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
$720 萬
$900 萬
$900 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,953 | $16,101 | $13,194 | $11,261 |
| 1.500 | $21,732 | $16,894 | $14,002 | $12,083 |
| 2.000 | $22,529 | $17,711 | $14,839 | $12,940 |
| 2.500 | $23,344 | $18,552 | $15,706 | $13,833 |
| 3.000 | $24,177 | $19,416 | $16,602 | $14,760 |
| 3.500 | $25,028 | $20,304 | $17,527 | $15,721 |
| 4.000 | $25,896 | $21,215 | $18,480 | $16,714 |
| 4.500 | $26,782 | $22,149 | $19,460 | $17,739 |
| 5.000 | $27,686 | $23,105 | $20,466 | $18,794 |
| 5.500 | $28,606 | $24,083 | $21,499 | $19,878 |
| 6.000 | $29,543 | $25,082 | $22,557 | $20,990 |
每月供款$15,722
30年
$3,501,000
$2,158,580
$5,659,580
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,211 | $5,510 | $15,721 | $3,495,490 |
| 2 | $10,195 | $5,526 | $15,721 | $3,489,964 |
| 3 | $10,179 | $5,542 | $15,721 | $3,484,422 |
| 4 | $10,163 | $5,558 | $15,721 | $3,478,864 |
| 5 | $10,147 | $5,574 | $15,721 | $3,473,290 |
| 6 | $10,130 | $5,591 | $15,721 | $3,467,699 |
| 7 | $10,114 | $5,607 | $15,721 | $3,462,092 |
| 8 | $10,098 | $5,623 | $15,721 | $3,456,469 |
| 9 | $10,081 | $5,640 | $15,721 | $3,450,829 |
| 10 | $10,065 | $5,656 | $15,721 | $3,445,173 |
| 11 | $10,048 | $5,673 | $15,721 | $3,439,501 |
| 12 | $10,032 | $5,689 | $15,721 | $3,433,811 |
$188,653
$121,464
$67,189
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,015 | $5,706 | $15,721 | $3,428,106 |
| 14 | $9,999 | $5,722 | $15,721 | $3,422,383 |
| 15 | $9,982 | $5,739 | $15,721 | $3,416,644 |
| 16 | $9,965 | $5,756 | $15,721 | $3,410,888 |
| 17 | $9,948 | $5,773 | $15,721 | $3,405,116 |
| 18 | $9,932 | $5,789 | $15,721 | $3,399,326 |
| 19 | $9,915 | $5,806 | $15,721 | $3,393,520 |
| 20 | $9,898 | $5,823 | $15,721 | $3,387,696 |
| 21 | $9,881 | $5,840 | $15,721 | $3,381,856 |
| 22 | $9,864 | $5,857 | $15,721 | $3,375,999 |
| 23 | $9,847 | $5,874 | $15,721 | $3,370,124 |
| 24 | $9,830 | $5,892 | $15,721 | $3,364,233 |
$188,653
$119,074
$69,578
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,812 | $5,909 | $15,721 | $3,358,324 |
| 26 | $9,795 | $5,926 | $15,721 | $3,352,398 |
| 27 | $9,778 | $5,943 | $15,721 | $3,346,455 |
| 28 | $9,760 | $5,961 | $15,721 | $3,340,495 |
| 29 | $9,743 | $5,978 | $15,721 | $3,334,517 |
| 30 | $9,726 | $5,995 | $15,721 | $3,328,521 |
| 31 | $9,708 | $6,013 | $15,721 | $3,322,508 |
| 32 | $9,691 | $6,030 | $15,721 | $3,316,478 |
| 33 | $9,673 | $6,048 | $15,721 | $3,310,430 |
| 34 | $9,655 | $6,066 | $15,721 | $3,304,364 |
| 35 | $9,638 | $6,083 | $15,721 | $3,298,281 |
| 36 | $9,620 | $6,101 | $15,721 | $3,292,180 |
$188,653
$116,600
$72,053
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,602 | $6,119 | $15,721 | $3,286,061 |
| 38 | $9,584 | $6,137 | $15,721 | $3,279,924 |
| 39 | $9,566 | $6,155 | $15,721 | $3,273,770 |
| 40 | $9,548 | $6,173 | $15,721 | $3,267,597 |
| 41 | $9,530 | $6,191 | $15,721 | $3,261,407 |
| 42 | $9,512 | $6,209 | $15,721 | $3,255,198 |
| 43 | $9,494 | $6,227 | $15,721 | $3,248,971 |
| 44 | $9,476 | $6,245 | $15,721 | $3,242,726 |
| 45 | $9,458 | $6,263 | $15,721 | $3,236,463 |
| 46 | $9,440 | $6,281 | $15,721 | $3,230,182 |
| 47 | $9,421 | $6,300 | $15,721 | $3,223,882 |
| 48 | $9,403 | $6,318 | $15,721 | $3,217,564 |
$188,653
$114,037
$74,616
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,385 | $6,336 | $15,721 | $3,211,228 |
| 50 | $9,366 | $6,355 | $15,721 | $3,204,873 |
| 51 | $9,348 | $6,374 | $15,721 | $3,198,499 |
| 52 | $9,329 | $6,392 | $15,721 | $3,192,107 |
| 53 | $9,310 | $6,411 | $15,721 | $3,185,696 |
| 54 | $9,292 | $6,429 | $15,721 | $3,179,267 |
| 55 | $9,273 | $6,448 | $15,721 | $3,172,819 |
| 56 | $9,254 | $6,467 | $15,721 | $3,166,352 |
| 57 | $9,235 | $6,486 | $15,721 | $3,159,866 |
| 58 | $9,216 | $6,505 | $15,721 | $3,153,361 |
| 59 | $9,197 | $6,524 | $15,721 | $3,146,837 |
| 60 | $9,178 | $6,543 | $15,721 | $3,140,295 |
$188,653
$111,383
$77,270
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,159 | $6,562 | $15,721 | $3,133,733 |
| 62 | $9,140 | $6,581 | $15,721 | $3,127,152 |
| 63 | $9,121 | $6,600 | $15,721 | $3,120,551 |
| 64 | $9,102 | $6,619 | $15,721 | $3,113,932 |
| 65 | $9,082 | $6,639 | $15,721 | $3,107,293 |
| 66 | $9,063 | $6,658 | $15,721 | $3,100,635 |
| 67 | $9,044 | $6,678 | $15,721 | $3,093,958 |
| 68 | $9,024 | $6,697 | $15,721 | $3,087,261 |
| 69 | $9,005 | $6,717 | $15,721 | $3,080,544 |
| 70 | $8,985 | $6,736 | $15,721 | $3,073,808 |
| 71 | $8,965 | $6,756 | $15,721 | $3,067,052 |
| 72 | $8,946 | $6,775 | $15,721 | $3,060,277 |
$188,653
$108,635
$80,018
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,926 | $6,795 | $15,721 | $3,053,481 |
| 74 | $8,906 | $6,815 | $15,721 | $3,046,666 |
| 75 | $8,886 | $6,835 | $15,721 | $3,039,831 |
| 76 | $8,866 | $6,855 | $15,721 | $3,032,977 |
| 77 | $8,846 | $6,875 | $15,721 | $3,026,102 |
| 78 | $8,826 | $6,895 | $15,721 | $3,019,207 |
| 79 | $8,806 | $6,915 | $15,721 | $3,012,292 |
| 80 | $8,786 | $6,935 | $15,721 | $3,005,356 |
| 81 | $8,766 | $6,955 | $15,721 | $2,998,401 |
| 82 | $8,745 | $6,976 | $15,721 | $2,991,425 |
| 83 | $8,725 | $6,996 | $15,721 | $2,984,429 |
| 84 | $8,705 | $7,016 | $15,721 | $2,977,413 |
$188,653
$105,789
$82,864
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,684 | $7,037 | $15,721 | $2,970,376 |
| 86 | $8,664 | $7,057 | $15,721 | $2,963,318 |
| 87 | $8,643 | $7,078 | $15,721 | $2,956,240 |
| 88 | $8,622 | $7,099 | $15,721 | $2,949,142 |
| 89 | $8,602 | $7,119 | $15,721 | $2,942,022 |
| 90 | $8,581 | $7,140 | $15,721 | $2,934,882 |
| 91 | $8,560 | $7,161 | $15,721 | $2,927,721 |
| 92 | $8,539 | $7,182 | $15,721 | $2,920,539 |
| 93 | $8,518 | $7,203 | $15,721 | $2,913,336 |
| 94 | $8,497 | $7,224 | $15,721 | $2,906,113 |
| 95 | $8,476 | $7,245 | $15,721 | $2,898,868 |
| 96 | $8,455 | $7,266 | $15,721 | $2,891,602 |
$188,653
$102,842
$85,811
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,434 | $7,287 | $15,721 | $2,884,315 |
| 98 | $8,413 | $7,308 | $15,721 | $2,877,006 |
| 99 | $8,391 | $7,330 | $15,721 | $2,869,676 |
| 100 | $8,370 | $7,351 | $15,721 | $2,862,325 |
| 101 | $8,348 | $7,373 | $15,721 | $2,854,952 |
| 102 | $8,327 | $7,394 | $15,721 | $2,847,558 |
| 103 | $8,305 | $7,416 | $15,721 | $2,840,143 |
| 104 | $8,284 | $7,437 | $15,721 | $2,832,705 |
| 105 | $8,262 | $7,459 | $15,721 | $2,825,246 |
| 106 | $8,240 | $7,481 | $15,721 | $2,817,766 |
| 107 | $8,218 | $7,503 | $15,721 | $2,810,263 |
| 108 | $8,197 | $7,524 | $15,721 | $2,802,739 |
$188,653
$99,790
$88,863
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,175 | $7,546 | $15,721 | $2,795,192 |
| 110 | $8,153 | $7,568 | $15,721 | $2,787,624 |
| 111 | $8,131 | $7,590 | $15,721 | $2,780,033 |
| 112 | $8,108 | $7,613 | $15,721 | $2,772,421 |
| 113 | $8,086 | $7,635 | $15,721 | $2,764,786 |
| 114 | $8,064 | $7,657 | $15,721 | $2,757,129 |
| 115 | $8,042 | $7,679 | $15,721 | $2,749,449 |
| 116 | $8,019 | $7,702 | $15,721 | $2,741,748 |
| 117 | $7,997 | $7,724 | $15,721 | $2,734,023 |
| 118 | $7,974 | $7,747 | $15,721 | $2,726,276 |
| 119 | $7,952 | $7,769 | $15,721 | $2,718,507 |
| 120 | $7,929 | $7,792 | $15,721 | $2,710,715 |
$188,653
$96,629
$92,024
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,906 | $7,815 | $15,721 | $2,702,900 |
| 122 | $7,883 | $7,838 | $15,721 | $2,695,063 |
| 123 | $7,861 | $7,860 | $15,721 | $2,687,202 |
| 124 | $7,838 | $7,883 | $15,721 | $2,679,319 |
| 125 | $7,815 | $7,906 | $15,721 | $2,671,412 |
| 126 | $7,792 | $7,929 | $15,721 | $2,663,483 |
| 127 | $7,768 | $7,953 | $15,721 | $2,655,530 |
| 128 | $7,745 | $7,976 | $15,721 | $2,647,555 |
| 129 | $7,722 | $7,999 | $15,721 | $2,639,556 |
| 130 | $7,699 | $8,022 | $15,721 | $2,631,533 |
| 131 | $7,675 | $8,046 | $15,721 | $2,623,487 |
| 132 | $7,652 | $8,069 | $15,721 | $2,615,418 |
$188,653
$93,356
$95,297
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,628 | $8,093 | $15,721 | $2,607,325 |
| 134 | $7,605 | $8,116 | $15,721 | $2,599,209 |
| 135 | $7,581 | $8,140 | $15,721 | $2,591,069 |
| 136 | $7,557 | $8,164 | $15,721 | $2,582,905 |
| 137 | $7,533 | $8,188 | $15,721 | $2,574,718 |
| 138 | $7,510 | $8,211 | $15,721 | $2,566,506 |
| 139 | $7,486 | $8,235 | $15,721 | $2,558,271 |
| 140 | $7,462 | $8,259 | $15,721 | $2,550,011 |
| 141 | $7,438 | $8,284 | $15,721 | $2,541,728 |
| 142 | $7,413 | $8,308 | $15,721 | $2,533,420 |
| 143 | $7,389 | $8,332 | $15,721 | $2,525,088 |
| 144 | $7,365 | $8,356 | $15,721 | $2,516,732 |
$188,653
$89,967
$98,686
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,340 | $8,381 | $15,721 | $2,508,351 |
| 146 | $7,316 | $8,405 | $15,721 | $2,499,946 |
| 147 | $7,292 | $8,430 | $15,721 | $2,491,517 |
| 148 | $7,267 | $8,454 | $15,721 | $2,483,063 |
| 149 | $7,242 | $8,479 | $15,721 | $2,474,584 |
| 150 | $7,218 | $8,504 | $15,721 | $2,466,080 |
| 151 | $7,193 | $8,528 | $15,721 | $2,457,552 |
| 152 | $7,168 | $8,553 | $15,721 | $2,448,999 |
| 153 | $7,143 | $8,578 | $15,721 | $2,440,421 |
| 154 | $7,118 | $8,603 | $15,721 | $2,431,818 |
| 155 | $7,093 | $8,628 | $15,721 | $2,423,189 |
| 156 | $7,068 | $8,653 | $15,721 | $2,414,536 |
$188,653
$86,457
$102,196
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,042 | $8,679 | $15,721 | $2,405,857 |
| 158 | $7,017 | $8,704 | $15,721 | $2,397,153 |
| 159 | $6,992 | $8,729 | $15,721 | $2,388,424 |
| 160 | $6,966 | $8,755 | $15,721 | $2,379,669 |
| 161 | $6,941 | $8,780 | $15,721 | $2,370,889 |
| 162 | $6,915 | $8,806 | $15,721 | $2,362,083 |
| 163 | $6,889 | $8,832 | $15,721 | $2,353,251 |
| 164 | $6,864 | $8,857 | $15,721 | $2,344,394 |
| 165 | $6,838 | $8,883 | $15,721 | $2,335,511 |
| 166 | $6,812 | $8,909 | $15,721 | $2,326,601 |
| 167 | $6,786 | $8,935 | $15,721 | $2,317,666 |
| 168 | $6,760 | $8,961 | $15,721 | $2,308,705 |
$188,653
$82,822
$105,831
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,734 | $8,987 | $15,721 | $2,299,718 |
| 170 | $6,708 | $9,014 | $15,721 | $2,290,704 |
| 171 | $6,681 | $9,040 | $15,721 | $2,281,664 |
| 172 | $6,655 | $9,066 | $15,721 | $2,272,598 |
| 173 | $6,628 | $9,093 | $15,721 | $2,263,506 |
| 174 | $6,602 | $9,119 | $15,721 | $2,254,386 |
| 175 | $6,575 | $9,146 | $15,721 | $2,245,241 |
| 176 | $6,549 | $9,172 | $15,721 | $2,236,068 |
| 177 | $6,522 | $9,199 | $15,721 | $2,226,869 |
| 178 | $6,495 | $9,226 | $15,721 | $2,217,643 |
| 179 | $6,468 | $9,253 | $15,721 | $2,208,390 |
| 180 | $6,441 | $9,280 | $15,721 | $2,199,110 |
$188,653
$79,058
$109,595
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,414 | $9,307 | $15,721 | $2,189,803 |
| 182 | $6,387 | $9,334 | $15,721 | $2,180,469 |
| 183 | $6,360 | $9,361 | $15,721 | $2,171,108 |
| 184 | $6,332 | $9,389 | $15,721 | $2,161,719 |
| 185 | $6,305 | $9,416 | $15,721 | $2,152,303 |
| 186 | $6,278 | $9,444 | $15,721 | $2,142,859 |
| 187 | $6,250 | $9,471 | $15,721 | $2,133,388 |
| 188 | $6,222 | $9,499 | $15,721 | $2,123,890 |
| 189 | $6,195 | $9,526 | $15,721 | $2,114,363 |
| 190 | $6,167 | $9,554 | $15,721 | $2,104,809 |
| 191 | $6,139 | $9,582 | $15,721 | $2,095,227 |
| 192 | $6,111 | $9,610 | $15,721 | $2,085,617 |
$188,653
$75,160
$113,493
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,083 | $9,638 | $15,721 | $2,075,979 |
| 194 | $6,055 | $9,666 | $15,721 | $2,066,313 |
| 195 | $6,027 | $9,694 | $15,721 | $2,056,619 |
| 196 | $5,998 | $9,723 | $15,721 | $2,046,896 |
| 197 | $5,970 | $9,751 | $15,721 | $2,037,145 |
| 198 | $5,942 | $9,779 | $15,721 | $2,027,366 |
| 199 | $5,913 | $9,808 | $15,721 | $2,017,558 |
| 200 | $5,885 | $9,837 | $15,721 | $2,007,721 |
| 201 | $5,856 | $9,865 | $15,721 | $1,997,856 |
| 202 | $5,827 | $9,894 | $15,721 | $1,987,962 |
| 203 | $5,798 | $9,923 | $15,721 | $1,978,039 |
| 204 | $5,769 | $9,952 | $15,721 | $1,968,088 |
$188,653
$71,123
$117,530
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,740 | $9,981 | $15,721 | $1,958,107 |
| 206 | $5,711 | $10,010 | $15,721 | $1,948,097 |
| 207 | $5,682 | $10,039 | $15,721 | $1,938,058 |
| 208 | $5,653 | $10,068 | $15,721 | $1,927,989 |
| 209 | $5,623 | $10,098 | $15,721 | $1,917,892 |
| 210 | $5,594 | $10,127 | $15,721 | $1,907,765 |
| 211 | $5,564 | $10,157 | $15,721 | $1,897,608 |
| 212 | $5,535 | $10,186 | $15,721 | $1,887,421 |
| 213 | $5,505 | $10,216 | $15,721 | $1,877,205 |
| 214 | $5,475 | $10,246 | $15,721 | $1,866,959 |
| 215 | $5,445 | $10,276 | $15,721 | $1,856,684 |
| 216 | $5,415 | $10,306 | $15,721 | $1,846,378 |
$188,653
$66,943
$121,710
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,385 | $10,336 | $15,721 | $1,836,042 |
| 218 | $5,355 | $10,366 | $15,721 | $1,825,676 |
| 219 | $5,325 | $10,396 | $15,721 | $1,815,280 |
| 220 | $5,295 | $10,426 | $15,721 | $1,804,854 |
| 221 | $5,264 | $10,457 | $15,721 | $1,794,397 |
| 222 | $5,234 | $10,487 | $15,721 | $1,783,909 |
| 223 | $5,203 | $10,518 | $15,721 | $1,773,391 |
| 224 | $5,172 | $10,549 | $15,721 | $1,762,843 |
| 225 | $5,142 | $10,579 | $15,721 | $1,752,263 |
| 226 | $5,111 | $10,610 | $15,721 | $1,741,653 |
| 227 | $5,080 | $10,641 | $15,721 | $1,731,012 |
| 228 | $5,049 | $10,672 | $15,721 | $1,720,339 |
$188,653
$62,614
$126,039
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,018 | $10,703 | $15,721 | $1,709,636 |
| 230 | $4,986 | $10,735 | $15,721 | $1,698,901 |
| 231 | $4,955 | $10,766 | $15,721 | $1,688,136 |
| 232 | $4,924 | $10,797 | $15,721 | $1,677,338 |
| 233 | $4,892 | $10,829 | $15,721 | $1,666,509 |
| 234 | $4,861 | $10,860 | $15,721 | $1,655,649 |
| 235 | $4,829 | $10,892 | $15,721 | $1,644,757 |
| 236 | $4,797 | $10,924 | $15,721 | $1,633,833 |
| 237 | $4,765 | $10,956 | $15,721 | $1,622,877 |
| 238 | $4,733 | $10,988 | $15,721 | $1,611,890 |
| 239 | $4,701 | $11,020 | $15,721 | $1,600,870 |
| 240 | $4,669 | $11,052 | $15,721 | $1,589,818 |
$188,653
$58,131
$130,521
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,637 | $11,084 | $15,721 | $1,578,734 |
| 242 | $4,605 | $11,116 | $15,721 | $1,567,618 |
| 243 | $4,572 | $11,149 | $15,721 | $1,556,469 |
| 244 | $4,540 | $11,181 | $15,721 | $1,545,287 |
| 245 | $4,507 | $11,214 | $15,721 | $1,534,073 |
| 246 | $4,474 | $11,247 | $15,721 | $1,522,827 |
| 247 | $4,442 | $11,279 | $15,721 | $1,511,547 |
| 248 | $4,409 | $11,312 | $15,721 | $1,500,235 |
| 249 | $4,376 | $11,345 | $15,721 | $1,488,890 |
| 250 | $4,343 | $11,378 | $15,721 | $1,477,511 |
| 251 | $4,309 | $11,412 | $15,721 | $1,466,099 |
| 252 | $4,276 | $11,445 | $15,721 | $1,454,655 |
$188,653
$53,489
$135,164
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,243 | $11,478 | $15,721 | $1,443,176 |
| 254 | $4,209 | $11,512 | $15,721 | $1,431,664 |
| 255 | $4,176 | $11,545 | $15,721 | $1,420,119 |
| 256 | $4,142 | $11,579 | $15,721 | $1,408,540 |
| 257 | $4,108 | $11,613 | $15,721 | $1,396,927 |
| 258 | $4,074 | $11,647 | $15,721 | $1,385,281 |
| 259 | $4,040 | $11,681 | $15,721 | $1,373,600 |
| 260 | $4,006 | $11,715 | $15,721 | $1,361,885 |
| 261 | $3,972 | $11,749 | $15,721 | $1,350,136 |
| 262 | $3,938 | $11,783 | $15,721 | $1,338,353 |
| 263 | $3,904 | $11,818 | $15,721 | $1,326,536 |
| 264 | $3,869 | $11,852 | $15,721 | $1,314,684 |
$188,653
$48,682
$139,971
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,834 | $11,887 | $15,721 | $1,302,797 |
| 266 | $3,800 | $11,921 | $15,721 | $1,290,876 |
| 267 | $3,765 | $11,956 | $15,721 | $1,278,920 |
| 268 | $3,730 | $11,991 | $15,721 | $1,266,929 |
| 269 | $3,695 | $12,026 | $15,721 | $1,254,903 |
| 270 | $3,660 | $12,061 | $15,721 | $1,242,842 |
| 271 | $3,625 | $12,096 | $15,721 | $1,230,746 |
| 272 | $3,590 | $12,131 | $15,721 | $1,218,615 |
| 273 | $3,554 | $12,167 | $15,721 | $1,206,448 |
| 274 | $3,519 | $12,202 | $15,721 | $1,194,246 |
| 275 | $3,483 | $12,238 | $15,721 | $1,182,008 |
| 276 | $3,448 | $12,274 | $15,721 | $1,169,734 |
$188,653
$43,703
$144,949
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,412 | $12,309 | $15,721 | $1,157,425 |
| 278 | $3,376 | $12,345 | $15,721 | $1,145,080 |
| 279 | $3,340 | $12,381 | $15,721 | $1,132,699 |
| 280 | $3,304 | $12,417 | $15,721 | $1,120,281 |
| 281 | $3,267 | $12,454 | $15,721 | $1,107,828 |
| 282 | $3,231 | $12,490 | $15,721 | $1,095,338 |
| 283 | $3,195 | $12,526 | $15,721 | $1,082,811 |
| 284 | $3,158 | $12,563 | $15,721 | $1,070,249 |
| 285 | $3,122 | $12,599 | $15,721 | $1,057,649 |
| 286 | $3,085 | $12,636 | $15,721 | $1,045,013 |
| 287 | $3,048 | $12,673 | $15,721 | $1,032,340 |
| 288 | $3,011 | $12,710 | $15,721 | $1,019,630 |
$188,653
$38,548
$150,105
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,974 | $12,747 | $15,721 | $1,006,882 |
| 290 | $2,937 | $12,784 | $15,721 | $994,098 |
| 291 | $2,899 | $12,822 | $15,721 | $981,277 |
| 292 | $2,862 | $12,859 | $15,721 | $968,418 |
| 293 | $2,825 | $12,897 | $15,721 | $955,521 |
| 294 | $2,787 | $12,934 | $15,721 | $942,587 |
| 295 | $2,749 | $12,972 | $15,721 | $929,615 |
| 296 | $2,711 | $13,010 | $15,721 | $916,605 |
| 297 | $2,673 | $13,048 | $15,721 | $903,558 |
| 298 | $2,635 | $13,086 | $15,721 | $890,472 |
| 299 | $2,597 | $13,124 | $15,721 | $877,348 |
| 300 | $2,559 | $13,162 | $15,721 | $864,186 |
$188,653
$33,209
$155,443
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,521 | $13,201 | $15,721 | $850,986 |
| 302 | $2,482 | $13,239 | $15,721 | $837,747 |
| 303 | $2,443 | $13,278 | $15,721 | $824,469 |
| 304 | $2,405 | $13,316 | $15,721 | $811,153 |
| 305 | $2,366 | $13,355 | $15,721 | $797,797 |
| 306 | $2,327 | $13,394 | $15,721 | $784,403 |
| 307 | $2,288 | $13,433 | $15,721 | $770,970 |
| 308 | $2,249 | $13,472 | $15,721 | $757,498 |
| 309 | $2,209 | $13,512 | $15,721 | $743,986 |
| 310 | $2,170 | $13,551 | $15,721 | $730,435 |
| 311 | $2,130 | $13,591 | $15,721 | $716,844 |
| 312 | $2,091 | $13,630 | $15,721 | $703,214 |
$188,653
$27,681
$160,972
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,051 | $13,670 | $15,721 | $689,544 |
| 314 | $2,011 | $13,710 | $15,721 | $675,834 |
| 315 | $1,971 | $13,750 | $15,721 | $662,084 |
| 316 | $1,931 | $13,790 | $15,721 | $648,294 |
| 317 | $1,891 | $13,830 | $15,721 | $634,464 |
| 318 | $1,851 | $13,871 | $15,721 | $620,594 |
| 319 | $1,810 | $13,911 | $15,721 | $606,683 |
| 320 | $1,769 | $13,952 | $15,721 | $592,731 |
| 321 | $1,729 | $13,992 | $15,721 | $578,739 |
| 322 | $1,688 | $14,033 | $15,721 | $564,706 |
| 323 | $1,647 | $14,074 | $15,721 | $550,632 |
| 324 | $1,606 | $14,115 | $15,721 | $536,517 |
$188,653
$21,955
$166,697
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,565 | $14,156 | $15,721 | $522,360 |
| 326 | $1,524 | $14,198 | $15,721 | $508,163 |
| 327 | $1,482 | $14,239 | $15,721 | $493,924 |
| 328 | $1,441 | $14,280 | $15,721 | $479,644 |
| 329 | $1,399 | $14,322 | $15,721 | $465,322 |
| 330 | $1,357 | $14,364 | $15,721 | $450,958 |
| 331 | $1,315 | $14,406 | $15,721 | $436,552 |
| 332 | $1,273 | $14,448 | $15,721 | $422,104 |
| 333 | $1,231 | $14,490 | $15,721 | $407,614 |
| 334 | $1,189 | $14,532 | $15,721 | $393,082 |
| 335 | $1,146 | $14,575 | $15,721 | $378,507 |
| 336 | $1,104 | $14,617 | $15,721 | $363,890 |
$188,653
$16,026
$172,626
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,061 | $14,660 | $15,721 | $349,231 |
| 338 | $1,019 | $14,702 | $15,721 | $334,528 |
| 339 | $976 | $14,745 | $15,721 | $319,783 |
| 340 | $933 | $14,788 | $15,721 | $304,994 |
| 341 | $890 | $14,831 | $15,721 | $290,163 |
| 342 | $846 | $14,875 | $15,721 | $275,288 |
| 343 | $803 | $14,918 | $15,721 | $260,370 |
| 344 | $759 | $14,962 | $15,721 | $245,408 |
| 345 | $716 | $15,005 | $15,721 | $230,403 |
| 346 | $672 | $15,049 | $15,721 | $215,354 |
| 347 | $628 | $15,093 | $15,721 | $200,261 |
| 348 | $584 | $15,137 | $15,721 | $185,124 |
$188,653
$9,887
$178,766
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $540 | $15,181 | $15,721 | $169,943 |
| 350 | $496 | $15,225 | $15,721 | $154,718 |
| 351 | $451 | $15,270 | $15,721 | $139,448 |
| 352 | $407 | $15,314 | $15,721 | $124,134 |
| 353 | $362 | $15,359 | $15,721 | $108,775 |
| 354 | $317 | $15,404 | $15,721 | $93,371 |
| 355 | $272 | $15,449 | $15,721 | $77,922 |
| 356 | $227 | $15,494 | $15,721 | $62,428 |
| 357 | $182 | $15,539 | $15,721 | $46,889 |
| 358 | $137 | $15,584 | $15,721 | $31,305 |
| 359 | $91 | $15,630 | $15,721 | $15,675 |
| 360 | $46 | $15,675 | $15,721 | $0 |
$188,653
$3,528
$185,124
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。