |
| 100 | $8,678 | $7,248 | $15,925 | $2,865,397 |
| 101 | $8,656 | $7,269 | $15,925 | $2,858,128 |
| 102 | $8,634 | $7,291 | $15,925 | $2,850,837 |
| 103 | $8,612 | $7,313 | $15,925 | $2,843,523 |
| 104 | $8,590 | $7,336 | $15,925 | $2,836,188 |
| 105 | $8,568 | $7,358 | $15,925 | $2,828,830 |
| 106 | $8,545 | $7,380 | $15,925 | $2,821,450 |
| 107 | $8,523 | $7,402 | $15,925 | $2,814,048 |
| 108 | $8,501 | $7,425 | $15,925 | $2,806,623 |
$191,104
$103,470
$87,633
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,478 | $7,447 | $15,925 | $2,799,176 |
| 110 | $8,456 | $7,469 | $15,925 | $2,791,707 |
| 111 | $8,433 | $7,492 | $15,925 | $2,784,215 |
| 112 | $8,411 | $7,515 | $15,925 | $2,776,700 |
| 113 | $8,388 | $7,537 | $15,925 | $2,769,163 |
| 114 | $8,365 | $7,560 | $15,925 | $2,761,603 |
| 115 | $8,342 | $7,583 | $15,925 | $2,754,020 |
| 116 | $8,319 | $7,606 | $15,925 | $2,746,414 |
| 117 | $8,296 | $7,629 | $15,925 | $2,738,785 |
| 118 | $8,273 | $7,652 | $15,925 | $2,731,133 |
| 119 | $8,250 | $7,675 | $15,925 | $2,723,458 |
| 120 | $8,227 | $7,698 | $15,925 | $2,715,760 |
$191,104
$100,240
$90,863
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,204 | $7,721 | $15,925 | $2,708,038 |
| 122 | $8,181 | $7,745 | $15,925 | $2,700,294 |
| 123 | $8,157 | $7,768 | $15,925 | $2,692,526 |
| 124 | $8,134 | $7,792 | $15,925 | $2,684,734 |
| 125 | $8,110 | $7,815 | $15,925 | $2,676,919 |
| 126 | $8,087 | $7,839 | $15,925 | $2,669,080 |
| 127 | $8,063 | $7,862 | $15,925 | $2,661,217 |
| 128 | $8,039 | $7,886 | $15,925 | $2,653,331 |
| 129 | $8,015 | $7,910 | $15,925 | $2,645,421 |
| 130 | $7,991 | $7,934 | $15,925 | $2,637,487 |
| 131 | $7,967 | $7,958 | $15,925 | $2,629,529 |
| 132 | $7,943 | $7,982 | $15,925 | $2,621,547 |
$191,104
$96,891
$94,213
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,919 | $8,006 | $15,925 | $2,613,541 |
| 134 | $7,895 | $8,030 | $15,925 | $2,605,511 |
| 135 | $7,871 | $8,054 | $15,925 | $2,597,457 |
| 136 | $7,846 | $8,079 | $15,925 | $2,589,378 |
| 137 | $7,822 | $8,103 | $15,925 | $2,581,275 |
| 138 | $7,798 | $8,128 | $15,925 | $2,573,147 |
| 139 | $7,773 | $8,152 | $15,925 | $2,564,995 |
| 140 | $7,748 | $8,177 | $15,925 | $2,556,818 |
| 141 | $7,724 | $8,202 | $15,925 | $2,548,616 |
| 142 | $7,699 | $8,226 | $15,925 | $2,540,390 |
| 143 | $7,674 | $8,251 | $15,925 | $2,532,139 |
| 144 | $7,649 | $8,276 | $15,925 | $2,523,862 |
$191,104
$93,419
$97,685
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,624 | $8,301 | $15,925 | $2,515,561 |
| 146 | $7,599 | $8,326 | $15,925 | $2,507,235 |
| 147 | $7,574 | $8,351 | $15,925 | $2,498,884 |
| 148 | $7,549 | $8,377 | $15,925 | $2,490,507 |
| 149 | $7,523 | $8,402 | $15,925 | $2,482,105 |
| 150 | $7,498 | $8,427 | $15,925 | $2,473,678 |
| 151 | $7,473 | $8,453 | $15,925 | $2,465,225 |
| 152 | $7,447 | $8,478 | $15,925 | $2,456,747 |
| 153 | $7,421 | $8,504 | $15,925 | $2,448,243 |
| 154 | $7,396 | $8,530 | $15,925 | $2,439,713 |
| 155 | $7,370 | $8,555 | $15,925 | $2,431,158 |
| 156 | $7,344 | $8,581 | $15,925 | $2,422,577 |
$191,104
$89,818
$101,286
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,318 | $8,607 | $15,925 | $2,413,970 |
| 158 | $7,292 | $8,633 | $15,925 | $2,405,337 |
| 159 | $7,266 | $8,659 | $15,925 | $2,396,677 |
| 160 | $7,240 | $8,685 | $15,925 | $2,387,992 |
| 161 | $7,214 | $8,712 | $15,925 | $2,379,280 |
| 162 | $7,187 | $8,738 | $15,925 | $2,370,543 |
| 163 | $7,161 | $8,764 | $15,925 | $2,361,778 |
| 164 | $7,135 | $8,791 | $15,925 | $2,352,987 |
| 165 | $7,108 | $8,817 | $15,925 | $2,344,170 |
| 166 | $7,081 | $8,844 | $15,925 | $2,335,326 |
| 167 | $7,055 | $8,871 | $15,925 | $2,326,456 |
| 168 | $7,028 | $8,897 | $15,925 | $2,317,558 |
$191,104
$86,085
$105,019
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,001 | $8,924 | $15,925 | $2,308,634 |
| 170 | $6,974 | $8,951 | $15,925 | $2,299,682 |
| 171 | $6,947 | $8,978 | $15,925 | $2,290,704 |
| 172 | $6,920 | $9,005 | $15,925 | $2,281,699 |
| 173 | $6,893 | $9,033 | $15,925 | $2,272,666 |
| 174 | $6,865 | $9,060 | $15,925 | $2,263,606 |
| 175 | $6,838 | $9,087 | $15,925 | $2,254,519 |
| 176 | $6,811 | $9,115 | $15,925 | $2,245,404 |
| 177 | $6,783 | $9,142 | $15,925 | $2,236,261 |
| 178 | $6,755 | $9,170 | $15,925 | $2,227,092 |
| 179 | $6,728 | $9,198 | $15,925 | $2,217,894 |
| 180 | $6,700 | $9,225 | $15,925 | $2,208,668 |
$191,104
$82,214
$108,890
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,672 | $9,253 | $15,925 | $2,199,415 |
| 182 | $6,644 | $9,281 | $15,925 | $2,190,134 |
| 183 | $6,616 | $9,309 | $15,925 | $2,180,825 |
| 184 | $6,588 | $9,337 | $15,925 | $2,171,487 |
| 185 | $6,560 | $9,366 | $15,925 | $2,162,122 |
| 186 | $6,531 | $9,394 | $15,925 | $2,152,728 |
| 187 | $6,503 | $9,422 | $15,925 | $2,143,305 |
| 188 | $6,475 | $9,451 | $15,925 | $2,133,855 |
| 189 | $6,446 | $9,479 | $15,925 | $2,124,375 |
| 190 | $6,417 | $9,508 | $15,925 | $2,114,867 |
| 191 | $6,389 | $9,537 | $15,925 | $2,105,331 |
| 192 | $6,360 | $9,565 | $15,925 | $2,095,765 |
$191,104
$78,201
$112,903
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,331 | $9,594 | $15,925 | $2,086,171 |
| 194 | $6,302 | $9,623 | $15,925 | $2,076,548 |
| 195 | $6,273 | $9,652 | $15,925 | $2,066,895 |
| 196 | $6,244 | $9,682 | $15,925 | $2,057,214 |
| 197 | $6,214 | $9,711 | $15,925 | $2,047,503 |
| 198 | $6,185 | $9,740 | $15,925 | $2,037,763 |
| 199 | $6,156 | $9,770 | $15,925 | $2,027,993 |
| 200 | $6,126 | $9,799 | $15,925 | $2,018,194 |
| 201 | $6,097 | $9,829 | $15,925 | $2,008,365 |
| 202 | $6,067 | $9,858 | $15,925 | $1,998,507 |
| 203 | $6,037 | $9,888 | $15,925 | $1,988,619 |
| 204 | $6,007 | $9,918 | $15,925 | $1,978,701 |
$191,104
$74,039
$117,065
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,977 | $9,948 | $15,925 | $1,968,753 |
| 206 | $5,947 | $9,978 | $15,925 | $1,958,775 |
| 207 | $5,917 | $10,008 | $15,925 | $1,948,767 |
| 208 | $5,887 | $10,038 | $15,925 | $1,938,728 |
| 209 | $5,857 | $10,069 | $15,925 | $1,928,660 |
| 210 | $5,826 | $10,099 | $15,925 | $1,918,560 |
| 211 | $5,796 | $10,130 | $15,925 | $1,908,431 |
| 212 | $5,765 | $10,160 | $15,925 | $1,898,270 |
| 213 | $5,734 | $10,191 | $15,925 | $1,888,079 |
| 214 | $5,704 | $10,222 | $15,925 | $1,877,858 |
| 215 | $5,673 | $10,253 | $15,925 | $1,867,605 |
| 216 | $5,642 | $10,284 | $15,925 | $1,857,322 |
$191,104
$69,724
$121,379
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,611 | $10,315 | $15,925 | $1,847,007 |
| 218 | $5,579 | $10,346 | $15,925 | $1,836,661 |
| 219 | $5,548 | $10,377 | $15,925 | $1,826,284 |
| 220 | $5,517 | $10,408 | $15,925 | $1,815,876 |
| 221 | $5,485 | $10,440 | $15,925 | $1,805,436 |
| 222 | $5,454 | $10,471 | $15,925 | $1,794,964 |
| 223 | $5,422 | $10,503 | $15,925 | $1,784,461 |
| 224 | $5,391 | $10,535 | $15,925 | $1,773,927 |
| 225 | $5,359 | $10,567 | $15,925 | $1,763,360 |
| 226 | $5,327 | $10,598 | $15,925 | $1,752,762 |
| 227 | $5,295 | $10,631 | $15,925 | $1,742,131 |
| 228 | $5,263 | $10,663 | $15,925 | $1,731,468 |
$191,104
$65,251
$125,853
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,230 | $10,695 | $15,925 | $1,720,774 |
| 230 | $5,198 | $10,727 | $15,925 | $1,710,046 |
| 231 | $5,166 | $10,760 | $15,925 | $1,699,287 |
| 232 | $5,133 | $10,792 | $15,925 | $1,688,495 |
| 233 | $5,101 | $10,825 | $15,925 | $1,677,670 |
| 234 | $5,068 | $10,857 | $15,925 | $1,666,813 |
| 235 | $5,035 | $10,890 | $15,925 | $1,655,923 |
| 236 | $5,002 | $10,923 | $15,925 | $1,645,000 |
| 237 | $4,969 | $10,956 | $15,925 | $1,634,044 |
| 238 | $4,936 | $10,989 | $15,925 | $1,623,054 |
| 239 | $4,903 | $11,022 | $15,925 | $1,612,032 |
| 240 | $4,870 | $11,056 | $15,925 | $1,600,976 |
$191,104
$60,612
$130,492
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,836 | $11,089 | $15,925 | $1,589,887 |
| 242 | $4,803 | $11,123 | $15,925 | $1,578,765 |
| 243 | $4,769 | $11,156 | $15,925 | $1,567,609 |
| 244 | $4,735 | $11,190 | $15,925 | $1,556,419 |
| 245 | $4,702 | $11,224 | $15,925 | $1,545,195 |
| 246 | $4,668 | $11,258 | $15,925 | $1,533,938 |
| 247 | $4,634 | $11,292 | $15,925 | $1,522,646 |
| 248 | $4,600 | $11,326 | $15,925 | $1,511,321 |
| 249 | $4,565 | $11,360 | $15,925 | $1,499,961 |
| 250 | $4,531 | $11,394 | $15,925 | $1,488,567 |
| 251 | $4,497 | $11,429 | $15,925 | $1,477,138 |
| 252 | $4,462 | $11,463 | $15,925 | $1,465,675 |
$191,104
$55,802
$135,302
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,428 | $11,498 | $15,925 | $1,454,177 |
| 254 | $4,393 | $11,532 | $15,925 | $1,442,645 |
| 255 | $4,358 | $11,567 | $15,925 | $1,431,077 |
| 256 | $4,323 | $11,602 | $15,925 | $1,419,475 |
| 257 | $4,288 | $11,637 | $15,925 | $1,407,838 |
| 258 | $4,253 | $11,672 | $15,925 | $1,396,165 |
| 259 | $4,218 | $11,708 | $15,925 | $1,384,458 |
| 260 | $4,182 | $11,743 | $15,925 | $1,372,714 |
| 261 | $4,147 | $11,779 | $15,925 | $1,360,936 |
| 262 | $4,111 | $11,814 | $15,925 | $1,349,122 |
| 263 | $4,075 | $11,850 | $15,925 | $1,337,272 |
| 264 | $4,040 | $11,886 | $15,925 | $1,325,386 |
$191,104
$50,815
$140,289
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,004 | $11,922 | $15,925 | $1,313,465 |
| 266 | $3,968 | $11,958 | $15,925 | $1,301,507 |
| 267 | $3,932 | $11,994 | $15,925 | $1,289,513 |
| 268 | $3,895 | $12,030 | $15,925 | $1,277,484 |
| 269 | $3,859 | $12,066 | $15,925 | $1,265,417 |
| 270 | $3,823 | $12,103 | $15,925 | $1,253,315 |
| 271 | $3,786 | $12,139 | $15,925 | $1,241,175 |
| 272 | $3,749 | $12,176 | $15,925 | $1,228,999 |
| 273 | $3,713 | $12,213 | $15,925 | $1,216,787 |
| 274 | $3,676 | $12,250 | $15,925 | $1,204,537 |
| 275 | $3,639 | $12,287 | $15,925 | $1,192,250 |
| 276 | $3,602 | $12,324 | $15,925 | $1,179,927 |
$191,104
$45,644
$145,459
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,564 | $12,361 | $15,925 | $1,167,566 |
| 278 | $3,527 | $12,398 | $15,925 | $1,155,168 |
| 279 | $3,490 | $12,436 | $15,925 | $1,142,732 |
| 280 | $3,452 | $12,473 | $15,925 | $1,130,258 |
| 281 | $3,414 | $12,511 | $15,925 | $1,117,747 |
| 282 | $3,377 | $12,549 | $15,925 | $1,105,199 |
| 283 | $3,339 | $12,587 | $15,925 | $1,092,612 |
| 284 | $3,301 | $12,625 | $15,925 | $1,079,987 |
| 285 | $3,262 | $12,663 | $15,925 | $1,067,324 |
| 286 | $3,224 | $12,701 | $15,925 | $1,054,623 |
| 287 | $3,186 | $12,739 | $15,925 | $1,041,884 |
| 288 | $3,147 | $12,778 | $15,925 | $1,029,106 |
$191,104
$40,283
$150,821
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,109 | $12,817 | $15,925 | $1,016,289 |
| 290 | $3,070 | $12,855 | $15,925 | $1,003,434 |
| 291 | $3,031 | $12,894 | $15,925 | $990,540 |
| 292 | $2,992 | $12,933 | $15,925 | $977,607 |
| 293 | $2,953 | $12,972 | $15,925 | $964,635 |
| 294 | $2,914 | $13,011 | $15,925 | $951,624 |
| 295 | $2,875 | $13,051 | $15,925 | $938,573 |
| 296 | $2,835 | $13,090 | $15,925 | $925,483 |
| 297 | $2,796 | $13,130 | $15,925 | $912,353 |
| 298 | $2,756 | $13,169 | $15,925 | $899,184 |
| 299 | $2,716 | $13,209 | $15,925 | $885,975 |
| 300 | $2,676 | $13,249 | $15,925 | $872,726 |
$191,104
$34,724
$156,380
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,636 | $13,289 | $15,925 | $859,437 |
| 302 | $2,596 | $13,329 | $15,925 | $846,108 |
| 303 | $2,556 | $13,369 | $15,925 | $832,739 |
| 304 | $2,516 | $13,410 | $15,925 | $819,329 |
| 305 | $2,475 | $13,450 | $15,925 | $805,879 |
| 306 | $2,434 | $13,491 | $15,925 | $792,388 |
| 307 | $2,394 | $13,532 | $15,925 | $778,856 |
| 308 | $2,353 | $13,573 | $15,925 | $765,284 |
| 309 | $2,312 | $13,614 | $15,925 | $751,670 |
| 310 | $2,271 | $13,655 | $15,925 | $738,015 |
| 311 | $2,229 | $13,696 | $15,925 | $724,320 |
| 312 | $2,188 | $13,737 | $15,925 | $710,582 |
$191,104
$28,960
$162,144
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,147 | $13,779 | $15,925 | $696,804 |
| 314 | $2,105 | $13,820 | $15,925 | $682,983 |
| 315 | $2,063 | $13,862 | $15,925 | $669,121 |
| 316 | $2,021 | $13,904 | $15,925 | $655,217 |
| 317 | $1,979 | $13,946 | $15,925 | $641,271 |
| 318 | $1,937 | $13,988 | $15,925 | $627,283 |
| 319 | $1,895 | $14,030 | $15,925 | $613,252 |
| 320 | $1,853 | $14,073 | $15,925 | $599,180 |
| 321 | $1,810 | $14,115 | $15,925 | $585,064 |
| 322 | $1,767 | $14,158 | $15,925 | $570,906 |
| 323 | $1,725 | $14,201 | $15,925 | $556,706 |
| 324 | $1,682 | $14,244 | $15,925 | $542,462 |
$191,104
$22,984
$168,120
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,639 | $14,287 | $15,925 | $528,176 |
| 326 | $1,596 | $14,330 | $15,925 | $513,846 |
| 327 | $1,552 | $14,373 | $15,925 | $499,473 |
| 328 | $1,509 | $14,416 | $15,925 | $485,056 |
| 329 | $1,465 | $14,460 | $15,925 | $470,596 |
| 330 | $1,422 | $14,504 | $15,925 | $456,092 |
| 331 | $1,378 | $14,548 | $15,925 | $441,545 |
| 332 | $1,334 | $14,591 | $15,925 | $426,953 |
| 333 | $1,290 | $14,636 | $15,925 | $412,318 |
| 334 | $1,246 | $14,680 | $15,925 | $397,638 |
| 335 | $1,201 | $14,724 | $15,925 | $382,914 |
| 336 | $1,157 | $14,769 | $15,925 | $368,145 |
$191,104
$16,787
$174,317
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,112 | $14,813 | $15,925 | $353,332 |
| 338 | $1,067 | $14,858 | $15,925 | $338,474 |
| 339 | $1,022 | $14,903 | $15,925 | $323,571 |
| 340 | $977 | $14,948 | $15,925 | $308,624 |
| 341 | $932 | $14,993 | $15,925 | $293,631 |
| 342 | $887 | $15,038 | $15,925 | $278,592 |
| 343 | $842 | $15,084 | $15,925 | $263,509 |
| 344 | $796 | $15,129 | $15,925 | $248,379 |
| 345 | $750 | $15,175 | $15,925 | $233,204 |
| 346 | $704 | $15,221 | $15,925 | $217,983 |
| 347 | $658 | $15,267 | $15,925 | $202,717 |
| 348 | $612 | $15,313 | $15,925 | $187,404 |
$191,104
$10,362
$180,742
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $566 | $15,359 | $15,925 | $172,044 |
| 350 | $520 | $15,406 | $15,925 | $156,639 |
| 351 | $473 | $15,452 | $15,925 | $141,187 |
| 352 | $427 | $15,499 | $15,925 | $125,688 |
| 353 | $380 | $15,546 | $15,925 | $110,142 |
| 354 | $333 | $15,593 | $15,925 | $94,550 |
| 355 | $286 | $15,640 | $15,925 | $78,910 |
| 356 | $238 | $15,687 | $15,925 | $63,223 |
| 357 | $191 | $15,734 | $15,925 | $47,489 |
| 358 | $143 | $15,782 | $15,925 | $31,707 |
| 359 | $96 | $15,830 | $15,925 | $15,877 |
| 360 | $48 | $15,877 | $15,925 | $0 |
$191,104
$3,700
$187,404
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。
