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
$830 萬
558 呎
@13,082
733 呎
@9,959
$730 萬
$880 萬
$900 萬
$780 萬
755 呎
@11,656
995 呎
@8,844
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $22,031 | $16,929 | $13,873 | $11,840 |
| 1.500 | $22,850 | $17,762 | $14,722 | $12,704 |
| 2.000 | $23,688 | $18,622 | $15,602 | $13,606 |
| 2.500 | $24,545 | $19,506 | $16,514 | $14,544 |
| 3.000 | $25,420 | $20,415 | $17,456 | $15,519 |
| 3.375 | $26,089 | $21,113 | $18,182 | $16,274 |
| 3.500 | $26,315 | $21,348 | $18,428 | $16,529 |
| 4.000 | $27,228 | $22,306 | $19,430 | $17,574 |
| 4.500 | $28,159 | $23,288 | $20,460 | $18,651 |
| 5.000 | $29,109 | $24,293 | $21,519 | $19,760 |
| 5.500 | $30,077 | $25,321 | $22,605 | $20,900 |
| 6.000 | $31,062 | $26,372 | $23,717 | $22,069 |
每月供款$16,274
30年
$3,681,000
$2,177,483
$5,858,483
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,353 | $5,921 | $16,274 | $3,675,079 |
| 2 | $10,336 | $5,937 | $16,274 | $3,669,142 |
| 3 | $10,319 | $5,954 | $16,274 | $3,663,188 |
| 4 | $10,303 | $5,971 | $16,274 | $3,657,217 |
| 5 | $10,286 | $5,988 | $16,274 | $3,651,229 |
| 6 | $10,269 | $6,004 | $16,274 | $3,645,225 |
| 7 | $10,252 | $6,021 | $16,274 | $3,639,203 |
| 8 | $10,235 | $6,038 | $16,274 | $3,633,165 |
| 9 | $10,218 | $6,055 | $16,274 | $3,627,110 |
| 10 | $10,201 | $6,072 | $16,274 | $3,621,038 |
| 11 | $10,184 | $6,089 | $16,274 | $3,614,948 |
| 12 | $10,167 | $6,107 | $16,274 | $3,608,842 |
$195,283
$123,124
$72,158
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,150 | $6,124 | $16,274 | $3,602,718 |
| 14 | $10,133 | $6,141 | $16,274 | $3,596,577 |
| 15 | $10,115 | $6,158 | $16,274 | $3,590,419 |
| 16 | $10,098 | $6,176 | $16,274 | $3,584,243 |
| 17 | $10,081 | $6,193 | $16,274 | $3,578,050 |
| 18 | $10,063 | $6,210 | $16,274 | $3,571,840 |
| 19 | $10,046 | $6,228 | $16,274 | $3,565,612 |
| 20 | $10,028 | $6,245 | $16,274 | $3,559,367 |
| 21 | $10,011 | $6,263 | $16,274 | $3,553,104 |
| 22 | $9,993 | $6,280 | $16,274 | $3,546,824 |
| 23 | $9,975 | $6,298 | $16,274 | $3,540,526 |
| 24 | $9,958 | $6,316 | $16,274 | $3,534,210 |
$195,283
$120,651
$74,632
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,940 | $6,334 | $16,274 | $3,527,876 |
| 26 | $9,922 | $6,351 | $16,274 | $3,521,525 |
| 27 | $9,904 | $6,369 | $16,274 | $3,515,156 |
| 28 | $9,886 | $6,387 | $16,274 | $3,508,768 |
| 29 | $9,868 | $6,405 | $16,274 | $3,502,363 |
| 30 | $9,850 | $6,423 | $16,274 | $3,495,940 |
| 31 | $9,832 | $6,441 | $16,274 | $3,489,499 |
| 32 | $9,814 | $6,459 | $16,274 | $3,483,039 |
| 33 | $9,796 | $6,478 | $16,274 | $3,476,562 |
| 34 | $9,778 | $6,496 | $16,274 | $3,470,066 |
| 35 | $9,760 | $6,514 | $16,274 | $3,463,552 |
| 36 | $9,741 | $6,532 | $16,274 | $3,457,020 |
$195,283
$118,093
$77,190
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,723 | $6,551 | $16,274 | $3,450,469 |
| 38 | $9,704 | $6,569 | $16,274 | $3,443,900 |
| 39 | $9,686 | $6,588 | $16,274 | $3,437,313 |
| 40 | $9,667 | $6,606 | $16,274 | $3,430,706 |
| 41 | $9,649 | $6,625 | $16,274 | $3,424,082 |
| 42 | $9,630 | $6,643 | $16,274 | $3,417,438 |
| 43 | $9,612 | $6,662 | $16,274 | $3,410,776 |
| 44 | $9,593 | $6,681 | $16,274 | $3,404,096 |
| 45 | $9,574 | $6,700 | $16,274 | $3,397,396 |
| 46 | $9,555 | $6,718 | $16,274 | $3,390,678 |
| 47 | $9,536 | $6,737 | $16,274 | $3,383,940 |
| 48 | $9,517 | $6,756 | $16,274 | $3,377,184 |
$195,283
$115,447
$79,836
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,498 | $6,775 | $16,274 | $3,370,409 |
| 50 | $9,479 | $6,794 | $16,274 | $3,363,615 |
| 51 | $9,460 | $6,813 | $16,274 | $3,356,801 |
| 52 | $9,441 | $6,833 | $16,274 | $3,349,969 |
| 53 | $9,422 | $6,852 | $16,274 | $3,343,117 |
| 54 | $9,403 | $6,871 | $16,274 | $3,336,246 |
| 55 | $9,383 | $6,890 | $16,274 | $3,329,355 |
| 56 | $9,364 | $6,910 | $16,274 | $3,322,446 |
| 57 | $9,344 | $6,929 | $16,274 | $3,315,517 |
| 58 | $9,325 | $6,949 | $16,274 | $3,308,568 |
| 59 | $9,305 | $6,968 | $16,274 | $3,301,600 |
| 60 | $9,286 | $6,988 | $16,274 | $3,294,612 |
$195,283
$112,710
$82,572
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,266 | $7,007 | $16,274 | $3,287,604 |
| 62 | $9,246 | $7,027 | $16,274 | $3,280,577 |
| 63 | $9,227 | $7,047 | $16,274 | $3,273,530 |
| 64 | $9,207 | $7,067 | $16,274 | $3,266,464 |
| 65 | $9,187 | $7,087 | $16,274 | $3,259,377 |
| 66 | $9,167 | $7,107 | $16,274 | $3,252,270 |
| 67 | $9,147 | $7,127 | $16,274 | $3,245,144 |
| 68 | $9,127 | $7,147 | $16,274 | $3,237,997 |
| 69 | $9,107 | $7,167 | $16,274 | $3,230,830 |
| 70 | $9,087 | $7,187 | $16,274 | $3,223,644 |
| 71 | $9,066 | $7,207 | $16,274 | $3,216,437 |
| 72 | $9,046 | $7,227 | $16,274 | $3,209,209 |
$195,283
$109,880
$85,403
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,026 | $7,248 | $16,274 | $3,201,962 |
| 74 | $9,006 | $7,268 | $16,274 | $3,194,694 |
| 75 | $8,985 | $7,288 | $16,274 | $3,187,405 |
| 76 | $8,965 | $7,309 | $16,274 | $3,180,096 |
| 77 | $8,944 | $7,330 | $16,274 | $3,172,767 |
| 78 | $8,923 | $7,350 | $16,274 | $3,165,416 |
| 79 | $8,903 | $7,371 | $16,274 | $3,158,046 |
| 80 | $8,882 | $7,392 | $16,274 | $3,150,654 |
| 81 | $8,861 | $7,412 | $16,274 | $3,143,242 |
| 82 | $8,840 | $7,433 | $16,274 | $3,135,808 |
| 83 | $8,819 | $7,454 | $16,274 | $3,128,354 |
| 84 | $8,798 | $7,475 | $16,274 | $3,120,879 |
$195,283
$106,953
$88,330
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,777 | $7,496 | $16,274 | $3,113,383 |
| 86 | $8,756 | $7,517 | $16,274 | $3,105,866 |
| 87 | $8,735 | $7,538 | $16,274 | $3,098,328 |
| 88 | $8,714 | $7,560 | $16,274 | $3,090,768 |
| 89 | $8,693 | $7,581 | $16,274 | $3,083,187 |
| 90 | $8,671 | $7,602 | $16,274 | $3,075,585 |
| 91 | $8,650 | $7,623 | $16,274 | $3,067,962 |
| 92 | $8,629 | $7,645 | $16,274 | $3,060,317 |
| 93 | $8,607 | $7,666 | $16,274 | $3,052,650 |
| 94 | $8,586 | $7,688 | $16,274 | $3,044,963 |
| 95 | $8,564 | $7,710 | $16,274 | $3,037,253 |
| 96 | $8,542 | $7,731 | $16,274 | $3,029,522 |
$195,283
$103,925
$91,358
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,521 | $7,753 | $16,274 | $3,021,769 |
| 98 | $8,499 | $7,775 | $16,274 | $3,013,994 |
| 99 | $8,477 | $7,797 | $16,274 | $3,006,197 |
| 100 | $8,455 | $7,819 | $16,274 | $2,998,378 |
| 101 | $8,433 | $7,841 | $16,274 | $2,990,538 |
| 102 | $8,411 | $7,863 | $16,274 | $2,982,675 |
| 103 | $8,389 | $7,885 | $16,274 | $2,974,790 |
| 104 | $8,367 | $7,907 | $16,274 | $2,966,883 |
| 105 | $8,344 | $7,929 | $16,274 | $2,958,954 |
| 106 | $8,322 | $7,952 | $16,274 | $2,951,003 |
| 107 | $8,300 | $7,974 | $16,274 | $2,943,029 |
| 108 | $8,277 | $7,996 | $16,274 | $2,935,033 |
$195,283
$100,794
$94,489
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,255 | $8,019 | $16,274 | $2,927,014 |
| 110 | $8,232 | $8,041 | $16,274 | $2,918,972 |
| 111 | $8,210 | $8,064 | $16,274 | $2,910,908 |
| 112 | $8,187 | $8,087 | $16,274 | $2,902,822 |
| 113 | $8,164 | $8,109 | $16,274 | $2,894,712 |
| 114 | $8,141 | $8,132 | $16,274 | $2,886,580 |
| 115 | $8,119 | $8,155 | $16,274 | $2,878,425 |
| 116 | $8,096 | $8,178 | $16,274 | $2,870,247 |
| 117 | $8,073 | $8,201 | $16,274 | $2,862,046 |
| 118 | $8,050 | $8,224 | $16,274 | $2,853,822 |
| 119 | $8,026 | $8,247 | $16,274 | $2,845,575 |
| 120 | $8,003 | $8,270 | $16,274 | $2,837,305 |
$195,283
$97,555
$97,728
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,980 | $8,294 | $16,274 | $2,829,011 |
| 122 | $7,957 | $8,317 | $16,274 | $2,820,694 |
| 123 | $7,933 | $8,340 | $16,274 | $2,812,354 |
| 124 | $7,910 | $8,364 | $16,274 | $2,803,990 |
| 125 | $7,886 | $8,387 | $16,274 | $2,795,602 |
| 126 | $7,863 | $8,411 | $16,274 | $2,787,192 |
| 127 | $7,839 | $8,435 | $16,274 | $2,778,757 |
| 128 | $7,815 | $8,458 | $16,274 | $2,770,299 |
| 129 | $7,791 | $8,482 | $16,274 | $2,761,817 |
| 130 | $7,768 | $8,506 | $16,274 | $2,753,311 |
| 131 | $7,744 | $8,530 | $16,274 | $2,744,781 |
| 132 | $7,720 | $8,554 | $16,274 | $2,736,227 |
$195,283
$94,205
$101,078
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,696 | $8,578 | $16,274 | $2,727,649 |
| 134 | $7,672 | $8,602 | $16,274 | $2,719,047 |
| 135 | $7,647 | $8,626 | $16,274 | $2,710,421 |
| 136 | $7,623 | $8,651 | $16,274 | $2,701,770 |
| 137 | $7,599 | $8,675 | $16,274 | $2,693,095 |
| 138 | $7,574 | $8,699 | $16,274 | $2,684,396 |
| 139 | $7,550 | $8,724 | $16,274 | $2,675,672 |
| 140 | $7,525 | $8,748 | $16,274 | $2,666,924 |
| 141 | $7,501 | $8,773 | $16,274 | $2,658,151 |
| 142 | $7,476 | $8,798 | $16,274 | $2,649,354 |
| 143 | $7,451 | $8,822 | $16,274 | $2,640,532 |
| 144 | $7,426 | $8,847 | $16,274 | $2,631,684 |
$195,283
$90,740
$104,542
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,402 | $8,872 | $16,274 | $2,622,813 |
| 146 | $7,377 | $8,897 | $16,274 | $2,613,916 |
| 147 | $7,352 | $8,922 | $16,274 | $2,604,994 |
| 148 | $7,327 | $8,947 | $16,274 | $2,596,047 |
| 149 | $7,301 | $8,972 | $16,274 | $2,587,074 |
| 150 | $7,276 | $8,997 | $16,274 | $2,578,077 |
| 151 | $7,251 | $9,023 | $16,274 | $2,569,054 |
| 152 | $7,225 | $9,048 | $16,274 | $2,560,006 |
| 153 | $7,200 | $9,074 | $16,274 | $2,550,933 |
| 154 | $7,174 | $9,099 | $16,274 | $2,541,834 |
| 155 | $7,149 | $9,125 | $16,274 | $2,532,709 |
| 156 | $7,123 | $9,150 | $16,274 | $2,523,559 |
$195,283
$87,157
$108,126
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,098 | $9,176 | $16,274 | $2,514,383 |
| 158 | $7,072 | $9,202 | $16,274 | $2,505,181 |
| 159 | $7,046 | $9,228 | $16,274 | $2,495,953 |
| 160 | $7,020 | $9,254 | $16,274 | $2,486,699 |
| 161 | $6,994 | $9,280 | $16,274 | $2,477,420 |
| 162 | $6,968 | $9,306 | $16,274 | $2,468,114 |
| 163 | $6,942 | $9,332 | $16,274 | $2,458,782 |
| 164 | $6,915 | $9,358 | $16,274 | $2,449,424 |
| 165 | $6,889 | $9,385 | $16,274 | $2,440,039 |
| 166 | $6,863 | $9,411 | $16,274 | $2,430,628 |
| 167 | $6,836 | $9,437 | $16,274 | $2,421,191 |
| 168 | $6,810 | $9,464 | $16,274 | $2,411,727 |
$195,283
$83,451
$111,832
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,783 | $9,491 | $16,274 | $2,402,236 |
| 170 | $6,756 | $9,517 | $16,274 | $2,392,719 |
| 171 | $6,730 | $9,544 | $16,274 | $2,383,175 |
| 172 | $6,703 | $9,571 | $16,274 | $2,373,604 |
| 173 | $6,676 | $9,598 | $16,274 | $2,364,006 |
| 174 | $6,649 | $9,625 | $16,274 | $2,354,381 |
| 175 | $6,622 | $9,652 | $16,274 | $2,344,729 |
| 176 | $6,595 | $9,679 | $16,274 | $2,335,050 |
| 177 | $6,567 | $9,706 | $16,274 | $2,325,344 |
| 178 | $6,540 | $9,734 | $16,274 | $2,315,611 |
| 179 | $6,513 | $9,761 | $16,274 | $2,305,850 |
| 180 | $6,485 | $9,788 | $16,274 | $2,296,061 |
$195,283
$79,617
$115,665
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,458 | $9,816 | $16,274 | $2,286,246 |
| 182 | $6,430 | $9,843 | $16,274 | $2,276,402 |
| 183 | $6,402 | $9,871 | $16,274 | $2,266,531 |
| 184 | $6,375 | $9,899 | $16,274 | $2,256,632 |
| 185 | $6,347 | $9,927 | $16,274 | $2,246,705 |
| 186 | $6,319 | $9,955 | $16,274 | $2,236,750 |
| 187 | $6,291 | $9,983 | $16,274 | $2,226,768 |
| 188 | $6,263 | $10,011 | $16,274 | $2,216,757 |
| 189 | $6,235 | $10,039 | $16,274 | $2,206,718 |
| 190 | $6,206 | $10,067 | $16,274 | $2,196,651 |
| 191 | $6,178 | $10,095 | $16,274 | $2,186,555 |
| 192 | $6,150 | $10,124 | $16,274 | $2,176,431 |
$195,283
$75,653
$119,630
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,121 | $10,152 | $16,274 | $2,166,279 |
| 194 | $6,093 | $10,181 | $16,274 | $2,156,098 |
| 195 | $6,064 | $10,210 | $16,274 | $2,145,889 |
| 196 | $6,035 | $10,238 | $16,274 | $2,135,650 |
| 197 | $6,007 | $10,267 | $16,274 | $2,125,383 |
| 198 | $5,978 | $10,296 | $16,274 | $2,115,087 |
| 199 | $5,949 | $10,325 | $16,274 | $2,104,763 |
| 200 | $5,920 | $10,354 | $16,274 | $2,094,409 |
| 201 | $5,891 | $10,383 | $16,274 | $2,084,026 |
| 202 | $5,861 | $10,412 | $16,274 | $2,073,613 |
| 203 | $5,832 | $10,442 | $16,274 | $2,063,172 |
| 204 | $5,803 | $10,471 | $16,274 | $2,052,701 |
$195,283
$71,552
$123,730
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,773 | $10,500 | $16,274 | $2,042,201 |
| 206 | $5,744 | $10,530 | $16,274 | $2,031,671 |
| 207 | $5,714 | $10,559 | $16,274 | $2,021,111 |
| 208 | $5,684 | $10,589 | $16,274 | $2,010,522 |
| 209 | $5,655 | $10,619 | $16,274 | $1,999,903 |
| 210 | $5,625 | $10,649 | $16,274 | $1,989,254 |
| 211 | $5,595 | $10,679 | $16,274 | $1,978,576 |
| 212 | $5,565 | $10,709 | $16,274 | $1,967,867 |
| 213 | $5,535 | $10,739 | $16,274 | $1,957,128 |
| 214 | $5,504 | $10,769 | $16,274 | $1,946,359 |
| 215 | $5,474 | $10,799 | $16,274 | $1,935,559 |
| 216 | $5,444 | $10,830 | $16,274 | $1,924,729 |
$195,283
$67,311
$127,972
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,413 | $10,860 | $16,274 | $1,913,869 |
| 218 | $5,383 | $10,891 | $16,274 | $1,902,978 |
| 219 | $5,352 | $10,921 | $16,274 | $1,892,057 |
| 220 | $5,321 | $10,952 | $16,274 | $1,881,105 |
| 221 | $5,291 | $10,983 | $16,274 | $1,870,122 |
| 222 | $5,260 | $11,014 | $16,274 | $1,859,108 |
| 223 | $5,229 | $11,045 | $16,274 | $1,848,063 |
| 224 | $5,198 | $11,076 | $16,274 | $1,836,987 |
| 225 | $5,167 | $11,107 | $16,274 | $1,825,880 |
| 226 | $5,135 | $11,138 | $16,274 | $1,814,742 |
| 227 | $5,104 | $11,170 | $16,274 | $1,803,572 |
| 228 | $5,073 | $11,201 | $16,274 | $1,792,371 |
$195,283
$62,925
$132,358
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,041 | $11,233 | $16,274 | $1,781,139 |
| 230 | $5,009 | $11,264 | $16,274 | $1,769,875 |
| 231 | $4,978 | $11,296 | $16,274 | $1,758,579 |
| 232 | $4,946 | $11,328 | $16,274 | $1,747,251 |
| 233 | $4,914 | $11,359 | $16,274 | $1,735,892 |
| 234 | $4,882 | $11,391 | $16,274 | $1,724,501 |
| 235 | $4,850 | $11,423 | $16,274 | $1,713,077 |
| 236 | $4,818 | $11,456 | $16,274 | $1,701,622 |
| 237 | $4,786 | $11,488 | $16,274 | $1,690,134 |
| 238 | $4,754 | $11,520 | $16,274 | $1,678,614 |
| 239 | $4,721 | $11,552 | $16,274 | $1,667,061 |
| 240 | $4,689 | $11,585 | $16,274 | $1,655,476 |
$195,283
$58,388
$136,895
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,656 | $11,618 | $16,274 | $1,643,859 |
| 242 | $4,623 | $11,650 | $16,274 | $1,632,209 |
| 243 | $4,591 | $11,683 | $16,274 | $1,620,526 |
| 244 | $4,558 | $11,716 | $16,274 | $1,608,810 |
| 245 | $4,525 | $11,749 | $16,274 | $1,597,061 |
| 246 | $4,492 | $11,782 | $16,274 | $1,585,279 |
| 247 | $4,459 | $11,815 | $16,274 | $1,573,464 |
| 248 | $4,425 | $11,848 | $16,274 | $1,561,616 |
| 249 | $4,392 | $11,882 | $16,274 | $1,549,735 |
| 250 | $4,359 | $11,915 | $16,274 | $1,537,820 |
| 251 | $4,325 | $11,948 | $16,274 | $1,525,871 |
| 252 | $4,292 | $11,982 | $16,274 | $1,513,889 |
$195,283
$53,695
$141,587
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,258 | $12,016 | $16,274 | $1,501,873 |
| 254 | $4,224 | $12,050 | $16,274 | $1,489,824 |
| 255 | $4,190 | $12,083 | $16,274 | $1,477,740 |
| 256 | $4,156 | $12,117 | $16,274 | $1,465,623 |
| 257 | $4,122 | $12,151 | $16,274 | $1,453,472 |
| 258 | $4,088 | $12,186 | $16,274 | $1,441,286 |
| 259 | $4,054 | $12,220 | $16,274 | $1,429,066 |
| 260 | $4,019 | $12,254 | $16,274 | $1,416,812 |
| 261 | $3,985 | $12,289 | $16,274 | $1,404,523 |
| 262 | $3,950 | $12,323 | $16,274 | $1,392,199 |
| 263 | $3,916 | $12,358 | $16,274 | $1,379,841 |
| 264 | $3,881 | $12,393 | $16,274 | $1,367,449 |
$195,283
$48,842
$146,440
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,846 | $12,428 | $16,274 | $1,355,021 |
| 266 | $3,811 | $12,463 | $16,274 | $1,342,559 |
| 267 | $3,776 | $12,498 | $16,274 | $1,330,061 |
| 268 | $3,741 | $12,533 | $16,274 | $1,317,528 |
| 269 | $3,706 | $12,568 | $16,274 | $1,304,960 |
| 270 | $3,670 | $12,603 | $16,274 | $1,292,357 |
| 271 | $3,635 | $12,639 | $16,274 | $1,279,718 |
| 272 | $3,599 | $12,674 | $16,274 | $1,267,044 |
| 273 | $3,564 | $12,710 | $16,274 | $1,254,334 |
| 274 | $3,528 | $12,746 | $16,274 | $1,241,588 |
| 275 | $3,492 | $12,782 | $16,274 | $1,228,806 |
| 276 | $3,456 | $12,818 | $16,274 | $1,215,989 |
$195,283
$43,823
$151,460
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,420 | $12,854 | $16,274 | $1,203,135 |
| 278 | $3,384 | $12,890 | $16,274 | $1,190,245 |
| 279 | $3,348 | $12,926 | $16,274 | $1,177,319 |
| 280 | $3,311 | $12,962 | $16,274 | $1,164,357 |
| 281 | $3,275 | $12,999 | $16,274 | $1,151,358 |
| 282 | $3,238 | $13,035 | $16,274 | $1,138,323 |
| 283 | $3,202 | $13,072 | $16,274 | $1,125,251 |
| 284 | $3,165 | $13,109 | $16,274 | $1,112,142 |
| 285 | $3,128 | $13,146 | $16,274 | $1,098,996 |
| 286 | $3,091 | $13,183 | $16,274 | $1,085,814 |
| 287 | $3,054 | $13,220 | $16,274 | $1,072,594 |
| 288 | $3,017 | $13,257 | $16,274 | $1,059,337 |
$195,283
$38,631
$156,652
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,979 | $13,294 | $16,274 | $1,046,043 |
| 290 | $2,942 | $13,332 | $16,274 | $1,032,711 |
| 291 | $2,905 | $13,369 | $16,274 | $1,019,342 |
| 292 | $2,867 | $13,407 | $16,274 | $1,005,936 |
| 293 | $2,829 | $13,444 | $16,274 | $992,491 |
| 294 | $2,791 | $13,482 | $16,274 | $979,009 |
| 295 | $2,753 | $13,520 | $16,274 | $965,489 |
| 296 | $2,715 | $13,558 | $16,274 | $951,931 |
| 297 | $2,677 | $13,596 | $16,274 | $938,335 |
| 298 | $2,639 | $13,634 | $16,274 | $924,700 |
| 299 | $2,601 | $13,673 | $16,274 | $911,027 |
| 300 | $2,562 | $13,711 | $16,274 | $897,316 |
$195,283
$33,262
$162,021
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,524 | $13,750 | $16,274 | $883,566 |
| 302 | $2,485 | $13,789 | $16,274 | $869,778 |
| 303 | $2,446 | $13,827 | $16,274 | $855,950 |
| 304 | $2,407 | $13,866 | $16,274 | $842,084 |
| 305 | $2,368 | $13,905 | $16,274 | $828,179 |
| 306 | $2,329 | $13,944 | $16,274 | $814,235 |
| 307 | $2,290 | $13,984 | $16,274 | $800,251 |
| 308 | $2,251 | $14,023 | $16,274 | $786,228 |
| 309 | $2,211 | $14,062 | $16,274 | $772,166 |
| 310 | $2,172 | $14,102 | $16,274 | $758,064 |
| 311 | $2,132 | $14,142 | $16,274 | $743,923 |
| 312 | $2,092 | $14,181 | $16,274 | $729,741 |
$195,283
$27,708
$167,575
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,052 | $14,221 | $16,274 | $715,520 |
| 314 | $2,012 | $14,261 | $16,274 | $701,259 |
| 315 | $1,972 | $14,301 | $16,274 | $686,958 |
| 316 | $1,932 | $14,341 | $16,274 | $672,616 |
| 317 | $1,892 | $14,382 | $16,274 | $658,234 |
| 318 | $1,851 | $14,422 | $16,274 | $643,812 |
| 319 | $1,811 | $14,463 | $16,274 | $629,349 |
| 320 | $1,770 | $14,504 | $16,274 | $614,846 |
| 321 | $1,729 | $14,544 | $16,274 | $600,301 |
| 322 | $1,688 | $14,585 | $16,274 | $585,716 |
| 323 | $1,647 | $14,626 | $16,274 | $571,090 |
| 324 | $1,606 | $14,667 | $16,274 | $556,423 |
$195,283
$21,964
$173,319
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,565 | $14,709 | $16,274 | $541,714 |
| 326 | $1,524 | $14,750 | $16,274 | $526,964 |
| 327 | $1,482 | $14,791 | $16,274 | $512,173 |
| 328 | $1,440 | $14,833 | $16,274 | $497,339 |
| 329 | $1,399 | $14,875 | $16,274 | $482,465 |
| 330 | $1,357 | $14,917 | $16,274 | $467,548 |
| 331 | $1,315 | $14,959 | $16,274 | $452,589 |
| 332 | $1,273 | $15,001 | $16,274 | $437,589 |
| 333 | $1,231 | $15,043 | $16,274 | $422,546 |
| 334 | $1,188 | $15,085 | $16,274 | $407,461 |
| 335 | $1,146 | $15,128 | $16,274 | $392,333 |
| 336 | $1,103 | $15,170 | $16,274 | $377,163 |
$195,283
$16,023
$179,260
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,061 | $15,213 | $16,274 | $361,950 |
| 338 | $1,018 | $15,256 | $16,274 | $346,695 |
| 339 | $975 | $15,298 | $16,274 | $331,396 |
| 340 | $932 | $15,342 | $16,274 | $316,055 |
| 341 | $889 | $15,385 | $16,274 | $300,670 |
| 342 | $846 | $15,428 | $16,274 | $285,242 |
| 343 | $802 | $15,471 | $16,274 | $269,771 |
| 344 | $759 | $15,515 | $16,274 | $254,256 |
| 345 | $715 | $15,558 | $16,274 | $238,698 |
| 346 | $671 | $15,602 | $16,274 | $223,095 |
| 347 | $627 | $15,646 | $16,274 | $207,449 |
| 348 | $583 | $15,690 | $16,274 | $191,759 |
$195,283
$9,879
$185,404
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $539 | $15,734 | $16,274 | $176,025 |
| 350 | $495 | $15,778 | $16,274 | $160,246 |
| 351 | $451 | $15,823 | $16,274 | $144,423 |
| 352 | $406 | $15,867 | $16,274 | $128,556 |
| 353 | $362 | $15,912 | $16,274 | $112,644 |
| 354 | $317 | $15,957 | $16,274 | $96,687 |
| 355 | $272 | $16,002 | $16,274 | $80,686 |
| 356 | $227 | $16,047 | $16,274 | $64,639 |
| 357 | $182 | $16,092 | $16,274 | $48,547 |
| 358 | $137 | $16,137 | $16,274 | $32,410 |
| 359 | $91 | $16,182 | $16,274 | $16,228 |
| 360 | $46 | $16,228 | $16,274 | $0 |
$195,283
$3,524
$191,759
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。
