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
$820 萬
$760 萬
$720 萬
$850 萬
498 呎
@15,663
$780 萬
686 呎
@12,391
895 呎
@9,497
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,330 | $16,391 | $13,432 | $11,463 |
| 1.500 | $22,123 | $17,198 | $14,254 | $12,300 |
| 2.000 | $22,935 | $18,030 | $15,106 | $13,173 |
| 2.500 | $23,764 | $18,886 | $15,989 | $14,082 |
| 3.000 | $24,612 | $19,766 | $16,901 | $15,026 |
| 3.500 | $25,478 | $20,670 | $17,842 | $16,004 |
| 4.000 | $26,362 | $21,597 | $18,812 | $17,015 |
| 4.500 | $27,264 | $22,548 | $19,810 | $18,058 |
| 5.000 | $28,184 | $23,521 | $20,835 | $19,132 |
| 5.500 | $29,121 | $24,516 | $21,886 | $20,236 |
| 6.000 | $30,075 | $25,534 | $22,963 | $21,368 |
每月供款$16,004
30年
$3,564,000
$2,197,423
$5,761,423
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,395 | $5,609 | $16,004 | $3,558,391 |
| 2 | $10,379 | $5,625 | $16,004 | $3,552,766 |
| 3 | $10,362 | $5,642 | $16,004 | $3,547,124 |
| 4 | $10,346 | $5,658 | $16,004 | $3,541,466 |
| 5 | $10,329 | $5,675 | $16,004 | $3,535,791 |
| 6 | $10,313 | $5,691 | $16,004 | $3,530,100 |
| 7 | $10,296 | $5,708 | $16,004 | $3,524,392 |
| 8 | $10,279 | $5,724 | $16,004 | $3,518,668 |
| 9 | $10,263 | $5,741 | $16,004 | $3,512,926 |
| 10 | $10,246 | $5,758 | $16,004 | $3,507,169 |
| 11 | $10,229 | $5,775 | $16,004 | $3,501,394 |
| 12 | $10,212 | $5,792 | $16,004 | $3,495,602 |
$192,047
$123,650
$68,398
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,196 | $5,808 | $16,004 | $3,489,794 |
| 14 | $10,179 | $5,825 | $16,004 | $3,483,968 |
| 15 | $10,162 | $5,842 | $16,004 | $3,478,126 |
| 16 | $10,145 | $5,859 | $16,004 | $3,472,267 |
| 17 | $10,127 | $5,877 | $16,004 | $3,466,390 |
| 18 | $10,110 | $5,894 | $16,004 | $3,460,496 |
| 19 | $10,093 | $5,911 | $16,004 | $3,454,586 |
| 20 | $10,076 | $5,928 | $16,004 | $3,448,658 |
| 21 | $10,059 | $5,945 | $16,004 | $3,442,712 |
| 22 | $10,041 | $5,963 | $16,004 | $3,436,749 |
| 23 | $10,024 | $5,980 | $16,004 | $3,430,769 |
| 24 | $10,006 | $5,998 | $16,004 | $3,424,772 |
$192,047
$121,217
$70,830
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,989 | $6,015 | $16,004 | $3,418,757 |
| 26 | $9,971 | $6,033 | $16,004 | $3,412,724 |
| 27 | $9,954 | $6,050 | $16,004 | $3,406,674 |
| 28 | $9,936 | $6,068 | $16,004 | $3,400,606 |
| 29 | $9,918 | $6,086 | $16,004 | $3,394,521 |
| 30 | $9,901 | $6,103 | $16,004 | $3,388,417 |
| 31 | $9,883 | $6,121 | $16,004 | $3,382,296 |
| 32 | $9,865 | $6,139 | $16,004 | $3,376,157 |
| 33 | $9,847 | $6,157 | $16,004 | $3,370,001 |
| 34 | $9,829 | $6,175 | $16,004 | $3,363,826 |
| 35 | $9,811 | $6,193 | $16,004 | $3,357,633 |
| 36 | $9,793 | $6,211 | $16,004 | $3,351,422 |
$192,047
$118,698
$73,350
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,775 | $6,229 | $16,004 | $3,345,193 |
| 38 | $9,757 | $6,247 | $16,004 | $3,338,946 |
| 39 | $9,739 | $6,265 | $16,004 | $3,332,681 |
| 40 | $9,720 | $6,284 | $16,004 | $3,326,397 |
| 41 | $9,702 | $6,302 | $16,004 | $3,320,095 |
| 42 | $9,684 | $6,320 | $16,004 | $3,313,775 |
| 43 | $9,665 | $6,339 | $16,004 | $3,307,436 |
| 44 | $9,647 | $6,357 | $16,004 | $3,301,079 |
| 45 | $9,628 | $6,376 | $16,004 | $3,294,703 |
| 46 | $9,610 | $6,394 | $16,004 | $3,288,309 |
| 47 | $9,591 | $6,413 | $16,004 | $3,281,896 |
| 48 | $9,572 | $6,432 | $16,004 | $3,275,464 |
$192,047
$116,089
$75,958
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,553 | $6,451 | $16,004 | $3,269,013 |
| 50 | $9,535 | $6,469 | $16,004 | $3,262,544 |
| 51 | $9,516 | $6,488 | $16,004 | $3,256,056 |
| 52 | $9,497 | $6,507 | $16,004 | $3,249,549 |
| 53 | $9,478 | $6,526 | $16,004 | $3,243,022 |
| 54 | $9,459 | $6,545 | $16,004 | $3,236,477 |
| 55 | $9,440 | $6,564 | $16,004 | $3,229,913 |
| 56 | $9,421 | $6,583 | $16,004 | $3,223,330 |
| 57 | $9,401 | $6,603 | $16,004 | $3,216,727 |
| 58 | $9,382 | $6,622 | $16,004 | $3,210,105 |
| 59 | $9,363 | $6,641 | $16,004 | $3,203,464 |
| 60 | $9,343 | $6,661 | $16,004 | $3,196,804 |
$192,047
$113,387
$78,660
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,324 | $6,680 | $16,004 | $3,190,124 |
| 62 | $9,305 | $6,699 | $16,004 | $3,183,424 |
| 63 | $9,285 | $6,719 | $16,004 | $3,176,705 |
| 64 | $9,265 | $6,739 | $16,004 | $3,169,967 |
| 65 | $9,246 | $6,758 | $16,004 | $3,163,209 |
| 66 | $9,226 | $6,778 | $16,004 | $3,156,431 |
| 67 | $9,206 | $6,798 | $16,004 | $3,149,633 |
| 68 | $9,186 | $6,818 | $16,004 | $3,142,815 |
| 69 | $9,167 | $6,837 | $16,004 | $3,135,978 |
| 70 | $9,147 | $6,857 | $16,004 | $3,129,121 |
| 71 | $9,127 | $6,877 | $16,004 | $3,122,243 |
| 72 | $9,107 | $6,897 | $16,004 | $3,115,346 |
$192,047
$110,590
$81,458
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,086 | $6,918 | $16,004 | $3,108,428 |
| 74 | $9,066 | $6,938 | $16,004 | $3,101,491 |
| 75 | $9,046 | $6,958 | $16,004 | $3,094,533 |
| 76 | $9,026 | $6,978 | $16,004 | $3,087,554 |
| 77 | $9,005 | $6,999 | $16,004 | $3,080,556 |
| 78 | $8,985 | $7,019 | $16,004 | $3,073,537 |
| 79 | $8,964 | $7,039 | $16,004 | $3,066,497 |
| 80 | $8,944 | $7,060 | $16,004 | $3,059,437 |
| 81 | $8,923 | $7,081 | $16,004 | $3,052,357 |
| 82 | $8,903 | $7,101 | $16,004 | $3,045,256 |
| 83 | $8,882 | $7,122 | $16,004 | $3,038,134 |
| 84 | $8,861 | $7,143 | $16,004 | $3,030,991 |
$192,047
$107,692
$84,355
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,840 | $7,164 | $16,004 | $3,023,827 |
| 86 | $8,819 | $7,184 | $16,004 | $3,016,643 |
| 87 | $8,799 | $7,205 | $16,004 | $3,009,437 |
| 88 | $8,778 | $7,226 | $16,004 | $3,002,211 |
| 89 | $8,756 | $7,248 | $16,004 | $2,994,964 |
| 90 | $8,735 | $7,269 | $16,004 | $2,987,695 |
| 91 | $8,714 | $7,290 | $16,004 | $2,980,405 |
| 92 | $8,693 | $7,311 | $16,004 | $2,973,094 |
| 93 | $8,672 | $7,332 | $16,004 | $2,965,762 |
| 94 | $8,650 | $7,354 | $16,004 | $2,958,408 |
| 95 | $8,629 | $7,375 | $16,004 | $2,951,032 |
| 96 | $8,607 | $7,397 | $16,004 | $2,943,636 |
$192,047
$104,692
$87,355
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,586 | $7,418 | $16,004 | $2,936,217 |
| 98 | $8,564 | $7,440 | $16,004 | $2,928,777 |
| 99 | $8,542 | $7,462 | $16,004 | $2,921,316 |
| 100 | $8,521 | $7,483 | $16,004 | $2,913,832 |
| 101 | $8,499 | $7,505 | $16,004 | $2,906,327 |
| 102 | $8,477 | $7,527 | $16,004 | $2,898,800 |
| 103 | $8,455 | $7,549 | $16,004 | $2,891,251 |
| 104 | $8,433 | $7,571 | $16,004 | $2,883,680 |
| 105 | $8,411 | $7,593 | $16,004 | $2,876,086 |
| 106 | $8,389 | $7,615 | $16,004 | $2,868,471 |
| 107 | $8,366 | $7,638 | $16,004 | $2,860,833 |
| 108 | $8,344 | $7,660 | $16,004 | $2,853,173 |
$192,047
$101,585
$90,462
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,322 | $7,682 | $16,004 | $2,845,491 |
| 110 | $8,299 | $7,705 | $16,004 | $2,837,787 |
| 111 | $8,277 | $7,727 | $16,004 | $2,830,060 |
| 112 | $8,254 | $7,750 | $16,004 | $2,822,310 |
| 113 | $8,232 | $7,772 | $16,004 | $2,814,538 |
| 114 | $8,209 | $7,795 | $16,004 | $2,806,743 |
| 115 | $8,186 | $7,818 | $16,004 | $2,798,925 |
| 116 | $8,164 | $7,840 | $16,004 | $2,791,085 |
| 117 | $8,141 | $7,863 | $16,004 | $2,783,222 |
| 118 | $8,118 | $7,886 | $16,004 | $2,775,335 |
| 119 | $8,095 | $7,909 | $16,004 | $2,767,426 |
| 120 | $8,072 | $7,932 | $16,004 | $2,759,494 |
$192,047
$98,368
$93,680
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,049 | $7,955 | $16,004 | $2,751,538 |
| 122 | $8,025 | $7,979 | $16,004 | $2,743,560 |
| 123 | $8,002 | $8,002 | $16,004 | $2,735,558 |
| 124 | $7,979 | $8,025 | $16,004 | $2,727,533 |
| 125 | $7,955 | $8,049 | $16,004 | $2,719,484 |
| 126 | $7,932 | $8,072 | $16,004 | $2,711,412 |
| 127 | $7,908 | $8,096 | $16,004 | $2,703,316 |
| 128 | $7,885 | $8,119 | $16,004 | $2,695,197 |
| 129 | $7,861 | $8,143 | $16,004 | $2,687,054 |
| 130 | $7,837 | $8,167 | $16,004 | $2,678,887 |
| 131 | $7,813 | $8,191 | $16,004 | $2,670,697 |
| 132 | $7,790 | $8,214 | $16,004 | $2,662,482 |
$192,047
$95,036
$97,012
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,766 | $8,238 | $16,004 | $2,654,244 |
| 134 | $7,742 | $8,262 | $16,004 | $2,645,981 |
| 135 | $7,717 | $8,287 | $16,004 | $2,637,695 |
| 136 | $7,693 | $8,311 | $16,004 | $2,629,384 |
| 137 | $7,669 | $8,335 | $16,004 | $2,621,049 |
| 138 | $7,645 | $8,359 | $16,004 | $2,612,690 |
| 139 | $7,620 | $8,384 | $16,004 | $2,604,307 |
| 140 | $7,596 | $8,408 | $16,004 | $2,595,899 |
| 141 | $7,571 | $8,433 | $16,004 | $2,587,466 |
| 142 | $7,547 | $8,457 | $16,004 | $2,579,009 |
| 143 | $7,522 | $8,482 | $16,004 | $2,570,527 |
| 144 | $7,497 | $8,507 | $16,004 | $2,562,020 |
$192,047
$91,585
$100,462
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,473 | $8,531 | $16,004 | $2,553,489 |
| 146 | $7,448 | $8,556 | $16,004 | $2,544,933 |
| 147 | $7,423 | $8,581 | $16,004 | $2,536,351 |
| 148 | $7,398 | $8,606 | $16,004 | $2,527,745 |
| 149 | $7,373 | $8,631 | $16,004 | $2,519,114 |
| 150 | $7,347 | $8,657 | $16,004 | $2,510,457 |
| 151 | $7,322 | $8,682 | $16,004 | $2,501,775 |
| 152 | $7,297 | $8,707 | $16,004 | $2,493,068 |
| 153 | $7,271 | $8,733 | $16,004 | $2,484,336 |
| 154 | $7,246 | $8,758 | $16,004 | $2,475,578 |
| 155 | $7,220 | $8,784 | $16,004 | $2,466,794 |
| 156 | $7,195 | $8,809 | $16,004 | $2,457,985 |
$192,047
$88,012
$104,035
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,169 | $8,835 | $16,004 | $2,449,150 |
| 158 | $7,143 | $8,861 | $16,004 | $2,440,290 |
| 159 | $7,118 | $8,886 | $16,004 | $2,431,403 |
| 160 | $7,092 | $8,912 | $16,004 | $2,422,491 |
| 161 | $7,066 | $8,938 | $16,004 | $2,413,553 |
| 162 | $7,040 | $8,964 | $16,004 | $2,404,588 |
| 163 | $7,013 | $8,991 | $16,004 | $2,395,598 |
| 164 | $6,987 | $9,017 | $16,004 | $2,386,581 |
| 165 | $6,961 | $9,043 | $16,004 | $2,377,538 |
| 166 | $6,934 | $9,069 | $16,004 | $2,368,468 |
| 167 | $6,908 | $9,096 | $16,004 | $2,359,372 |
| 168 | $6,882 | $9,122 | $16,004 | $2,350,250 |
$192,047
$84,312
$107,735
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,855 | $9,149 | $16,004 | $2,341,101 |
| 170 | $6,828 | $9,176 | $16,004 | $2,331,925 |
| 171 | $6,801 | $9,203 | $16,004 | $2,322,723 |
| 172 | $6,775 | $9,229 | $16,004 | $2,313,493 |
| 173 | $6,748 | $9,256 | $16,004 | $2,304,237 |
| 174 | $6,721 | $9,283 | $16,004 | $2,294,954 |
| 175 | $6,694 | $9,310 | $16,004 | $2,285,643 |
| 176 | $6,666 | $9,337 | $16,004 | $2,276,306 |
| 177 | $6,639 | $9,365 | $16,004 | $2,266,941 |
| 178 | $6,612 | $9,392 | $16,004 | $2,257,549 |
| 179 | $6,585 | $9,419 | $16,004 | $2,248,130 |
| 180 | $6,557 | $9,447 | $16,004 | $2,238,683 |
$192,047
$80,480
$111,567
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,529 | $9,474 | $16,004 | $2,229,208 |
| 182 | $6,502 | $9,502 | $16,004 | $2,219,706 |
| 183 | $6,474 | $9,530 | $16,004 | $2,210,176 |
| 184 | $6,446 | $9,558 | $16,004 | $2,200,619 |
| 185 | $6,418 | $9,585 | $16,004 | $2,191,033 |
| 186 | $6,391 | $9,613 | $16,004 | $2,181,420 |
| 187 | $6,362 | $9,641 | $16,004 | $2,171,778 |
| 188 | $6,334 | $9,670 | $16,004 | $2,162,109 |
| 189 | $6,306 | $9,698 | $16,004 | $2,152,411 |
| 190 | $6,278 | $9,726 | $16,004 | $2,142,685 |
| 191 | $6,249 | $9,754 | $16,004 | $2,132,931 |
| 192 | $6,221 | $9,783 | $16,004 | $2,123,148 |
$192,047
$76,512
$115,535
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,193 | $9,811 | $16,004 | $2,113,336 |
| 194 | $6,164 | $9,840 | $16,004 | $2,103,496 |
| 195 | $6,135 | $9,869 | $16,004 | $2,093,627 |
| 196 | $6,106 | $9,898 | $16,004 | $2,083,730 |
| 197 | $6,078 | $9,926 | $16,004 | $2,073,803 |
| 198 | $6,049 | $9,955 | $16,004 | $2,063,848 |
| 199 | $6,020 | $9,984 | $16,004 | $2,053,864 |
| 200 | $5,990 | $10,014 | $16,004 | $2,043,850 |
| 201 | $5,961 | $10,043 | $16,004 | $2,033,807 |
| 202 | $5,932 | $10,072 | $16,004 | $2,023,735 |
| 203 | $5,903 | $10,101 | $16,004 | $2,013,634 |
| 204 | $5,873 | $10,131 | $16,004 | $2,003,503 |
$192,047
$72,403
$119,644
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,844 | $10,160 | $16,004 | $1,993,343 |
| 206 | $5,814 | $10,190 | $16,004 | $1,983,153 |
| 207 | $5,784 | $10,220 | $16,004 | $1,972,933 |
| 208 | $5,754 | $10,250 | $16,004 | $1,962,683 |
| 209 | $5,724 | $10,279 | $16,004 | $1,952,404 |
| 210 | $5,695 | $10,309 | $16,004 | $1,942,094 |
| 211 | $5,664 | $10,340 | $16,004 | $1,931,755 |
| 212 | $5,634 | $10,370 | $16,004 | $1,921,385 |
| 213 | $5,604 | $10,400 | $16,004 | $1,910,985 |
| 214 | $5,574 | $10,430 | $16,004 | $1,900,555 |
| 215 | $5,543 | $10,461 | $16,004 | $1,890,094 |
| 216 | $5,513 | $10,491 | $16,004 | $1,879,603 |
$192,047
$68,148
$123,900
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,482 | $10,522 | $16,004 | $1,869,082 |
| 218 | $5,451 | $10,552 | $16,004 | $1,858,529 |
| 219 | $5,421 | $10,583 | $16,004 | $1,847,946 |
| 220 | $5,390 | $10,614 | $16,004 | $1,837,332 |
| 221 | $5,359 | $10,645 | $16,004 | $1,826,687 |
| 222 | $5,328 | $10,676 | $16,004 | $1,816,011 |
| 223 | $5,297 | $10,707 | $16,004 | $1,805,303 |
| 224 | $5,265 | $10,738 | $16,004 | $1,794,565 |
| 225 | $5,234 | $10,770 | $16,004 | $1,783,795 |
| 226 | $5,203 | $10,801 | $16,004 | $1,772,994 |
| 227 | $5,171 | $10,833 | $16,004 | $1,762,161 |
| 228 | $5,140 | $10,864 | $16,004 | $1,751,297 |
$192,047
$63,741
$128,307
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,108 | $10,896 | $16,004 | $1,740,401 |
| 230 | $5,076 | $10,928 | $16,004 | $1,729,473 |
| 231 | $5,044 | $10,960 | $16,004 | $1,718,513 |
| 232 | $5,012 | $10,992 | $16,004 | $1,707,522 |
| 233 | $4,980 | $11,024 | $16,004 | $1,696,498 |
| 234 | $4,948 | $11,056 | $16,004 | $1,685,442 |
| 235 | $4,916 | $11,088 | $16,004 | $1,674,354 |
| 236 | $4,884 | $11,120 | $16,004 | $1,663,234 |
| 237 | $4,851 | $11,153 | $16,004 | $1,652,081 |
| 238 | $4,819 | $11,185 | $16,004 | $1,640,895 |
| 239 | $4,786 | $11,218 | $16,004 | $1,629,677 |
| 240 | $4,753 | $11,251 | $16,004 | $1,618,427 |
$192,047
$59,177
$132,870
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,720 | $11,284 | $16,004 | $1,607,143 |
| 242 | $4,688 | $11,316 | $16,004 | $1,595,827 |
| 243 | $4,654 | $11,349 | $16,004 | $1,584,477 |
| 244 | $4,621 | $11,383 | $16,004 | $1,573,095 |
| 245 | $4,588 | $11,416 | $16,004 | $1,561,679 |
| 246 | $4,555 | $11,449 | $16,004 | $1,550,230 |
| 247 | $4,522 | $11,482 | $16,004 | $1,538,747 |
| 248 | $4,488 | $11,516 | $16,004 | $1,527,231 |
| 249 | $4,454 | $11,550 | $16,004 | $1,515,682 |
| 250 | $4,421 | $11,583 | $16,004 | $1,504,099 |
| 251 | $4,387 | $11,617 | $16,004 | $1,492,482 |
| 252 | $4,353 | $11,651 | $16,004 | $1,480,831 |
$192,047
$54,452
$137,596
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,319 | $11,685 | $16,004 | $1,469,146 |
| 254 | $4,285 | $11,719 | $16,004 | $1,457,427 |
| 255 | $4,251 | $11,753 | $16,004 | $1,445,674 |
| 256 | $4,217 | $11,787 | $16,004 | $1,433,887 |
| 257 | $4,182 | $11,822 | $16,004 | $1,422,065 |
| 258 | $4,148 | $11,856 | $16,004 | $1,410,208 |
| 259 | $4,113 | $11,891 | $16,004 | $1,398,318 |
| 260 | $4,078 | $11,926 | $16,004 | $1,386,392 |
| 261 | $4,044 | $11,960 | $16,004 | $1,374,432 |
| 262 | $4,009 | $11,995 | $16,004 | $1,362,437 |
| 263 | $3,974 | $12,030 | $16,004 | $1,350,406 |
| 264 | $3,939 | $12,065 | $16,004 | $1,338,341 |
$192,047
$49,558
$142,490
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,903 | $12,100 | $16,004 | $1,326,241 |
| 266 | $3,868 | $12,136 | $16,004 | $1,314,105 |
| 267 | $3,833 | $12,171 | $16,004 | $1,301,934 |
| 268 | $3,797 | $12,207 | $16,004 | $1,289,727 |
| 269 | $3,762 | $12,242 | $16,004 | $1,277,485 |
| 270 | $3,726 | $12,278 | $16,004 | $1,265,207 |
| 271 | $3,690 | $12,314 | $16,004 | $1,252,893 |
| 272 | $3,654 | $12,350 | $16,004 | $1,240,543 |
| 273 | $3,618 | $12,386 | $16,004 | $1,228,158 |
| 274 | $3,582 | $12,422 | $16,004 | $1,215,736 |
| 275 | $3,546 | $12,458 | $16,004 | $1,203,278 |
| 276 | $3,510 | $12,494 | $16,004 | $1,190,784 |
$192,047
$44,490
$147,558
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,473 | $12,531 | $16,004 | $1,178,253 |
| 278 | $3,437 | $12,567 | $16,004 | $1,165,685 |
| 279 | $3,400 | $12,604 | $16,004 | $1,153,081 |
| 280 | $3,363 | $12,641 | $16,004 | $1,140,440 |
| 281 | $3,326 | $12,678 | $16,004 | $1,127,763 |
| 282 | $3,289 | $12,715 | $16,004 | $1,115,048 |
| 283 | $3,252 | $12,752 | $16,004 | $1,102,296 |
| 284 | $3,215 | $12,789 | $16,004 | $1,089,508 |
| 285 | $3,178 | $12,826 | $16,004 | $1,076,681 |
| 286 | $3,140 | $12,864 | $16,004 | $1,063,818 |
| 287 | $3,103 | $12,901 | $16,004 | $1,050,917 |
| 288 | $3,065 | $12,939 | $16,004 | $1,037,978 |
$192,047
$39,242
$152,806
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,027 | $12,977 | $16,004 | $1,025,001 |
| 290 | $2,990 | $13,014 | $16,004 | $1,011,987 |
| 291 | $2,952 | $13,052 | $16,004 | $998,935 |
| 292 | $2,914 | $13,090 | $16,004 | $985,844 |
| 293 | $2,875 | $13,129 | $16,004 | $972,716 |
| 294 | $2,837 | $13,167 | $16,004 | $959,549 |
| 295 | $2,799 | $13,205 | $16,004 | $946,343 |
| 296 | $2,760 | $13,244 | $16,004 | $933,100 |
| 297 | $2,722 | $13,282 | $16,004 | $919,817 |
| 298 | $2,683 | $13,321 | $16,004 | $906,496 |
| 299 | $2,644 | $13,360 | $16,004 | $893,136 |
| 300 | $2,605 | $13,399 | $16,004 | $879,737 |
$192,047
$33,807
$158,241
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,566 | $13,438 | $16,004 | $866,299 |
| 302 | $2,527 | $13,477 | $16,004 | $852,822 |
| 303 | $2,487 | $13,517 | $16,004 | $839,305 |
| 304 | $2,448 | $13,556 | $16,004 | $825,749 |
| 305 | $2,408 | $13,596 | $16,004 | $812,154 |
| 306 | $2,369 | $13,635 | $16,004 | $798,519 |
| 307 | $2,329 | $13,675 | $16,004 | $784,844 |
| 308 | $2,289 | $13,715 | $16,004 | $771,129 |
| 309 | $2,249 | $13,755 | $16,004 | $757,374 |
| 310 | $2,209 | $13,795 | $16,004 | $743,579 |
| 311 | $2,169 | $13,835 | $16,004 | $729,744 |
| 312 | $2,128 | $13,876 | $16,004 | $715,868 |
$192,047
$28,179
$163,869
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,088 | $13,916 | $16,004 | $701,952 |
| 314 | $2,047 | $13,957 | $16,004 | $687,996 |
| 315 | $2,007 | $13,997 | $16,004 | $673,998 |
| 316 | $1,966 | $14,038 | $16,004 | $659,960 |
| 317 | $1,925 | $14,079 | $16,004 | $645,881 |
| 318 | $1,884 | $14,120 | $16,004 | $631,761 |
| 319 | $1,843 | $14,161 | $16,004 | $617,600 |
| 320 | $1,801 | $14,203 | $16,004 | $603,397 |
| 321 | $1,760 | $14,244 | $16,004 | $589,153 |
| 322 | $1,718 | $14,286 | $16,004 | $574,868 |
| 323 | $1,677 | $14,327 | $16,004 | $560,540 |
| 324 | $1,635 | $14,369 | $16,004 | $546,171 |
$192,047
$22,350
$169,697
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,593 | $14,411 | $16,004 | $531,760 |
| 326 | $1,551 | $14,453 | $16,004 | $517,307 |
| 327 | $1,509 | $14,495 | $16,004 | $502,812 |
| 328 | $1,467 | $14,537 | $16,004 | $488,275 |
| 329 | $1,424 | $14,580 | $16,004 | $473,695 |
| 330 | $1,382 | $14,622 | $16,004 | $459,073 |
| 331 | $1,339 | $14,665 | $16,004 | $444,408 |
| 332 | $1,296 | $14,708 | $16,004 | $429,700 |
| 333 | $1,253 | $14,751 | $16,004 | $414,949 |
| 334 | $1,210 | $14,794 | $16,004 | $400,155 |
| 335 | $1,167 | $14,837 | $16,004 | $385,319 |
| 336 | $1,124 | $14,880 | $16,004 | $370,439 |
$192,047
$16,315
$175,733
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,080 | $14,924 | $16,004 | $355,515 |
| 338 | $1,037 | $14,967 | $16,004 | $340,548 |
| 339 | $993 | $15,011 | $16,004 | $325,537 |
| 340 | $949 | $15,054 | $16,004 | $310,483 |
| 341 | $906 | $15,098 | $16,004 | $295,384 |
| 342 | $862 | $15,142 | $16,004 | $280,242 |
| 343 | $817 | $15,187 | $16,004 | $265,055 |
| 344 | $773 | $15,231 | $16,004 | $249,825 |
| 345 | $729 | $15,275 | $16,004 | $234,549 |
| 346 | $684 | $15,320 | $16,004 | $219,229 |
| 347 | $639 | $15,365 | $16,004 | $203,865 |
| 348 | $595 | $15,409 | $16,004 | $188,456 |
$192,047
$10,064
$181,983
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $550 | $15,454 | $16,004 | $173,001 |
| 350 | $505 | $15,499 | $16,004 | $157,502 |
| 351 | $459 | $15,545 | $16,004 | $141,957 |
| 352 | $414 | $15,590 | $16,004 | $126,367 |
| 353 | $369 | $15,635 | $16,004 | $110,732 |
| 354 | $323 | $15,681 | $16,004 | $95,051 |
| 355 | $277 | $15,727 | $16,004 | $79,324 |
| 356 | $231 | $15,773 | $16,004 | $63,552 |
| 357 | $185 | $15,819 | $16,004 | $47,733 |
| 358 | $139 | $15,865 | $16,004 | $31,868 |
| 359 | $93 | $15,911 | $16,004 | $15,957 |
| 360 | $47 | $15,957 | $16,004 | $0 |
$192,047
$3,592
$188,456
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。