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
$755 萬
$730 萬
$750 萬
$800 萬
$850 萬
$870 萬
$710 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $23,000 | $17,674 | $14,483 | $12,361 |
| 1.500 | $23,855 | $18,544 | $15,370 | $13,263 |
| 2.000 | $24,730 | $19,441 | $16,289 | $14,204 |
| 2.500 | $25,625 | $20,364 | $17,240 | $15,184 |
| 3.000 | $26,539 | $21,313 | $18,224 | $16,202 |
| 3.250 | $27,004 | $21,797 | $18,728 | $16,725 |
| 3.500 | $27,473 | $22,288 | $19,239 | $17,257 |
| 4.000 | $28,426 | $23,288 | $20,285 | $18,347 |
| 4.500 | $29,399 | $24,313 | $21,361 | $19,472 |
| 5.000 | $30,390 | $25,362 | $22,466 | $20,630 |
| 5.500 | $31,401 | $26,436 | $23,599 | $21,820 |
| 6.000 | $32,429 | $27,532 | $24,761 | $23,041 |
每月供款$16,725
30年
$3,843,000
$2,177,993
$6,020,993
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,408 | $6,317 | $16,725 | $3,836,683 |
| 2 | $10,391 | $6,334 | $16,725 | $3,830,349 |
| 3 | $10,374 | $6,351 | $16,725 | $3,823,998 |
| 4 | $10,357 | $6,368 | $16,725 | $3,817,630 |
| 5 | $10,339 | $6,386 | $16,725 | $3,811,244 |
| 6 | $10,322 | $6,403 | $16,725 | $3,804,841 |
| 7 | $10,305 | $6,420 | $16,725 | $3,798,421 |
| 8 | $10,287 | $6,438 | $16,725 | $3,791,984 |
| 9 | $10,270 | $6,455 | $16,725 | $3,785,529 |
| 10 | $10,252 | $6,473 | $16,725 | $3,779,056 |
| 11 | $10,235 | $6,490 | $16,725 | $3,772,566 |
| 12 | $10,217 | $6,508 | $16,725 | $3,766,058 |
$200,700
$123,758
$76,942
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,200 | $6,525 | $16,725 | $3,759,533 |
| 14 | $10,182 | $6,543 | $16,725 | $3,752,990 |
| 15 | $10,164 | $6,561 | $16,725 | $3,746,430 |
| 16 | $10,147 | $6,578 | $16,725 | $3,739,851 |
| 17 | $10,129 | $6,596 | $16,725 | $3,733,255 |
| 18 | $10,111 | $6,614 | $16,725 | $3,726,641 |
| 19 | $10,093 | $6,632 | $16,725 | $3,720,009 |
| 20 | $10,075 | $6,650 | $16,725 | $3,713,359 |
| 21 | $10,057 | $6,668 | $16,725 | $3,706,691 |
| 22 | $10,039 | $6,686 | $16,725 | $3,700,005 |
| 23 | $10,021 | $6,704 | $16,725 | $3,693,301 |
| 24 | $10,003 | $6,722 | $16,725 | $3,686,579 |
$200,700
$121,220
$79,480
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,984 | $6,740 | $16,725 | $3,679,838 |
| 26 | $9,966 | $6,759 | $16,725 | $3,673,079 |
| 27 | $9,948 | $6,777 | $16,725 | $3,666,302 |
| 28 | $9,930 | $6,795 | $16,725 | $3,659,507 |
| 29 | $9,911 | $6,814 | $16,725 | $3,652,693 |
| 30 | $9,893 | $6,832 | $16,725 | $3,645,861 |
| 31 | $9,874 | $6,851 | $16,725 | $3,639,010 |
| 32 | $9,856 | $6,869 | $16,725 | $3,632,141 |
| 33 | $9,837 | $6,888 | $16,725 | $3,625,253 |
| 34 | $9,818 | $6,907 | $16,725 | $3,618,346 |
| 35 | $9,800 | $6,925 | $16,725 | $3,611,421 |
| 36 | $9,781 | $6,944 | $16,725 | $3,604,477 |
$200,700
$118,598
$82,102
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,762 | $6,963 | $16,725 | $3,597,514 |
| 38 | $9,743 | $6,982 | $16,725 | $3,590,532 |
| 39 | $9,724 | $7,001 | $16,725 | $3,583,532 |
| 40 | $9,705 | $7,020 | $16,725 | $3,576,512 |
| 41 | $9,686 | $7,039 | $16,725 | $3,569,473 |
| 42 | $9,667 | $7,058 | $16,725 | $3,562,416 |
| 43 | $9,648 | $7,077 | $16,725 | $3,555,339 |
| 44 | $9,629 | $7,096 | $16,725 | $3,548,243 |
| 45 | $9,610 | $7,115 | $16,725 | $3,541,128 |
| 46 | $9,591 | $7,134 | $16,725 | $3,533,993 |
| 47 | $9,571 | $7,154 | $16,725 | $3,526,840 |
| 48 | $9,552 | $7,173 | $16,725 | $3,519,667 |
$200,700
$115,890
$84,810
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,532 | $7,193 | $16,725 | $3,512,474 |
| 50 | $9,513 | $7,212 | $16,725 | $3,505,262 |
| 51 | $9,493 | $7,232 | $16,725 | $3,498,030 |
| 52 | $9,474 | $7,251 | $16,725 | $3,490,779 |
| 53 | $9,454 | $7,271 | $16,725 | $3,483,509 |
| 54 | $9,435 | $7,290 | $16,725 | $3,476,218 |
| 55 | $9,415 | $7,310 | $16,725 | $3,468,908 |
| 56 | $9,395 | $7,330 | $16,725 | $3,461,578 |
| 57 | $9,375 | $7,350 | $16,725 | $3,454,228 |
| 58 | $9,355 | $7,370 | $16,725 | $3,446,858 |
| 59 | $9,335 | $7,390 | $16,725 | $3,439,468 |
| 60 | $9,315 | $7,410 | $16,725 | $3,432,059 |
$200,700
$113,092
$87,608
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,295 | $7,430 | $16,725 | $3,424,629 |
| 62 | $9,275 | $7,450 | $16,725 | $3,417,179 |
| 63 | $9,255 | $7,470 | $16,725 | $3,409,709 |
| 64 | $9,235 | $7,490 | $16,725 | $3,402,218 |
| 65 | $9,214 | $7,511 | $16,725 | $3,394,708 |
| 66 | $9,194 | $7,531 | $16,725 | $3,387,177 |
| 67 | $9,174 | $7,551 | $16,725 | $3,379,625 |
| 68 | $9,153 | $7,572 | $16,725 | $3,372,054 |
| 69 | $9,133 | $7,592 | $16,725 | $3,364,461 |
| 70 | $9,112 | $7,613 | $16,725 | $3,356,848 |
| 71 | $9,091 | $7,634 | $16,725 | $3,349,215 |
| 72 | $9,071 | $7,654 | $16,725 | $3,341,561 |
$200,700
$110,202
$90,498
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,050 | $7,675 | $16,725 | $3,333,886 |
| 74 | $9,029 | $7,696 | $16,725 | $3,326,190 |
| 75 | $9,008 | $7,717 | $16,725 | $3,318,474 |
| 76 | $8,988 | $7,737 | $16,725 | $3,310,736 |
| 77 | $8,967 | $7,758 | $16,725 | $3,302,978 |
| 78 | $8,946 | $7,779 | $16,725 | $3,295,198 |
| 79 | $8,924 | $7,800 | $16,725 | $3,287,398 |
| 80 | $8,903 | $7,822 | $16,725 | $3,279,576 |
| 81 | $8,882 | $7,843 | $16,725 | $3,271,733 |
| 82 | $8,861 | $7,864 | $16,725 | $3,263,869 |
| 83 | $8,840 | $7,885 | $16,725 | $3,255,984 |
| 84 | $8,818 | $7,907 | $16,725 | $3,248,077 |
$200,700
$107,216
$93,483
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,797 | $7,928 | $16,725 | $3,240,149 |
| 86 | $8,775 | $7,950 | $16,725 | $3,232,200 |
| 87 | $8,754 | $7,971 | $16,725 | $3,224,229 |
| 88 | $8,732 | $7,993 | $16,725 | $3,216,236 |
| 89 | $8,711 | $8,014 | $16,725 | $3,208,222 |
| 90 | $8,689 | $8,036 | $16,725 | $3,200,185 |
| 91 | $8,667 | $8,058 | $16,725 | $3,192,128 |
| 92 | $8,645 | $8,080 | $16,725 | $3,184,048 |
| 93 | $8,623 | $8,102 | $16,725 | $3,175,947 |
| 94 | $8,602 | $8,123 | $16,725 | $3,167,823 |
| 95 | $8,580 | $8,145 | $16,725 | $3,159,678 |
| 96 | $8,557 | $8,168 | $16,725 | $3,151,510 |
$200,700
$104,132
$96,567
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,535 | $8,190 | $16,725 | $3,143,320 |
| 98 | $8,513 | $8,212 | $16,725 | $3,135,109 |
| 99 | $8,491 | $8,234 | $16,725 | $3,126,875 |
| 100 | $8,469 | $8,256 | $16,725 | $3,118,618 |
| 101 | $8,446 | $8,279 | $16,725 | $3,110,339 |
| 102 | $8,424 | $8,301 | $16,725 | $3,102,038 |
| 103 | $8,401 | $8,324 | $16,725 | $3,093,715 |
| 104 | $8,379 | $8,346 | $16,725 | $3,085,369 |
| 105 | $8,356 | $8,369 | $16,725 | $3,077,000 |
| 106 | $8,334 | $8,391 | $16,725 | $3,068,608 |
| 107 | $8,311 | $8,414 | $16,725 | $3,060,194 |
| 108 | $8,288 | $8,437 | $16,725 | $3,051,757 |
$200,700
$100,947
$99,753
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,265 | $8,460 | $16,725 | $3,043,297 |
| 110 | $8,242 | $8,483 | $16,725 | $3,034,815 |
| 111 | $8,219 | $8,506 | $16,725 | $3,026,309 |
| 112 | $8,196 | $8,529 | $16,725 | $3,017,780 |
| 113 | $8,173 | $8,552 | $16,725 | $3,009,228 |
| 114 | $8,150 | $8,575 | $16,725 | $3,000,653 |
| 115 | $8,127 | $8,598 | $16,725 | $2,992,055 |
| 116 | $8,103 | $8,621 | $16,725 | $2,983,434 |
| 117 | $8,080 | $8,645 | $16,725 | $2,974,789 |
| 118 | $8,057 | $8,668 | $16,725 | $2,966,121 |
| 119 | $8,033 | $8,692 | $16,725 | $2,957,429 |
| 120 | $8,010 | $8,715 | $16,725 | $2,948,714 |
$200,700
$97,656
$103,044
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,986 | $8,739 | $16,725 | $2,939,975 |
| 122 | $7,962 | $8,763 | $16,725 | $2,931,212 |
| 123 | $7,939 | $8,786 | $16,725 | $2,922,426 |
| 124 | $7,915 | $8,810 | $16,725 | $2,913,616 |
| 125 | $7,891 | $8,834 | $16,725 | $2,904,782 |
| 126 | $7,867 | $8,858 | $16,725 | $2,895,924 |
| 127 | $7,843 | $8,882 | $16,725 | $2,887,042 |
| 128 | $7,819 | $8,906 | $16,725 | $2,878,136 |
| 129 | $7,795 | $8,930 | $16,725 | $2,869,206 |
| 130 | $7,771 | $8,954 | $16,725 | $2,860,252 |
| 131 | $7,747 | $8,978 | $16,725 | $2,851,274 |
| 132 | $7,722 | $9,003 | $16,725 | $2,842,271 |
$200,700
$94,257
$106,443
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,698 | $9,027 | $16,725 | $2,833,244 |
| 134 | $7,673 | $9,052 | $16,725 | $2,824,192 |
| 135 | $7,649 | $9,076 | $16,725 | $2,815,116 |
| 136 | $7,624 | $9,101 | $16,725 | $2,806,015 |
| 137 | $7,600 | $9,125 | $16,725 | $2,796,890 |
| 138 | $7,575 | $9,150 | $16,725 | $2,787,740 |
| 139 | $7,550 | $9,175 | $16,725 | $2,778,565 |
| 140 | $7,525 | $9,200 | $16,725 | $2,769,365 |
| 141 | $7,500 | $9,225 | $16,725 | $2,760,141 |
| 142 | $7,475 | $9,250 | $16,725 | $2,750,891 |
| 143 | $7,450 | $9,275 | $16,725 | $2,741,616 |
| 144 | $7,425 | $9,300 | $16,725 | $2,732,317 |
$200,700
$90,746
$109,954
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,400 | $9,325 | $16,725 | $2,722,992 |
| 146 | $7,375 | $9,350 | $16,725 | $2,713,641 |
| 147 | $7,349 | $9,376 | $16,725 | $2,704,266 |
| 148 | $7,324 | $9,401 | $16,725 | $2,694,865 |
| 149 | $7,299 | $9,426 | $16,725 | $2,685,439 |
| 150 | $7,273 | $9,452 | $16,725 | $2,675,987 |
| 151 | $7,247 | $9,478 | $16,725 | $2,666,509 |
| 152 | $7,222 | $9,503 | $16,725 | $2,657,006 |
| 153 | $7,196 | $9,529 | $16,725 | $2,647,477 |
| 154 | $7,170 | $9,555 | $16,725 | $2,637,922 |
| 155 | $7,144 | $9,581 | $16,725 | $2,628,342 |
| 156 | $7,118 | $9,607 | $16,725 | $2,618,735 |
$200,700
$87,118
$113,581
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,092 | $9,633 | $16,725 | $2,609,103 |
| 158 | $7,066 | $9,659 | $16,725 | $2,599,444 |
| 159 | $7,040 | $9,685 | $16,725 | $2,589,759 |
| 160 | $7,014 | $9,711 | $16,725 | $2,580,048 |
| 161 | $6,988 | $9,737 | $16,725 | $2,570,311 |
| 162 | $6,961 | $9,764 | $16,725 | $2,560,547 |
| 163 | $6,935 | $9,790 | $16,725 | $2,550,757 |
| 164 | $6,908 | $9,817 | $16,725 | $2,540,940 |
| 165 | $6,882 | $9,843 | $16,725 | $2,531,097 |
| 166 | $6,855 | $9,870 | $16,725 | $2,521,227 |
| 167 | $6,828 | $9,897 | $16,725 | $2,511,330 |
| 168 | $6,802 | $9,923 | $16,725 | $2,501,407 |
$200,700
$83,371
$117,328
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,775 | $9,950 | $16,725 | $2,491,457 |
| 170 | $6,748 | $9,977 | $16,725 | $2,481,479 |
| 171 | $6,721 | $10,004 | $16,725 | $2,471,475 |
| 172 | $6,694 | $10,031 | $16,725 | $2,461,444 |
| 173 | $6,666 | $10,059 | $16,725 | $2,451,385 |
| 174 | $6,639 | $10,086 | $16,725 | $2,441,299 |
| 175 | $6,612 | $10,113 | $16,725 | $2,431,186 |
| 176 | $6,584 | $10,141 | $16,725 | $2,421,046 |
| 177 | $6,557 | $10,168 | $16,725 | $2,410,878 |
| 178 | $6,529 | $10,196 | $16,725 | $2,400,682 |
| 179 | $6,502 | $10,223 | $16,725 | $2,390,459 |
| 180 | $6,474 | $10,251 | $16,725 | $2,380,208 |
$200,700
$79,501
$121,199
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,446 | $10,279 | $16,725 | $2,369,930 |
| 182 | $6,419 | $10,306 | $16,725 | $2,359,623 |
| 183 | $6,391 | $10,334 | $16,725 | $2,349,289 |
| 184 | $6,363 | $10,362 | $16,725 | $2,338,926 |
| 185 | $6,335 | $10,390 | $16,725 | $2,328,536 |
| 186 | $6,306 | $10,419 | $16,725 | $2,318,118 |
| 187 | $6,278 | $10,447 | $16,725 | $2,307,671 |
| 188 | $6,250 | $10,475 | $16,725 | $2,297,196 |
| 189 | $6,222 | $10,503 | $16,725 | $2,286,692 |
| 190 | $6,193 | $10,532 | $16,725 | $2,276,160 |
| 191 | $6,165 | $10,560 | $16,725 | $2,265,600 |
| 192 | $6,136 | $10,589 | $16,725 | $2,255,011 |
$200,700
$75,503
$125,197
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,107 | $10,618 | $16,725 | $2,244,393 |
| 194 | $6,079 | $10,646 | $16,725 | $2,233,747 |
| 195 | $6,050 | $10,675 | $16,725 | $2,223,072 |
| 196 | $6,021 | $10,704 | $16,725 | $2,212,368 |
| 197 | $5,992 | $10,733 | $16,725 | $2,201,634 |
| 198 | $5,963 | $10,762 | $16,725 | $2,190,872 |
| 199 | $5,934 | $10,791 | $16,725 | $2,180,081 |
| 200 | $5,904 | $10,821 | $16,725 | $2,169,260 |
| 201 | $5,875 | $10,850 | $16,725 | $2,158,410 |
| 202 | $5,846 | $10,879 | $16,725 | $2,147,531 |
| 203 | $5,816 | $10,909 | $16,725 | $2,136,622 |
| 204 | $5,787 | $10,938 | $16,725 | $2,125,684 |
$200,700
$71,373
$129,327
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,757 | $10,968 | $16,725 | $2,114,716 |
| 206 | $5,727 | $10,998 | $16,725 | $2,103,719 |
| 207 | $5,698 | $11,027 | $16,725 | $2,092,691 |
| 208 | $5,668 | $11,057 | $16,725 | $2,081,634 |
| 209 | $5,638 | $11,087 | $16,725 | $2,070,547 |
| 210 | $5,608 | $11,117 | $16,725 | $2,059,429 |
| 211 | $5,578 | $11,147 | $16,725 | $2,048,282 |
| 212 | $5,547 | $11,178 | $16,725 | $2,037,104 |
| 213 | $5,517 | $11,208 | $16,725 | $2,025,897 |
| 214 | $5,487 | $11,238 | $16,725 | $2,014,658 |
| 215 | $5,456 | $11,269 | $16,725 | $2,003,390 |
| 216 | $5,426 | $11,299 | $16,725 | $1,992,091 |
$200,700
$67,106
$133,593
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,395 | $11,330 | $16,725 | $1,980,761 |
| 218 | $5,365 | $11,360 | $16,725 | $1,969,401 |
| 219 | $5,334 | $11,391 | $16,725 | $1,958,009 |
| 220 | $5,303 | $11,422 | $16,725 | $1,946,587 |
| 221 | $5,272 | $11,453 | $16,725 | $1,935,134 |
| 222 | $5,241 | $11,484 | $16,725 | $1,923,650 |
| 223 | $5,210 | $11,515 | $16,725 | $1,912,135 |
| 224 | $5,179 | $11,546 | $16,725 | $1,900,589 |
| 225 | $5,147 | $11,578 | $16,725 | $1,889,011 |
| 226 | $5,116 | $11,609 | $16,725 | $1,877,403 |
| 227 | $5,085 | $11,640 | $16,725 | $1,865,762 |
| 228 | $5,053 | $11,672 | $16,725 | $1,854,090 |
$200,700
$62,699
$138,000
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,021 | $11,703 | $16,725 | $1,842,387 |
| 230 | $4,990 | $11,735 | $16,725 | $1,830,652 |
| 231 | $4,958 | $11,767 | $16,725 | $1,818,885 |
| 232 | $4,926 | $11,799 | $16,725 | $1,807,086 |
| 233 | $4,894 | $11,831 | $16,725 | $1,795,255 |
| 234 | $4,862 | $11,863 | $16,725 | $1,783,392 |
| 235 | $4,830 | $11,895 | $16,725 | $1,771,497 |
| 236 | $4,798 | $11,927 | $16,725 | $1,759,570 |
| 237 | $4,766 | $11,959 | $16,725 | $1,747,611 |
| 238 | $4,733 | $11,992 | $16,725 | $1,735,619 |
| 239 | $4,701 | $12,024 | $16,725 | $1,723,594 |
| 240 | $4,668 | $12,057 | $16,725 | $1,711,538 |
$200,700
$58,147
$142,553
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,635 | $12,090 | $16,725 | $1,699,448 |
| 242 | $4,603 | $12,122 | $16,725 | $1,687,326 |
| 243 | $4,570 | $12,155 | $16,725 | $1,675,171 |
| 244 | $4,537 | $12,188 | $16,725 | $1,662,982 |
| 245 | $4,504 | $12,221 | $16,725 | $1,650,761 |
| 246 | $4,471 | $12,254 | $16,725 | $1,638,507 |
| 247 | $4,438 | $12,287 | $16,725 | $1,626,220 |
| 248 | $4,404 | $12,321 | $16,725 | $1,613,899 |
| 249 | $4,371 | $12,354 | $16,725 | $1,601,545 |
| 250 | $4,338 | $12,387 | $16,725 | $1,589,158 |
| 251 | $4,304 | $12,421 | $16,725 | $1,576,737 |
| 252 | $4,270 | $12,455 | $16,725 | $1,564,282 |
$200,700
$53,444
$147,255
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,237 | $12,488 | $16,725 | $1,551,794 |
| 254 | $4,203 | $12,522 | $16,725 | $1,539,272 |
| 255 | $4,169 | $12,556 | $16,725 | $1,526,715 |
| 256 | $4,135 | $12,590 | $16,725 | $1,514,125 |
| 257 | $4,101 | $12,624 | $16,725 | $1,501,501 |
| 258 | $4,067 | $12,658 | $16,725 | $1,488,843 |
| 259 | $4,032 | $12,693 | $16,725 | $1,476,150 |
| 260 | $3,998 | $12,727 | $16,725 | $1,463,423 |
| 261 | $3,963 | $12,762 | $16,725 | $1,450,661 |
| 262 | $3,929 | $12,796 | $16,725 | $1,437,865 |
| 263 | $3,894 | $12,831 | $16,725 | $1,425,035 |
| 264 | $3,859 | $12,866 | $16,725 | $1,412,169 |
$200,700
$48,587
$152,113
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,825 | $12,900 | $16,725 | $1,399,269 |
| 266 | $3,790 | $12,935 | $16,725 | $1,386,333 |
| 267 | $3,755 | $12,970 | $16,725 | $1,373,363 |
| 268 | $3,720 | $13,005 | $16,725 | $1,360,358 |
| 269 | $3,684 | $13,041 | $16,725 | $1,347,317 |
| 270 | $3,649 | $13,076 | $16,725 | $1,334,241 |
| 271 | $3,614 | $13,111 | $16,725 | $1,321,129 |
| 272 | $3,578 | $13,147 | $16,725 | $1,307,983 |
| 273 | $3,542 | $13,183 | $16,725 | $1,294,800 |
| 274 | $3,507 | $13,218 | $16,725 | $1,281,582 |
| 275 | $3,471 | $13,254 | $16,725 | $1,268,328 |
| 276 | $3,435 | $13,290 | $16,725 | $1,255,038 |
$200,700
$43,569
$157,131
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,399 | $13,326 | $16,725 | $1,241,712 |
| 278 | $3,363 | $13,362 | $16,725 | $1,228,350 |
| 279 | $3,327 | $13,398 | $16,725 | $1,214,952 |
| 280 | $3,290 | $13,434 | $16,725 | $1,201,517 |
| 281 | $3,254 | $13,471 | $16,725 | $1,188,046 |
| 282 | $3,218 | $13,507 | $16,725 | $1,174,539 |
| 283 | $3,181 | $13,544 | $16,725 | $1,160,995 |
| 284 | $3,144 | $13,581 | $16,725 | $1,147,414 |
| 285 | $3,108 | $13,617 | $16,725 | $1,133,797 |
| 286 | $3,071 | $13,654 | $16,725 | $1,120,143 |
| 287 | $3,034 | $13,691 | $16,725 | $1,106,452 |
| 288 | $2,997 | $13,728 | $16,725 | $1,092,723 |
$200,700
$38,385
$162,315
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,959 | $13,766 | $16,725 | $1,078,958 |
| 290 | $2,922 | $13,803 | $16,725 | $1,065,155 |
| 291 | $2,885 | $13,840 | $16,725 | $1,051,315 |
| 292 | $2,847 | $13,878 | $16,725 | $1,037,437 |
| 293 | $2,810 | $13,915 | $16,725 | $1,023,522 |
| 294 | $2,772 | $13,953 | $16,725 | $1,009,569 |
| 295 | $2,734 | $13,991 | $16,725 | $995,578 |
| 296 | $2,696 | $14,029 | $16,725 | $981,549 |
| 297 | $2,658 | $14,067 | $16,725 | $967,483 |
| 298 | $2,620 | $14,105 | $16,725 | $953,378 |
| 299 | $2,582 | $14,143 | $16,725 | $939,235 |
| 300 | $2,544 | $14,181 | $16,725 | $925,054 |
$200,700
$33,031
$167,669
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,505 | $14,220 | $16,725 | $910,834 |
| 302 | $2,467 | $14,258 | $16,725 | $896,576 |
| 303 | $2,428 | $14,297 | $16,725 | $882,280 |
| 304 | $2,390 | $14,335 | $16,725 | $867,944 |
| 305 | $2,351 | $14,374 | $16,725 | $853,570 |
| 306 | $2,312 | $14,413 | $16,725 | $839,157 |
| 307 | $2,273 | $14,452 | $16,725 | $824,704 |
| 308 | $2,234 | $14,491 | $16,725 | $810,213 |
| 309 | $2,194 | $14,531 | $16,725 | $795,682 |
| 310 | $2,155 | $14,570 | $16,725 | $781,112 |
| 311 | $2,116 | $14,609 | $16,725 | $766,503 |
| 312 | $2,076 | $14,649 | $16,725 | $751,854 |
$200,700
$27,499
$173,200
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,036 | $14,689 | $16,725 | $737,165 |
| 314 | $1,996 | $14,728 | $16,725 | $722,436 |
| 315 | $1,957 | $14,768 | $16,725 | $707,668 |
| 316 | $1,917 | $14,808 | $16,725 | $692,860 |
| 317 | $1,876 | $14,848 | $16,725 | $678,011 |
| 318 | $1,836 | $14,889 | $16,725 | $663,123 |
| 319 | $1,796 | $14,929 | $16,725 | $648,194 |
| 320 | $1,756 | $14,969 | $16,725 | $633,224 |
| 321 | $1,715 | $15,010 | $16,725 | $618,214 |
| 322 | $1,674 | $15,051 | $16,725 | $603,163 |
| 323 | $1,634 | $15,091 | $16,725 | $588,072 |
| 324 | $1,593 | $15,132 | $16,725 | $572,940 |
$200,700
$21,786
$178,914
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,552 | $15,173 | $16,725 | $557,766 |
| 326 | $1,511 | $15,214 | $16,725 | $542,552 |
| 327 | $1,469 | $15,256 | $16,725 | $527,297 |
| 328 | $1,428 | $15,297 | $16,725 | $512,000 |
| 329 | $1,387 | $15,338 | $16,725 | $496,661 |
| 330 | $1,345 | $15,380 | $16,725 | $481,281 |
| 331 | $1,303 | $15,422 | $16,725 | $465,860 |
| 332 | $1,262 | $15,463 | $16,725 | $450,397 |
| 333 | $1,220 | $15,505 | $16,725 | $434,892 |
| 334 | $1,178 | $15,547 | $16,725 | $419,344 |
| 335 | $1,136 | $15,589 | $16,725 | $403,755 |
| 336 | $1,094 | $15,631 | $16,725 | $388,124 |
$200,700
$15,884
$184,816
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,051 | $15,674 | $16,725 | $372,450 |
| 338 | $1,009 | $15,716 | $16,725 | $356,734 |
| 339 | $966 | $15,759 | $16,725 | $340,975 |
| 340 | $923 | $15,802 | $16,725 | $325,173 |
| 341 | $881 | $15,844 | $16,725 | $309,329 |
| 342 | $838 | $15,887 | $16,725 | $293,442 |
| 343 | $795 | $15,930 | $16,725 | $277,512 |
| 344 | $752 | $15,973 | $16,725 | $261,538 |
| 345 | $708 | $16,017 | $16,725 | $245,521 |
| 346 | $665 | $16,060 | $16,725 | $229,461 |
| 347 | $621 | $16,104 | $16,725 | $213,358 |
| 348 | $578 | $16,147 | $16,725 | $197,211 |
$200,700
$9,787
$190,913
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $534 | $16,191 | $16,725 | $181,020 |
| 350 | $490 | $16,235 | $16,725 | $164,785 |
| 351 | $446 | $16,279 | $16,725 | $148,507 |
| 352 | $402 | $16,323 | $16,725 | $132,184 |
| 353 | $358 | $16,367 | $16,725 | $115,817 |
| 354 | $314 | $16,411 | $16,725 | $99,405 |
| 355 | $269 | $16,456 | $16,725 | $82,950 |
| 356 | $225 | $16,500 | $16,725 | $66,449 |
| 357 | $180 | $16,545 | $16,725 | $49,904 |
| 358 | $135 | $16,590 | $16,725 | $33,315 |
| 359 | $90 | $16,635 | $16,725 | $16,680 |
| 360 | $45 | $16,680 | $16,725 | $0 |
$200,700
$3,489
$197,211
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。
