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
$870 萬
$700 萬
$800 萬
$830 萬
$720 萬
$830 萬
660 呎
@11,364
819 呎
@9,158
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $20,792 | $15,977 | $13,093 | $11,174 |
| 1.500 | $21,565 | $16,764 | $13,894 | $11,989 |
| 2.000 | $22,355 | $17,574 | $14,725 | $12,841 |
| 2.500 | $23,164 | $18,409 | $15,585 | $13,727 |
| 3.000 | $23,991 | $19,267 | $16,474 | $14,647 |
| 3.500 | $24,835 | $20,148 | $17,392 | $15,600 |
| 4.000 | $25,697 | $21,052 | $18,337 | $16,585 |
| 4.500 | $26,576 | $21,978 | $19,310 | $17,602 |
| 5.000 | $27,472 | $22,927 | $20,309 | $18,649 |
| 5.500 | $28,385 | $23,897 | $21,333 | $19,725 |
| 6.000 | $29,316 | $24,889 | $22,383 | $20,828 |
每月供款$15,600
30年
$3,474,000
$2,141,933
$5,615,933
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,133 | $5,467 | $15,600 | $3,468,533 |
| 2 | $10,117 | $5,483 | $15,600 | $3,463,049 |
| 3 | $10,101 | $5,499 | $15,600 | $3,457,550 |
| 4 | $10,085 | $5,515 | $15,600 | $3,452,035 |
| 5 | $10,068 | $5,531 | $15,600 | $3,446,504 |
| 6 | $10,052 | $5,548 | $15,600 | $3,440,956 |
| 7 | $10,036 | $5,564 | $15,600 | $3,435,392 |
| 8 | $10,020 | $5,580 | $15,600 | $3,429,812 |
| 9 | $10,004 | $5,596 | $15,600 | $3,424,216 |
| 10 | $9,987 | $5,613 | $15,600 | $3,418,604 |
| 11 | $9,971 | $5,629 | $15,600 | $3,412,975 |
| 12 | $9,955 | $5,645 | $15,600 | $3,407,329 |
$187,198
$120,527
$66,671
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,938 | $5,662 | $15,600 | $3,401,668 |
| 14 | $9,922 | $5,678 | $15,600 | $3,395,989 |
| 15 | $9,905 | $5,695 | $15,600 | $3,390,295 |
| 16 | $9,888 | $5,711 | $15,600 | $3,384,583 |
| 17 | $9,872 | $5,728 | $15,600 | $3,378,855 |
| 18 | $9,855 | $5,745 | $15,600 | $3,373,110 |
| 19 | $9,838 | $5,762 | $15,600 | $3,367,349 |
| 20 | $9,821 | $5,778 | $15,600 | $3,361,570 |
| 21 | $9,805 | $5,795 | $15,600 | $3,355,775 |
| 22 | $9,788 | $5,812 | $15,600 | $3,349,963 |
| 23 | $9,771 | $5,829 | $15,600 | $3,344,134 |
| 24 | $9,754 | $5,846 | $15,600 | $3,338,288 |
$187,198
$118,156
$69,042
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,737 | $5,863 | $15,600 | $3,332,425 |
| 26 | $9,720 | $5,880 | $15,600 | $3,326,544 |
| 27 | $9,702 | $5,897 | $15,600 | $3,320,647 |
| 28 | $9,685 | $5,915 | $15,600 | $3,314,732 |
| 29 | $9,668 | $5,932 | $15,600 | $3,308,801 |
| 30 | $9,651 | $5,949 | $15,600 | $3,302,851 |
| 31 | $9,633 | $5,966 | $15,600 | $3,296,885 |
| 32 | $9,616 | $5,984 | $15,600 | $3,290,901 |
| 33 | $9,598 | $6,001 | $15,600 | $3,284,900 |
| 34 | $9,581 | $6,019 | $15,600 | $3,278,881 |
| 35 | $9,563 | $6,036 | $15,600 | $3,272,844 |
| 36 | $9,546 | $6,054 | $15,600 | $3,266,790 |
$187,198
$115,700
$71,497
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,528 | $6,072 | $15,600 | $3,260,719 |
| 38 | $9,510 | $6,089 | $15,600 | $3,254,629 |
| 39 | $9,493 | $6,107 | $15,600 | $3,248,522 |
| 40 | $9,475 | $6,125 | $15,600 | $3,242,397 |
| 41 | $9,457 | $6,143 | $15,600 | $3,236,254 |
| 42 | $9,439 | $6,161 | $15,600 | $3,230,094 |
| 43 | $9,421 | $6,179 | $15,600 | $3,223,915 |
| 44 | $9,403 | $6,197 | $15,600 | $3,217,718 |
| 45 | $9,385 | $6,215 | $15,600 | $3,211,503 |
| 46 | $9,367 | $6,233 | $15,600 | $3,205,270 |
| 47 | $9,349 | $6,251 | $15,600 | $3,199,019 |
| 48 | $9,330 | $6,269 | $15,600 | $3,192,750 |
$187,198
$113,157
$74,040
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,312 | $6,288 | $15,600 | $3,186,462 |
| 50 | $9,294 | $6,306 | $15,600 | $3,180,156 |
| 51 | $9,275 | $6,324 | $15,600 | $3,173,832 |
| 52 | $9,257 | $6,343 | $15,600 | $3,167,489 |
| 53 | $9,239 | $6,361 | $15,600 | $3,161,128 |
| 54 | $9,220 | $6,380 | $15,600 | $3,154,748 |
| 55 | $9,201 | $6,398 | $15,600 | $3,148,350 |
| 56 | $9,183 | $6,417 | $15,600 | $3,141,933 |
| 57 | $9,164 | $6,436 | $15,600 | $3,135,497 |
| 58 | $9,145 | $6,455 | $15,600 | $3,129,042 |
| 59 | $9,126 | $6,473 | $15,600 | $3,122,569 |
| 60 | $9,107 | $6,492 | $15,600 | $3,116,076 |
$187,198
$110,524
$76,674
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,089 | $6,511 | $15,600 | $3,109,565 |
| 62 | $9,070 | $6,530 | $15,600 | $3,103,035 |
| 63 | $9,051 | $6,549 | $15,600 | $3,096,486 |
| 64 | $9,031 | $6,568 | $15,600 | $3,089,917 |
| 65 | $9,012 | $6,588 | $15,600 | $3,083,330 |
| 66 | $8,993 | $6,607 | $15,600 | $3,076,723 |
| 67 | $8,974 | $6,626 | $15,600 | $3,070,097 |
| 68 | $8,954 | $6,645 | $15,600 | $3,063,451 |
| 69 | $8,935 | $6,665 | $15,600 | $3,056,787 |
| 70 | $8,916 | $6,684 | $15,600 | $3,050,102 |
| 71 | $8,896 | $6,704 | $15,600 | $3,043,399 |
| 72 | $8,877 | $6,723 | $15,600 | $3,036,676 |
$187,198
$107,797
$79,401
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,857 | $6,743 | $15,600 | $3,029,933 |
| 74 | $8,837 | $6,763 | $15,600 | $3,023,170 |
| 75 | $8,818 | $6,782 | $15,600 | $3,016,388 |
| 76 | $8,798 | $6,802 | $15,600 | $3,009,586 |
| 77 | $8,778 | $6,822 | $15,600 | $3,002,764 |
| 78 | $8,758 | $6,842 | $15,600 | $2,995,922 |
| 79 | $8,738 | $6,862 | $15,600 | $2,989,061 |
| 80 | $8,718 | $6,882 | $15,600 | $2,982,179 |
| 81 | $8,698 | $6,902 | $15,600 | $2,975,277 |
| 82 | $8,678 | $6,922 | $15,600 | $2,968,355 |
| 83 | $8,658 | $6,942 | $15,600 | $2,961,413 |
| 84 | $8,637 | $6,962 | $15,600 | $2,954,451 |
$187,198
$104,973
$82,225
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,617 | $6,983 | $15,600 | $2,947,468 |
| 86 | $8,597 | $7,003 | $15,600 | $2,940,465 |
| 87 | $8,576 | $7,023 | $15,600 | $2,933,442 |
| 88 | $8,556 | $7,044 | $15,600 | $2,926,398 |
| 89 | $8,535 | $7,064 | $15,600 | $2,919,333 |
| 90 | $8,515 | $7,085 | $15,600 | $2,912,248 |
| 91 | $8,494 | $7,106 | $15,600 | $2,905,142 |
| 92 | $8,473 | $7,126 | $15,600 | $2,898,016 |
| 93 | $8,453 | $7,147 | $15,600 | $2,890,869 |
| 94 | $8,432 | $7,168 | $15,600 | $2,883,700 |
| 95 | $8,411 | $7,189 | $15,600 | $2,876,511 |
| 96 | $8,390 | $7,210 | $15,600 | $2,869,301 |
$187,198
$102,048
$85,149
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,369 | $7,231 | $15,600 | $2,862,070 |
| 98 | $8,348 | $7,252 | $15,600 | $2,854,818 |
| 99 | $8,327 | $7,273 | $15,600 | $2,847,545 |
| 100 | $8,305 | $7,294 | $15,600 | $2,840,251 |
| 101 | $8,284 | $7,316 | $15,600 | $2,832,935 |
| 102 | $8,263 | $7,337 | $15,600 | $2,825,598 |
| 103 | $8,241 | $7,358 | $15,600 | $2,818,239 |
| 104 | $8,220 | $7,380 | $15,600 | $2,810,859 |
| 105 | $8,198 | $7,401 | $15,600 | $2,803,458 |
| 106 | $8,177 | $7,423 | $15,600 | $2,796,035 |
| 107 | $8,155 | $7,445 | $15,600 | $2,788,590 |
| 108 | $8,133 | $7,466 | $15,600 | $2,781,124 |
$187,198
$99,020
$88,178
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,112 | $7,488 | $15,600 | $2,773,635 |
| 110 | $8,090 | $7,510 | $15,600 | $2,766,125 |
| 111 | $8,068 | $7,532 | $15,600 | $2,758,593 |
| 112 | $8,046 | $7,554 | $15,600 | $2,751,040 |
| 113 | $8,024 | $7,576 | $15,600 | $2,743,464 |
| 114 | $8,002 | $7,598 | $15,600 | $2,735,866 |
| 115 | $7,980 | $7,620 | $15,600 | $2,728,245 |
| 116 | $7,957 | $7,642 | $15,600 | $2,720,603 |
| 117 | $7,935 | $7,665 | $15,600 | $2,712,938 |
| 118 | $7,913 | $7,687 | $15,600 | $2,705,251 |
| 119 | $7,890 | $7,709 | $15,600 | $2,697,542 |
| 120 | $7,868 | $7,732 | $15,600 | $2,689,810 |
$187,198
$95,884
$91,314
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,845 | $7,755 | $15,600 | $2,682,055 |
| 122 | $7,823 | $7,777 | $15,600 | $2,674,278 |
| 123 | $7,800 | $7,800 | $15,600 | $2,666,478 |
| 124 | $7,777 | $7,823 | $15,600 | $2,658,656 |
| 125 | $7,754 | $7,845 | $15,600 | $2,650,810 |
| 126 | $7,732 | $7,868 | $15,600 | $2,642,942 |
| 127 | $7,709 | $7,891 | $15,600 | $2,635,051 |
| 128 | $7,686 | $7,914 | $15,600 | $2,627,136 |
| 129 | $7,662 | $7,937 | $15,600 | $2,619,199 |
| 130 | $7,639 | $7,960 | $15,600 | $2,611,239 |
| 131 | $7,616 | $7,984 | $15,600 | $2,603,255 |
| 132 | $7,593 | $8,007 | $15,600 | $2,595,248 |
$187,198
$92,636
$94,562
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,569 | $8,030 | $15,600 | $2,587,218 |
| 134 | $7,546 | $8,054 | $15,600 | $2,579,164 |
| 135 | $7,523 | $8,077 | $15,600 | $2,571,087 |
| 136 | $7,499 | $8,101 | $15,600 | $2,562,986 |
| 137 | $7,475 | $8,124 | $15,600 | $2,554,861 |
| 138 | $7,452 | $8,148 | $15,600 | $2,546,713 |
| 139 | $7,428 | $8,172 | $15,600 | $2,538,541 |
| 140 | $7,404 | $8,196 | $15,600 | $2,530,346 |
| 141 | $7,380 | $8,220 | $15,600 | $2,522,126 |
| 142 | $7,356 | $8,244 | $15,600 | $2,513,882 |
| 143 | $7,332 | $8,268 | $15,600 | $2,505,615 |
| 144 | $7,308 | $8,292 | $15,600 | $2,497,323 |
$187,198
$89,273
$97,925
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,284 | $8,316 | $15,600 | $2,489,007 |
| 146 | $7,260 | $8,340 | $15,600 | $2,480,667 |
| 147 | $7,235 | $8,365 | $15,600 | $2,472,302 |
| 148 | $7,211 | $8,389 | $15,600 | $2,463,913 |
| 149 | $7,186 | $8,413 | $15,600 | $2,455,500 |
| 150 | $7,162 | $8,438 | $15,600 | $2,447,062 |
| 151 | $7,137 | $8,463 | $15,600 | $2,438,599 |
| 152 | $7,113 | $8,487 | $15,600 | $2,430,112 |
| 153 | $7,088 | $8,512 | $15,600 | $2,421,600 |
| 154 | $7,063 | $8,537 | $15,600 | $2,413,063 |
| 155 | $7,038 | $8,562 | $15,600 | $2,404,502 |
| 156 | $7,013 | $8,587 | $15,600 | $2,395,915 |
$187,198
$85,790
$101,408
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,988 | $8,612 | $15,600 | $2,387,303 |
| 158 | $6,963 | $8,637 | $15,600 | $2,378,666 |
| 159 | $6,938 | $8,662 | $15,600 | $2,370,004 |
| 160 | $6,913 | $8,687 | $15,600 | $2,361,317 |
| 161 | $6,887 | $8,713 | $15,600 | $2,352,604 |
| 162 | $6,862 | $8,738 | $15,600 | $2,343,866 |
| 163 | $6,836 | $8,764 | $15,600 | $2,335,103 |
| 164 | $6,811 | $8,789 | $15,600 | $2,326,314 |
| 165 | $6,785 | $8,815 | $15,600 | $2,317,499 |
| 166 | $6,759 | $8,840 | $15,600 | $2,308,659 |
| 167 | $6,734 | $8,866 | $15,600 | $2,299,792 |
| 168 | $6,708 | $8,892 | $15,600 | $2,290,900 |
$187,198
$82,183
$105,015
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,682 | $8,918 | $15,600 | $2,281,982 |
| 170 | $6,656 | $8,944 | $15,600 | $2,273,038 |
| 171 | $6,630 | $8,970 | $15,600 | $2,264,068 |
| 172 | $6,604 | $8,996 | $15,600 | $2,255,072 |
| 173 | $6,577 | $9,023 | $15,600 | $2,246,049 |
| 174 | $6,551 | $9,049 | $15,600 | $2,237,000 |
| 175 | $6,525 | $9,075 | $15,600 | $2,227,925 |
| 176 | $6,498 | $9,102 | $15,600 | $2,218,823 |
| 177 | $6,472 | $9,128 | $15,600 | $2,209,695 |
| 178 | $6,445 | $9,155 | $15,600 | $2,200,540 |
| 179 | $6,418 | $9,182 | $15,600 | $2,191,359 |
| 180 | $6,391 | $9,208 | $15,600 | $2,182,150 |
$187,198
$78,448
$108,750
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,365 | $9,235 | $15,600 | $2,172,915 |
| 182 | $6,338 | $9,262 | $15,600 | $2,163,653 |
| 183 | $6,311 | $9,289 | $15,600 | $2,154,364 |
| 184 | $6,284 | $9,316 | $15,600 | $2,145,048 |
| 185 | $6,256 | $9,343 | $15,600 | $2,135,704 |
| 186 | $6,229 | $9,371 | $15,600 | $2,126,334 |
| 187 | $6,202 | $9,398 | $15,600 | $2,116,936 |
| 188 | $6,174 | $9,425 | $15,600 | $2,107,510 |
| 189 | $6,147 | $9,453 | $15,600 | $2,098,057 |
| 190 | $6,119 | $9,480 | $15,600 | $2,088,577 |
| 191 | $6,092 | $9,508 | $15,600 | $2,079,069 |
| 192 | $6,064 | $9,536 | $15,600 | $2,069,533 |
$187,198
$74,580
$112,618
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,036 | $9,564 | $15,600 | $2,059,969 |
| 194 | $6,008 | $9,592 | $15,600 | $2,050,378 |
| 195 | $5,980 | $9,620 | $15,600 | $2,040,758 |
| 196 | $5,952 | $9,648 | $15,600 | $2,031,110 |
| 197 | $5,924 | $9,676 | $15,600 | $2,021,435 |
| 198 | $5,896 | $9,704 | $15,600 | $2,011,731 |
| 199 | $5,868 | $9,732 | $15,600 | $2,001,998 |
| 200 | $5,839 | $9,761 | $15,600 | $1,992,238 |
| 201 | $5,811 | $9,789 | $15,600 | $1,982,449 |
| 202 | $5,782 | $9,818 | $15,600 | $1,972,631 |
| 203 | $5,754 | $9,846 | $15,600 | $1,962,785 |
| 204 | $5,725 | $9,875 | $15,600 | $1,952,910 |
$187,198
$70,575
$116,623
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,696 | $9,904 | $15,600 | $1,943,006 |
| 206 | $5,667 | $9,933 | $15,600 | $1,933,073 |
| 207 | $5,638 | $9,962 | $15,600 | $1,923,111 |
| 208 | $5,609 | $9,991 | $15,600 | $1,913,121 |
| 209 | $5,580 | $10,020 | $15,600 | $1,903,101 |
| 210 | $5,551 | $10,049 | $15,600 | $1,893,052 |
| 211 | $5,521 | $10,078 | $15,600 | $1,882,973 |
| 212 | $5,492 | $10,108 | $15,600 | $1,872,865 |
| 213 | $5,463 | $10,137 | $15,600 | $1,862,728 |
| 214 | $5,433 | $10,167 | $15,600 | $1,852,561 |
| 215 | $5,403 | $10,197 | $15,600 | $1,842,365 |
| 216 | $5,374 | $10,226 | $15,600 | $1,832,139 |
$187,198
$66,427
$120,771
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,344 | $10,256 | $15,600 | $1,821,883 |
| 218 | $5,314 | $10,286 | $15,600 | $1,811,597 |
| 219 | $5,284 | $10,316 | $15,600 | $1,801,281 |
| 220 | $5,254 | $10,346 | $15,600 | $1,790,934 |
| 221 | $5,224 | $10,376 | $15,600 | $1,780,558 |
| 222 | $5,193 | $10,407 | $15,600 | $1,770,152 |
| 223 | $5,163 | $10,437 | $15,600 | $1,759,715 |
| 224 | $5,133 | $10,467 | $15,600 | $1,749,248 |
| 225 | $5,102 | $10,498 | $15,600 | $1,738,750 |
| 226 | $5,071 | $10,528 | $15,600 | $1,728,221 |
| 227 | $5,041 | $10,559 | $15,600 | $1,717,662 |
| 228 | $5,010 | $10,590 | $15,600 | $1,707,072 |
$187,198
$62,131
$125,067
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,979 | $10,621 | $15,600 | $1,696,451 |
| 230 | $4,948 | $10,652 | $15,600 | $1,685,799 |
| 231 | $4,917 | $10,683 | $15,600 | $1,675,116 |
| 232 | $4,886 | $10,714 | $15,600 | $1,664,402 |
| 233 | $4,855 | $10,745 | $15,600 | $1,653,657 |
| 234 | $4,823 | $10,777 | $15,600 | $1,642,880 |
| 235 | $4,792 | $10,808 | $15,600 | $1,632,072 |
| 236 | $4,760 | $10,840 | $15,600 | $1,621,233 |
| 237 | $4,729 | $10,871 | $15,600 | $1,610,362 |
| 238 | $4,697 | $10,903 | $15,600 | $1,599,459 |
| 239 | $4,665 | $10,935 | $15,600 | $1,588,524 |
| 240 | $4,633 | $10,967 | $15,600 | $1,577,557 |
$187,198
$57,683
$129,515
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,601 | $10,999 | $15,600 | $1,566,559 |
| 242 | $4,569 | $11,031 | $15,600 | $1,555,528 |
| 243 | $4,537 | $11,063 | $15,600 | $1,544,465 |
| 244 | $4,505 | $11,095 | $15,600 | $1,533,370 |
| 245 | $4,472 | $11,127 | $15,600 | $1,522,243 |
| 246 | $4,440 | $11,160 | $15,600 | $1,511,083 |
| 247 | $4,407 | $11,192 | $15,600 | $1,499,890 |
| 248 | $4,375 | $11,225 | $15,600 | $1,488,665 |
| 249 | $4,342 | $11,258 | $15,600 | $1,477,407 |
| 250 | $4,309 | $11,291 | $15,600 | $1,466,116 |
| 251 | $4,276 | $11,324 | $15,600 | $1,454,793 |
| 252 | $4,243 | $11,357 | $15,600 | $1,443,436 |
$187,198
$53,077
$134,121
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,210 | $11,390 | $15,600 | $1,432,046 |
| 254 | $4,177 | $11,423 | $15,600 | $1,420,623 |
| 255 | $4,143 | $11,456 | $15,600 | $1,409,167 |
| 256 | $4,110 | $11,490 | $15,600 | $1,397,677 |
| 257 | $4,077 | $11,523 | $15,600 | $1,386,154 |
| 258 | $4,043 | $11,557 | $15,600 | $1,374,597 |
| 259 | $4,009 | $11,591 | $15,600 | $1,363,007 |
| 260 | $3,975 | $11,624 | $15,600 | $1,351,382 |
| 261 | $3,942 | $11,658 | $15,600 | $1,339,724 |
| 262 | $3,908 | $11,692 | $15,600 | $1,328,032 |
| 263 | $3,873 | $11,726 | $15,600 | $1,316,305 |
| 264 | $3,839 | $11,761 | $15,600 | $1,304,545 |
$187,198
$48,306
$138,891
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,805 | $11,795 | $15,600 | $1,292,750 |
| 266 | $3,771 | $11,829 | $15,600 | $1,280,920 |
| 267 | $3,736 | $11,864 | $15,600 | $1,269,057 |
| 268 | $3,701 | $11,898 | $15,600 | $1,257,158 |
| 269 | $3,667 | $11,933 | $15,600 | $1,245,225 |
| 270 | $3,632 | $11,968 | $15,600 | $1,233,257 |
| 271 | $3,597 | $12,003 | $15,600 | $1,221,254 |
| 272 | $3,562 | $12,038 | $15,600 | $1,209,217 |
| 273 | $3,527 | $12,073 | $15,600 | $1,197,144 |
| 274 | $3,492 | $12,108 | $15,600 | $1,185,036 |
| 275 | $3,456 | $12,143 | $15,600 | $1,172,892 |
| 276 | $3,421 | $12,179 | $15,600 | $1,160,713 |
$187,198
$43,366
$143,831
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,385 | $12,214 | $15,600 | $1,148,499 |
| 278 | $3,350 | $12,250 | $15,600 | $1,136,249 |
| 279 | $3,314 | $12,286 | $15,600 | $1,123,963 |
| 280 | $3,278 | $12,322 | $15,600 | $1,111,641 |
| 281 | $3,242 | $12,358 | $15,600 | $1,099,284 |
| 282 | $3,206 | $12,394 | $15,600 | $1,086,890 |
| 283 | $3,170 | $12,430 | $15,600 | $1,074,461 |
| 284 | $3,134 | $12,466 | $15,600 | $1,061,995 |
| 285 | $3,097 | $12,502 | $15,600 | $1,049,492 |
| 286 | $3,061 | $12,539 | $15,600 | $1,036,954 |
| 287 | $3,024 | $12,575 | $15,600 | $1,024,378 |
| 288 | $2,988 | $12,612 | $15,600 | $1,011,766 |
$187,198
$38,251
$148,947
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,951 | $12,649 | $15,600 | $999,117 |
| 290 | $2,914 | $12,686 | $15,600 | $986,432 |
| 291 | $2,877 | $12,723 | $15,600 | $973,709 |
| 292 | $2,840 | $12,760 | $15,600 | $960,949 |
| 293 | $2,803 | $12,797 | $15,600 | $948,152 |
| 294 | $2,765 | $12,834 | $15,600 | $935,318 |
| 295 | $2,728 | $12,872 | $15,600 | $922,446 |
| 296 | $2,690 | $12,909 | $15,600 | $909,537 |
| 297 | $2,653 | $12,947 | $15,600 | $896,590 |
| 298 | $2,615 | $12,985 | $15,600 | $883,605 |
| 299 | $2,577 | $13,023 | $15,600 | $870,582 |
| 300 | $2,539 | $13,061 | $15,600 | $857,522 |
$187,198
$32,953
$154,245
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,501 | $13,099 | $15,600 | $844,423 |
| 302 | $2,463 | $13,137 | $15,600 | $831,286 |
| 303 | $2,425 | $13,175 | $15,600 | $818,111 |
| 304 | $2,386 | $13,214 | $15,600 | $804,897 |
| 305 | $2,348 | $13,252 | $15,600 | $791,645 |
| 306 | $2,309 | $13,291 | $15,600 | $778,354 |
| 307 | $2,270 | $13,330 | $15,600 | $765,024 |
| 308 | $2,231 | $13,368 | $15,600 | $751,656 |
| 309 | $2,192 | $13,407 | $15,600 | $738,248 |
| 310 | $2,153 | $13,447 | $15,600 | $724,802 |
| 311 | $2,114 | $13,486 | $15,600 | $711,316 |
| 312 | $2,075 | $13,525 | $15,600 | $697,791 |
$187,198
$27,467
$159,731
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,035 | $13,565 | $15,600 | $684,226 |
| 314 | $1,996 | $13,604 | $15,600 | $670,622 |
| 315 | $1,956 | $13,644 | $15,600 | $656,978 |
| 316 | $1,916 | $13,684 | $15,600 | $643,295 |
| 317 | $1,876 | $13,724 | $15,600 | $629,571 |
| 318 | $1,836 | $13,764 | $15,600 | $615,808 |
| 319 | $1,796 | $13,804 | $15,600 | $602,004 |
| 320 | $1,756 | $13,844 | $15,600 | $588,160 |
| 321 | $1,715 | $13,884 | $15,600 | $574,276 |
| 322 | $1,675 | $13,925 | $15,600 | $560,351 |
| 323 | $1,634 | $13,965 | $15,600 | $546,385 |
| 324 | $1,594 | $14,006 | $15,600 | $532,379 |
$187,198
$21,786
$165,412
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,553 | $14,047 | $15,600 | $518,332 |
| 326 | $1,512 | $14,088 | $15,600 | $504,244 |
| 327 | $1,471 | $14,129 | $15,600 | $490,115 |
| 328 | $1,430 | $14,170 | $15,600 | $475,945 |
| 329 | $1,388 | $14,212 | $15,600 | $461,733 |
| 330 | $1,347 | $14,253 | $15,600 | $447,480 |
| 331 | $1,305 | $14,295 | $15,600 | $433,185 |
| 332 | $1,263 | $14,336 | $15,600 | $418,849 |
| 333 | $1,222 | $14,378 | $15,600 | $404,471 |
| 334 | $1,180 | $14,420 | $15,600 | $390,051 |
| 335 | $1,138 | $14,462 | $15,600 | $375,588 |
| 336 | $1,095 | $14,504 | $15,600 | $361,084 |
$187,198
$15,903
$171,295
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,053 | $14,547 | $15,600 | $346,537 |
| 338 | $1,011 | $14,589 | $15,600 | $331,948 |
| 339 | $968 | $14,632 | $15,600 | $317,317 |
| 340 | $926 | $14,674 | $15,600 | $302,642 |
| 341 | $883 | $14,717 | $15,600 | $287,925 |
| 342 | $840 | $14,760 | $15,600 | $273,165 |
| 343 | $797 | $14,803 | $15,600 | $258,362 |
| 344 | $754 | $14,846 | $15,600 | $243,516 |
| 345 | $710 | $14,890 | $15,600 | $228,626 |
| 346 | $667 | $14,933 | $15,600 | $213,693 |
| 347 | $623 | $14,977 | $15,600 | $198,717 |
| 348 | $580 | $15,020 | $15,600 | $183,697 |
$187,198
$9,810
$177,387
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $536 | $15,064 | $15,600 | $168,633 |
| 350 | $492 | $15,108 | $15,600 | $153,525 |
| 351 | $448 | $15,152 | $15,600 | $138,373 |
| 352 | $404 | $15,196 | $15,600 | $123,176 |
| 353 | $359 | $15,241 | $15,600 | $107,936 |
| 354 | $315 | $15,285 | $15,600 | $92,651 |
| 355 | $270 | $15,330 | $15,600 | $77,321 |
| 356 | $226 | $15,374 | $15,600 | $61,947 |
| 357 | $181 | $15,419 | $15,600 | $46,528 |
| 358 | $136 | $15,464 | $15,600 | $31,064 |
| 359 | $91 | $15,509 | $15,600 | $15,554 |
| 360 | $45 | $15,554 | $15,600 | $0 |
$187,198
$3,501
$183,697
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。
