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
$850 萬
$880 萬
$800 萬
$880 萬
$800 萬
$850 萬
$795 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $22,354 | $17,177 | $14,076 | $12,013 |
| 1.500 | $23,185 | $18,023 | $14,938 | $12,890 |
| 2.000 | $24,035 | $18,895 | $15,831 | $13,805 |
| 2.500 | $24,905 | $19,792 | $16,756 | $14,758 |
| 3.000 | $25,793 | $20,714 | $17,712 | $15,747 |
| 3.250 | $26,245 | $21,185 | $18,201 | $16,255 |
| 3.500 | $26,701 | $21,661 | $18,698 | $16,772 |
| 4.000 | $27,627 | $22,633 | $19,715 | $17,831 |
| 4.500 | $28,572 | $23,629 | $20,760 | $18,925 |
| 5.000 | $29,536 | $24,649 | $21,834 | $20,050 |
| 5.500 | $30,518 | $25,693 | $22,936 | $21,207 |
| 6.000 | $31,518 | $26,759 | $24,065 | $22,393 |
每月供款$16,255
30年
$3,735,000
$2,116,785
$5,851,785
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,116 | $6,139 | $16,255 | $3,728,861 |
| 2 | $10,099 | $6,156 | $16,255 | $3,722,705 |
| 3 | $10,082 | $6,173 | $16,255 | $3,716,532 |
| 4 | $10,066 | $6,189 | $16,255 | $3,710,343 |
| 5 | $10,049 | $6,206 | $16,255 | $3,704,137 |
| 6 | $10,032 | $6,223 | $16,255 | $3,697,914 |
| 7 | $10,015 | $6,240 | $16,255 | $3,691,674 |
| 8 | $9,998 | $6,257 | $16,255 | $3,685,417 |
| 9 | $9,981 | $6,274 | $16,255 | $3,679,144 |
| 10 | $9,964 | $6,291 | $16,255 | $3,672,853 |
| 11 | $9,947 | $6,308 | $16,255 | $3,666,545 |
| 12 | $9,930 | $6,325 | $16,255 | $3,660,221 |
$195,059
$120,280
$74,779
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,913 | $6,342 | $16,255 | $3,653,879 |
| 14 | $9,896 | $6,359 | $16,255 | $3,647,520 |
| 15 | $9,879 | $6,376 | $16,255 | $3,641,144 |
| 16 | $9,861 | $6,394 | $16,255 | $3,634,750 |
| 17 | $9,844 | $6,411 | $16,255 | $3,628,339 |
| 18 | $9,827 | $6,428 | $16,255 | $3,621,911 |
| 19 | $9,809 | $6,446 | $16,255 | $3,615,465 |
| 20 | $9,792 | $6,463 | $16,255 | $3,609,002 |
| 21 | $9,774 | $6,481 | $16,255 | $3,602,522 |
| 22 | $9,757 | $6,498 | $16,255 | $3,596,024 |
| 23 | $9,739 | $6,516 | $16,255 | $3,589,508 |
| 24 | $9,722 | $6,533 | $16,255 | $3,582,974 |
$195,059
$117,813
$77,246
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,704 | $6,551 | $16,255 | $3,576,423 |
| 26 | $9,686 | $6,569 | $16,255 | $3,569,855 |
| 27 | $9,668 | $6,587 | $16,255 | $3,563,268 |
| 28 | $9,651 | $6,604 | $16,255 | $3,556,664 |
| 29 | $9,633 | $6,622 | $16,255 | $3,550,041 |
| 30 | $9,615 | $6,640 | $16,255 | $3,543,401 |
| 31 | $9,597 | $6,658 | $16,255 | $3,536,743 |
| 32 | $9,579 | $6,676 | $16,255 | $3,530,066 |
| 33 | $9,561 | $6,694 | $16,255 | $3,523,372 |
| 34 | $9,542 | $6,712 | $16,255 | $3,516,660 |
| 35 | $9,524 | $6,731 | $16,255 | $3,509,929 |
| 36 | $9,506 | $6,749 | $16,255 | $3,503,180 |
$195,059
$115,265
$79,794
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,488 | $6,767 | $16,255 | $3,496,413 |
| 38 | $9,469 | $6,786 | $16,255 | $3,489,627 |
| 39 | $9,451 | $6,804 | $16,255 | $3,482,823 |
| 40 | $9,433 | $6,822 | $16,255 | $3,476,001 |
| 41 | $9,414 | $6,841 | $16,255 | $3,469,160 |
| 42 | $9,396 | $6,859 | $16,255 | $3,462,301 |
| 43 | $9,377 | $6,878 | $16,255 | $3,455,423 |
| 44 | $9,358 | $6,897 | $16,255 | $3,448,527 |
| 45 | $9,340 | $6,915 | $16,255 | $3,441,611 |
| 46 | $9,321 | $6,934 | $16,255 | $3,434,678 |
| 47 | $9,302 | $6,953 | $16,255 | $3,427,725 |
| 48 | $9,283 | $6,972 | $16,255 | $3,420,753 |
$195,059
$112,633
$82,427
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,265 | $6,990 | $16,255 | $3,413,763 |
| 50 | $9,246 | $7,009 | $16,255 | $3,406,754 |
| 51 | $9,227 | $7,028 | $16,255 | $3,399,725 |
| 52 | $9,208 | $7,047 | $16,255 | $3,392,678 |
| 53 | $9,189 | $7,066 | $16,255 | $3,385,611 |
| 54 | $9,169 | $7,086 | $16,255 | $3,378,526 |
| 55 | $9,150 | $7,105 | $16,255 | $3,371,421 |
| 56 | $9,131 | $7,124 | $16,255 | $3,364,297 |
| 57 | $9,112 | $7,143 | $16,255 | $3,357,154 |
| 58 | $9,092 | $7,163 | $16,255 | $3,349,991 |
| 59 | $9,073 | $7,182 | $16,255 | $3,342,809 |
| 60 | $9,053 | $7,202 | $16,255 | $3,335,607 |
$195,059
$109,914
$85,146
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,034 | $7,221 | $16,255 | $3,328,386 |
| 62 | $9,014 | $7,241 | $16,255 | $3,321,146 |
| 63 | $8,995 | $7,260 | $16,255 | $3,313,886 |
| 64 | $8,975 | $7,280 | $16,255 | $3,306,606 |
| 65 | $8,955 | $7,300 | $16,255 | $3,299,306 |
| 66 | $8,936 | $7,319 | $16,255 | $3,291,987 |
| 67 | $8,916 | $7,339 | $16,255 | $3,284,648 |
| 68 | $8,896 | $7,359 | $16,255 | $3,277,289 |
| 69 | $8,876 | $7,379 | $16,255 | $3,269,910 |
| 70 | $8,856 | $7,399 | $16,255 | $3,262,511 |
| 71 | $8,836 | $7,419 | $16,255 | $3,255,092 |
| 72 | $8,816 | $7,439 | $16,255 | $3,247,653 |
$195,059
$107,105
$87,955
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,796 | $7,459 | $16,255 | $3,240,193 |
| 74 | $8,776 | $7,479 | $16,255 | $3,232,714 |
| 75 | $8,755 | $7,500 | $16,255 | $3,225,214 |
| 76 | $8,735 | $7,520 | $16,255 | $3,217,694 |
| 77 | $8,715 | $7,540 | $16,255 | $3,210,154 |
| 78 | $8,694 | $7,561 | $16,255 | $3,202,593 |
| 79 | $8,674 | $7,581 | $16,255 | $3,195,012 |
| 80 | $8,653 | $7,602 | $16,255 | $3,187,410 |
| 81 | $8,633 | $7,622 | $16,255 | $3,179,788 |
| 82 | $8,612 | $7,643 | $16,255 | $3,172,145 |
| 83 | $8,591 | $7,664 | $16,255 | $3,164,481 |
| 84 | $8,570 | $7,684 | $16,255 | $3,156,796 |
$195,059
$104,203
$90,856
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,550 | $7,705 | $16,255 | $3,149,091 |
| 86 | $8,529 | $7,726 | $16,255 | $3,141,365 |
| 87 | $8,508 | $7,747 | $16,255 | $3,133,618 |
| 88 | $8,487 | $7,768 | $16,255 | $3,125,850 |
| 89 | $8,466 | $7,789 | $16,255 | $3,118,061 |
| 90 | $8,445 | $7,810 | $16,255 | $3,110,251 |
| 91 | $8,424 | $7,831 | $16,255 | $3,102,419 |
| 92 | $8,402 | $7,853 | $16,255 | $3,094,567 |
| 93 | $8,381 | $7,874 | $16,255 | $3,086,693 |
| 94 | $8,360 | $7,895 | $16,255 | $3,078,798 |
| 95 | $8,338 | $7,917 | $16,255 | $3,070,881 |
| 96 | $8,317 | $7,938 | $16,255 | $3,062,943 |
$195,059
$101,206
$93,853
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,295 | $7,959 | $16,255 | $3,054,984 |
| 98 | $8,274 | $7,981 | $16,255 | $3,047,003 |
| 99 | $8,252 | $8,003 | $16,255 | $3,039,000 |
| 100 | $8,231 | $8,024 | $16,255 | $3,030,976 |
| 101 | $8,209 | $8,046 | $16,255 | $3,022,929 |
| 102 | $8,187 | $8,068 | $16,255 | $3,014,862 |
| 103 | $8,165 | $8,090 | $16,255 | $3,006,772 |
| 104 | $8,143 | $8,112 | $16,255 | $2,998,660 |
| 105 | $8,121 | $8,134 | $16,255 | $2,990,527 |
| 106 | $8,099 | $8,156 | $16,255 | $2,982,371 |
| 107 | $8,077 | $8,178 | $16,255 | $2,974,193 |
| 108 | $8,055 | $8,200 | $16,255 | $2,965,994 |
$195,059
$98,110
$96,950
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,033 | $8,222 | $16,255 | $2,957,771 |
| 110 | $8,011 | $8,244 | $16,255 | $2,949,527 |
| 111 | $7,988 | $8,267 | $16,255 | $2,941,261 |
| 112 | $7,966 | $8,289 | $16,255 | $2,932,971 |
| 113 | $7,943 | $8,311 | $16,255 | $2,924,660 |
| 114 | $7,921 | $8,334 | $16,255 | $2,916,326 |
| 115 | $7,898 | $8,357 | $16,255 | $2,907,969 |
| 116 | $7,876 | $8,379 | $16,255 | $2,899,590 |
| 117 | $7,853 | $8,402 | $16,255 | $2,891,188 |
| 118 | $7,830 | $8,425 | $16,255 | $2,882,764 |
| 119 | $7,807 | $8,447 | $16,255 | $2,874,316 |
| 120 | $7,785 | $8,470 | $16,255 | $2,865,846 |
$195,059
$94,912
$100,148
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,762 | $8,493 | $16,255 | $2,857,353 |
| 122 | $7,739 | $8,516 | $16,255 | $2,848,836 |
| 123 | $7,716 | $8,539 | $16,255 | $2,840,297 |
| 124 | $7,692 | $8,562 | $16,255 | $2,831,734 |
| 125 | $7,669 | $8,586 | $16,255 | $2,823,149 |
| 126 | $7,646 | $8,609 | $16,255 | $2,814,540 |
| 127 | $7,623 | $8,632 | $16,255 | $2,805,908 |
| 128 | $7,599 | $8,656 | $16,255 | $2,797,252 |
| 129 | $7,576 | $8,679 | $16,255 | $2,788,573 |
| 130 | $7,552 | $8,703 | $16,255 | $2,779,870 |
| 131 | $7,529 | $8,726 | $16,255 | $2,771,144 |
| 132 | $7,505 | $8,750 | $16,255 | $2,762,394 |
$195,059
$91,608
$103,451
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,481 | $8,773 | $16,255 | $2,753,621 |
| 134 | $7,458 | $8,797 | $16,255 | $2,744,824 |
| 135 | $7,434 | $8,821 | $16,255 | $2,736,003 |
| 136 | $7,410 | $8,845 | $16,255 | $2,727,158 |
| 137 | $7,386 | $8,869 | $16,255 | $2,718,289 |
| 138 | $7,362 | $8,893 | $16,255 | $2,709,396 |
| 139 | $7,338 | $8,917 | $16,255 | $2,700,479 |
| 140 | $7,314 | $8,941 | $16,255 | $2,691,538 |
| 141 | $7,290 | $8,965 | $16,255 | $2,682,572 |
| 142 | $7,265 | $8,990 | $16,255 | $2,673,583 |
| 143 | $7,241 | $9,014 | $16,255 | $2,664,569 |
| 144 | $7,217 | $9,038 | $16,255 | $2,655,530 |
$195,059
$88,195
$106,864
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,192 | $9,063 | $16,255 | $2,646,467 |
| 146 | $7,168 | $9,087 | $16,255 | $2,637,380 |
| 147 | $7,143 | $9,112 | $16,255 | $2,628,268 |
| 148 | $7,118 | $9,137 | $16,255 | $2,619,131 |
| 149 | $7,093 | $9,161 | $16,255 | $2,609,970 |
| 150 | $7,069 | $9,186 | $16,255 | $2,600,783 |
| 151 | $7,044 | $9,211 | $16,255 | $2,591,572 |
| 152 | $7,019 | $9,236 | $16,255 | $2,582,336 |
| 153 | $6,994 | $9,261 | $16,255 | $2,573,075 |
| 154 | $6,969 | $9,286 | $16,255 | $2,563,789 |
| 155 | $6,944 | $9,311 | $16,255 | $2,554,477 |
| 156 | $6,918 | $9,337 | $16,255 | $2,545,141 |
$195,059
$84,670
$110,389
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,893 | $9,362 | $16,255 | $2,535,779 |
| 158 | $6,868 | $9,387 | $16,255 | $2,526,392 |
| 159 | $6,842 | $9,413 | $16,255 | $2,516,979 |
| 160 | $6,817 | $9,438 | $16,255 | $2,507,541 |
| 161 | $6,791 | $9,464 | $16,255 | $2,498,077 |
| 162 | $6,766 | $9,489 | $16,255 | $2,488,588 |
| 163 | $6,740 | $9,515 | $16,255 | $2,479,073 |
| 164 | $6,714 | $9,541 | $16,255 | $2,469,532 |
| 165 | $6,688 | $9,567 | $16,255 | $2,459,965 |
| 166 | $6,662 | $9,593 | $16,255 | $2,450,373 |
| 167 | $6,636 | $9,619 | $16,255 | $2,440,754 |
| 168 | $6,610 | $9,645 | $16,255 | $2,431,110 |
$195,059
$81,028
$114,031
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,584 | $9,671 | $16,255 | $2,421,439 |
| 170 | $6,558 | $9,697 | $16,255 | $2,411,742 |
| 171 | $6,532 | $9,723 | $16,255 | $2,402,019 |
| 172 | $6,505 | $9,749 | $16,255 | $2,392,270 |
| 173 | $6,479 | $9,776 | $16,255 | $2,382,494 |
| 174 | $6,453 | $9,802 | $16,255 | $2,372,691 |
| 175 | $6,426 | $9,829 | $16,255 | $2,362,862 |
| 176 | $6,399 | $9,856 | $16,255 | $2,353,007 |
| 177 | $6,373 | $9,882 | $16,255 | $2,343,125 |
| 178 | $6,346 | $9,909 | $16,255 | $2,333,216 |
| 179 | $6,319 | $9,936 | $16,255 | $2,323,280 |
| 180 | $6,292 | $9,963 | $16,255 | $2,313,317 |
$195,059
$77,267
$117,793
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,265 | $9,990 | $16,255 | $2,303,327 |
| 182 | $6,238 | $10,017 | $16,255 | $2,293,310 |
| 183 | $6,211 | $10,044 | $16,255 | $2,283,267 |
| 184 | $6,184 | $10,071 | $16,255 | $2,273,195 |
| 185 | $6,157 | $10,098 | $16,255 | $2,263,097 |
| 186 | $6,129 | $10,126 | $16,255 | $2,252,971 |
| 187 | $6,102 | $10,153 | $16,255 | $2,242,818 |
| 188 | $6,074 | $10,181 | $16,255 | $2,232,638 |
| 189 | $6,047 | $10,208 | $16,255 | $2,222,429 |
| 190 | $6,019 | $10,236 | $16,255 | $2,212,193 |
| 191 | $5,991 | $10,264 | $16,255 | $2,201,930 |
| 192 | $5,964 | $10,291 | $16,255 | $2,191,638 |
$195,059
$73,381
$121,679
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,936 | $10,319 | $16,255 | $2,181,319 |
| 194 | $5,908 | $10,347 | $16,255 | $2,170,972 |
| 195 | $5,880 | $10,375 | $16,255 | $2,160,597 |
| 196 | $5,852 | $10,403 | $16,255 | $2,150,193 |
| 197 | $5,823 | $10,432 | $16,255 | $2,139,762 |
| 198 | $5,795 | $10,460 | $16,255 | $2,129,302 |
| 199 | $5,767 | $10,488 | $16,255 | $2,118,814 |
| 200 | $5,738 | $10,517 | $16,255 | $2,108,297 |
| 201 | $5,710 | $10,545 | $16,255 | $2,097,753 |
| 202 | $5,681 | $10,574 | $16,255 | $2,087,179 |
| 203 | $5,653 | $10,602 | $16,255 | $2,076,577 |
| 204 | $5,624 | $10,631 | $16,255 | $2,065,946 |
$195,059
$69,367
$125,693
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,595 | $10,660 | $16,255 | $2,055,286 |
| 206 | $5,566 | $10,689 | $16,255 | $2,044,598 |
| 207 | $5,537 | $10,718 | $16,255 | $2,033,880 |
| 208 | $5,508 | $10,747 | $16,255 | $2,023,134 |
| 209 | $5,479 | $10,776 | $16,255 | $2,012,358 |
| 210 | $5,450 | $10,805 | $16,255 | $2,001,553 |
| 211 | $5,421 | $10,834 | $16,255 | $1,990,719 |
| 212 | $5,392 | $10,863 | $16,255 | $1,979,856 |
| 213 | $5,362 | $10,893 | $16,255 | $1,968,963 |
| 214 | $5,333 | $10,922 | $16,255 | $1,958,040 |
| 215 | $5,303 | $10,952 | $16,255 | $1,947,089 |
| 216 | $5,273 | $10,982 | $16,255 | $1,936,107 |
$195,059
$65,221
$129,839
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,244 | $11,011 | $16,255 | $1,925,096 |
| 218 | $5,214 | $11,041 | $16,255 | $1,914,054 |
| 219 | $5,184 | $11,071 | $16,255 | $1,902,983 |
| 220 | $5,154 | $11,101 | $16,255 | $1,891,882 |
| 221 | $5,124 | $11,131 | $16,255 | $1,880,751 |
| 222 | $5,094 | $11,161 | $16,255 | $1,869,590 |
| 223 | $5,063 | $11,191 | $16,255 | $1,858,398 |
| 224 | $5,033 | $11,222 | $16,255 | $1,847,177 |
| 225 | $5,003 | $11,252 | $16,255 | $1,835,925 |
| 226 | $4,972 | $11,283 | $16,255 | $1,824,642 |
| 227 | $4,942 | $11,313 | $16,255 | $1,813,329 |
| 228 | $4,911 | $11,344 | $16,255 | $1,801,985 |
$195,059
$60,937
$134,122
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,880 | $11,375 | $16,255 | $1,790,610 |
| 230 | $4,850 | $11,405 | $16,255 | $1,779,205 |
| 231 | $4,819 | $11,436 | $16,255 | $1,767,769 |
| 232 | $4,788 | $11,467 | $16,255 | $1,756,301 |
| 233 | $4,757 | $11,498 | $16,255 | $1,744,803 |
| 234 | $4,726 | $11,529 | $16,255 | $1,733,274 |
| 235 | $4,694 | $11,561 | $16,255 | $1,721,713 |
| 236 | $4,663 | $11,592 | $16,255 | $1,710,121 |
| 237 | $4,632 | $11,623 | $16,255 | $1,698,498 |
| 238 | $4,600 | $11,655 | $16,255 | $1,686,843 |
| 239 | $4,569 | $11,686 | $16,255 | $1,675,156 |
| 240 | $4,537 | $11,718 | $16,255 | $1,663,438 |
$195,059
$56,513
$138,547
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,505 | $11,750 | $16,255 | $1,651,688 |
| 242 | $4,473 | $11,782 | $16,255 | $1,639,907 |
| 243 | $4,441 | $11,814 | $16,255 | $1,628,093 |
| 244 | $4,409 | $11,846 | $16,255 | $1,616,248 |
| 245 | $4,377 | $11,878 | $16,255 | $1,604,370 |
| 246 | $4,345 | $11,910 | $16,255 | $1,592,460 |
| 247 | $4,313 | $11,942 | $16,255 | $1,580,518 |
| 248 | $4,281 | $11,974 | $16,255 | $1,568,544 |
| 249 | $4,248 | $12,007 | $16,255 | $1,556,537 |
| 250 | $4,216 | $12,039 | $16,255 | $1,544,498 |
| 251 | $4,183 | $12,072 | $16,255 | $1,532,426 |
| 252 | $4,150 | $12,105 | $16,255 | $1,520,321 |
$195,059
$51,942
$143,117
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,118 | $12,137 | $16,255 | $1,508,184 |
| 254 | $4,085 | $12,170 | $16,255 | $1,496,013 |
| 255 | $4,052 | $12,203 | $16,255 | $1,483,810 |
| 256 | $4,019 | $12,236 | $16,255 | $1,471,574 |
| 257 | $3,986 | $12,269 | $16,255 | $1,459,304 |
| 258 | $3,952 | $12,303 | $16,255 | $1,447,002 |
| 259 | $3,919 | $12,336 | $16,255 | $1,434,666 |
| 260 | $3,886 | $12,369 | $16,255 | $1,422,296 |
| 261 | $3,852 | $12,403 | $16,255 | $1,409,893 |
| 262 | $3,818 | $12,436 | $16,255 | $1,397,457 |
| 263 | $3,785 | $12,470 | $16,255 | $1,384,987 |
| 264 | $3,751 | $12,504 | $16,255 | $1,372,483 |
$195,059
$47,221
$147,838
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,717 | $12,538 | $16,255 | $1,359,945 |
| 266 | $3,683 | $12,572 | $16,255 | $1,347,373 |
| 267 | $3,649 | $12,606 | $16,255 | $1,334,767 |
| 268 | $3,615 | $12,640 | $16,255 | $1,322,127 |
| 269 | $3,581 | $12,674 | $16,255 | $1,309,453 |
| 270 | $3,546 | $12,709 | $16,255 | $1,296,745 |
| 271 | $3,512 | $12,743 | $16,255 | $1,284,002 |
| 272 | $3,478 | $12,777 | $16,255 | $1,271,224 |
| 273 | $3,443 | $12,812 | $16,255 | $1,258,412 |
| 274 | $3,408 | $12,847 | $16,255 | $1,245,565 |
| 275 | $3,373 | $12,882 | $16,255 | $1,232,684 |
| 276 | $3,339 | $12,916 | $16,255 | $1,219,767 |
$195,059
$42,344
$152,715
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,304 | $12,951 | $16,255 | $1,206,816 |
| 278 | $3,268 | $12,986 | $16,255 | $1,193,830 |
| 279 | $3,233 | $13,022 | $16,255 | $1,180,808 |
| 280 | $3,198 | $13,057 | $16,255 | $1,167,751 |
| 281 | $3,163 | $13,092 | $16,255 | $1,154,659 |
| 282 | $3,127 | $13,128 | $16,255 | $1,141,531 |
| 283 | $3,092 | $13,163 | $16,255 | $1,128,368 |
| 284 | $3,056 | $13,199 | $16,255 | $1,115,169 |
| 285 | $3,020 | $13,235 | $16,255 | $1,101,934 |
| 286 | $2,984 | $13,271 | $16,255 | $1,088,663 |
| 287 | $2,948 | $13,306 | $16,255 | $1,075,357 |
| 288 | $2,912 | $13,343 | $16,255 | $1,062,014 |
$195,059
$37,306
$157,753
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,876 | $13,379 | $16,255 | $1,048,636 |
| 290 | $2,840 | $13,415 | $16,255 | $1,035,221 |
| 291 | $2,804 | $13,451 | $16,255 | $1,021,770 |
| 292 | $2,767 | $13,488 | $16,255 | $1,008,282 |
| 293 | $2,731 | $13,524 | $16,255 | $994,758 |
| 294 | $2,694 | $13,561 | $16,255 | $981,197 |
| 295 | $2,657 | $13,598 | $16,255 | $967,599 |
| 296 | $2,621 | $13,634 | $16,255 | $953,965 |
| 297 | $2,584 | $13,671 | $16,255 | $940,294 |
| 298 | $2,547 | $13,708 | $16,255 | $926,585 |
| 299 | $2,510 | $13,745 | $16,255 | $912,840 |
| 300 | $2,472 | $13,783 | $16,255 | $899,057 |
$195,059
$32,102
$162,957
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,435 | $13,820 | $16,255 | $885,237 |
| 302 | $2,398 | $13,857 | $16,255 | $871,380 |
| 303 | $2,360 | $13,895 | $16,255 | $857,485 |
| 304 | $2,322 | $13,933 | $16,255 | $843,552 |
| 305 | $2,285 | $13,970 | $16,255 | $829,582 |
| 306 | $2,247 | $14,008 | $16,255 | $815,574 |
| 307 | $2,209 | $14,046 | $16,255 | $801,528 |
| 308 | $2,171 | $14,084 | $16,255 | $787,443 |
| 309 | $2,133 | $14,122 | $16,255 | $773,321 |
| 310 | $2,094 | $14,161 | $16,255 | $759,161 |
| 311 | $2,056 | $14,199 | $16,255 | $744,962 |
| 312 | $2,018 | $14,237 | $16,255 | $730,724 |
$195,059
$26,727
$168,333
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,979 | $14,276 | $16,255 | $716,448 |
| 314 | $1,940 | $14,315 | $16,255 | $702,134 |
| 315 | $1,902 | $14,353 | $16,255 | $687,780 |
| 316 | $1,863 | $14,392 | $16,255 | $673,388 |
| 317 | $1,824 | $14,431 | $16,255 | $658,957 |
| 318 | $1,785 | $14,470 | $16,255 | $644,487 |
| 319 | $1,745 | $14,509 | $16,255 | $629,977 |
| 320 | $1,706 | $14,549 | $16,255 | $615,429 |
| 321 | $1,667 | $14,588 | $16,255 | $600,840 |
| 322 | $1,627 | $14,628 | $16,255 | $586,213 |
| 323 | $1,588 | $14,667 | $16,255 | $571,545 |
| 324 | $1,548 | $14,707 | $16,255 | $556,838 |
$195,059
$21,174
$173,886
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,508 | $14,747 | $16,255 | $542,092 |
| 326 | $1,468 | $14,787 | $16,255 | $527,305 |
| 327 | $1,428 | $14,827 | $16,255 | $512,478 |
| 328 | $1,388 | $14,867 | $16,255 | $497,611 |
| 329 | $1,348 | $14,907 | $16,255 | $482,704 |
| 330 | $1,307 | $14,948 | $16,255 | $467,756 |
| 331 | $1,267 | $14,988 | $16,255 | $452,768 |
| 332 | $1,226 | $15,029 | $16,255 | $437,739 |
| 333 | $1,186 | $15,069 | $16,255 | $422,670 |
| 334 | $1,145 | $15,110 | $16,255 | $407,560 |
| 335 | $1,104 | $15,151 | $16,255 | $392,408 |
| 336 | $1,063 | $15,192 | $16,255 | $377,216 |
$195,059
$15,437
$179,622
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,022 | $15,233 | $16,255 | $361,983 |
| 338 | $980 | $15,275 | $16,255 | $346,708 |
| 339 | $939 | $15,316 | $16,255 | $331,392 |
| 340 | $898 | $15,357 | $16,255 | $316,035 |
| 341 | $856 | $15,399 | $16,255 | $300,636 |
| 342 | $814 | $15,441 | $16,255 | $285,195 |
| 343 | $772 | $15,483 | $16,255 | $269,713 |
| 344 | $730 | $15,524 | $16,255 | $254,188 |
| 345 | $688 | $15,567 | $16,255 | $238,622 |
| 346 | $646 | $15,609 | $16,255 | $223,013 |
| 347 | $604 | $15,651 | $16,255 | $207,362 |
| 348 | $562 | $15,693 | $16,255 | $191,669 |
$195,059
$9,512
$185,548
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $519 | $15,736 | $16,255 | $175,933 |
| 350 | $476 | $15,778 | $16,255 | $160,154 |
| 351 | $434 | $15,821 | $16,255 | $144,333 |
| 352 | $391 | $15,864 | $16,255 | $128,469 |
| 353 | $348 | $15,907 | $16,255 | $112,562 |
| 354 | $305 | $15,950 | $16,255 | $96,612 |
| 355 | $262 | $15,993 | $16,255 | $80,619 |
| 356 | $218 | $16,037 | $16,255 | $64,582 |
| 357 | $175 | $16,080 | $16,255 | $48,502 |
| 358 | $131 | $16,124 | $16,255 | $32,378 |
| 359 | $88 | $16,167 | $16,255 | $16,211 |
| 360 | $44 | $16,211 | $16,255 | $0 |
$195,059
$3,391
$191,669
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。
