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
561 呎
@14,260
756 呎
@10,582
$800 萬
$839 萬
$900 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$820 萬
$858 萬
$750 萬
$850 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 |
| 3.500 | $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$16,772
30年
$3,735,000
$2,302,855
$6,037,855
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,894 | $5,878 | $16,772 | $3,729,122 |
| 2 | $10,877 | $5,895 | $16,772 | $3,723,227 |
| 3 | $10,859 | $5,912 | $16,772 | $3,717,314 |
| 4 | $10,842 | $5,930 | $16,772 | $3,711,385 |
| 5 | $10,825 | $5,947 | $16,772 | $3,705,438 |
| 6 | $10,808 | $5,964 | $16,772 | $3,699,473 |
| 7 | $10,790 | $5,982 | $16,772 | $3,693,492 |
| 8 | $10,773 | $5,999 | $16,772 | $3,687,493 |
| 9 | $10,755 | $6,017 | $16,772 | $3,681,476 |
| 10 | $10,738 | $6,034 | $16,772 | $3,675,442 |
| 11 | $10,720 | $6,052 | $16,772 | $3,669,390 |
| 12 | $10,702 | $6,069 | $16,772 | $3,663,321 |
$201,262
$129,582
$71,679
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,685 | $6,087 | $16,772 | $3,657,233 |
| 14 | $10,667 | $6,105 | $16,772 | $3,651,129 |
| 15 | $10,649 | $6,123 | $16,772 | $3,645,006 |
| 16 | $10,631 | $6,141 | $16,772 | $3,638,865 |
| 17 | $10,613 | $6,158 | $16,772 | $3,632,707 |
| 18 | $10,595 | $6,176 | $16,772 | $3,626,530 |
| 19 | $10,577 | $6,194 | $16,772 | $3,620,336 |
| 20 | $10,559 | $6,213 | $16,772 | $3,614,123 |
| 21 | $10,541 | $6,231 | $16,772 | $3,607,893 |
| 22 | $10,523 | $6,249 | $16,772 | $3,601,644 |
| 23 | $10,505 | $6,267 | $16,772 | $3,595,377 |
| 24 | $10,487 | $6,285 | $16,772 | $3,589,092 |
$201,262
$127,033
$74,229
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,468 | $6,304 | $16,772 | $3,582,788 |
| 26 | $10,450 | $6,322 | $16,772 | $3,576,466 |
| 27 | $10,431 | $6,340 | $16,772 | $3,570,126 |
| 28 | $10,413 | $6,359 | $16,772 | $3,563,767 |
| 29 | $10,394 | $6,377 | $16,772 | $3,557,389 |
| 30 | $10,376 | $6,396 | $16,772 | $3,550,993 |
| 31 | $10,357 | $6,415 | $16,772 | $3,544,578 |
| 32 | $10,338 | $6,433 | $16,772 | $3,538,145 |
| 33 | $10,320 | $6,452 | $16,772 | $3,531,693 |
| 34 | $10,301 | $6,471 | $16,772 | $3,525,222 |
| 35 | $10,282 | $6,490 | $16,772 | $3,518,732 |
| 36 | $10,263 | $6,509 | $16,772 | $3,512,223 |
$201,262
$124,393
$76,869
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,244 | $6,528 | $16,772 | $3,505,695 |
| 38 | $10,225 | $6,547 | $16,772 | $3,499,148 |
| 39 | $10,206 | $6,566 | $16,772 | $3,492,582 |
| 40 | $10,187 | $6,585 | $16,772 | $3,485,997 |
| 41 | $10,167 | $6,604 | $16,772 | $3,479,393 |
| 42 | $10,148 | $6,624 | $16,772 | $3,472,769 |
| 43 | $10,129 | $6,643 | $16,772 | $3,466,126 |
| 44 | $10,110 | $6,662 | $16,772 | $3,459,464 |
| 45 | $10,090 | $6,682 | $16,772 | $3,452,782 |
| 46 | $10,071 | $6,701 | $16,772 | $3,446,081 |
| 47 | $10,051 | $6,721 | $16,772 | $3,439,360 |
| 48 | $10,031 | $6,740 | $16,772 | $3,432,620 |
$201,262
$121,659
$79,603
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,012 | $6,760 | $16,772 | $3,425,860 |
| 50 | $9,992 | $6,780 | $16,772 | $3,419,080 |
| 51 | $9,972 | $6,800 | $16,772 | $3,412,281 |
| 52 | $9,952 | $6,819 | $16,772 | $3,405,461 |
| 53 | $9,933 | $6,839 | $16,772 | $3,398,622 |
| 54 | $9,913 | $6,859 | $16,772 | $3,391,763 |
| 55 | $9,893 | $6,879 | $16,772 | $3,384,884 |
| 56 | $9,873 | $6,899 | $16,772 | $3,377,984 |
| 57 | $9,852 | $6,919 | $16,772 | $3,371,065 |
| 58 | $9,832 | $6,940 | $16,772 | $3,364,126 |
| 59 | $9,812 | $6,960 | $16,772 | $3,357,166 |
| 60 | $9,792 | $6,980 | $16,772 | $3,350,186 |
$201,262
$118,828
$82,434
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,771 | $7,000 | $16,772 | $3,343,185 |
| 62 | $9,751 | $7,021 | $16,772 | $3,336,164 |
| 63 | $9,730 | $7,041 | $16,772 | $3,329,123 |
| 64 | $9,710 | $7,062 | $16,772 | $3,322,061 |
| 65 | $9,689 | $7,082 | $16,772 | $3,314,979 |
| 66 | $9,669 | $7,103 | $16,772 | $3,307,876 |
| 67 | $9,648 | $7,124 | $16,772 | $3,300,752 |
| 68 | $9,627 | $7,145 | $16,772 | $3,293,607 |
| 69 | $9,606 | $7,165 | $16,772 | $3,286,442 |
| 70 | $9,585 | $7,186 | $16,772 | $3,279,255 |
| 71 | $9,564 | $7,207 | $16,772 | $3,272,048 |
| 72 | $9,543 | $7,228 | $16,772 | $3,264,820 |
$201,262
$115,896
$85,366
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,522 | $7,249 | $16,772 | $3,257,570 |
| 74 | $9,501 | $7,271 | $16,772 | $3,250,300 |
| 75 | $9,480 | $7,292 | $16,772 | $3,243,008 |
| 76 | $9,459 | $7,313 | $16,772 | $3,235,695 |
| 77 | $9,437 | $7,334 | $16,772 | $3,228,360 |
| 78 | $9,416 | $7,356 | $16,772 | $3,221,005 |
| 79 | $9,395 | $7,377 | $16,772 | $3,213,627 |
| 80 | $9,373 | $7,399 | $16,772 | $3,206,229 |
| 81 | $9,352 | $7,420 | $16,772 | $3,198,808 |
| 82 | $9,330 | $7,442 | $16,772 | $3,191,366 |
| 83 | $9,308 | $7,464 | $16,772 | $3,183,903 |
| 84 | $9,286 | $7,485 | $16,772 | $3,176,417 |
$201,262
$112,860
$88,402
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,265 | $7,507 | $16,772 | $3,168,910 |
| 86 | $9,243 | $7,529 | $16,772 | $3,161,381 |
| 87 | $9,221 | $7,551 | $16,772 | $3,153,830 |
| 88 | $9,199 | $7,573 | $16,772 | $3,146,257 |
| 89 | $9,177 | $7,595 | $16,772 | $3,138,661 |
| 90 | $9,154 | $7,617 | $16,772 | $3,131,044 |
| 91 | $9,132 | $7,640 | $16,772 | $3,123,404 |
| 92 | $9,110 | $7,662 | $16,772 | $3,115,742 |
| 93 | $9,088 | $7,684 | $16,772 | $3,108,058 |
| 94 | $9,065 | $7,707 | $16,772 | $3,100,352 |
| 95 | $9,043 | $7,729 | $16,772 | $3,092,622 |
| 96 | $9,020 | $7,752 | $16,772 | $3,084,871 |
$201,262
$109,715
$91,547
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,998 | $7,774 | $16,772 | $3,077,096 |
| 98 | $8,975 | $7,797 | $16,772 | $3,069,299 |
| 99 | $8,952 | $7,820 | $16,772 | $3,061,480 |
| 100 | $8,929 | $7,843 | $16,772 | $3,053,637 |
| 101 | $8,906 | $7,865 | $16,772 | $3,045,772 |
| 102 | $8,884 | $7,888 | $16,772 | $3,037,884 |
| 103 | $8,860 | $7,911 | $16,772 | $3,029,972 |
| 104 | $8,837 | $7,934 | $16,772 | $3,022,038 |
| 105 | $8,814 | $7,958 | $16,772 | $3,014,080 |
| 106 | $8,791 | $7,981 | $16,772 | $3,006,100 |
| 107 | $8,768 | $8,004 | $16,772 | $2,998,096 |
| 108 | $8,744 | $8,027 | $16,772 | $2,990,068 |
$201,262
$106,459
$94,803
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,721 | $8,051 | $16,772 | $2,982,017 |
| 110 | $8,698 | $8,074 | $16,772 | $2,973,943 |
| 111 | $8,674 | $8,098 | $16,772 | $2,965,845 |
| 112 | $8,650 | $8,121 | $16,772 | $2,957,724 |
| 113 | $8,627 | $8,145 | $16,772 | $2,949,579 |
| 114 | $8,603 | $8,169 | $16,772 | $2,941,410 |
| 115 | $8,579 | $8,193 | $16,772 | $2,933,217 |
| 116 | $8,555 | $8,217 | $16,772 | $2,925,001 |
| 117 | $8,531 | $8,241 | $16,772 | $2,916,760 |
| 118 | $8,507 | $8,265 | $16,772 | $2,908,495 |
| 119 | $8,483 | $8,289 | $16,772 | $2,900,207 |
| 120 | $8,459 | $8,313 | $16,772 | $2,891,894 |
$201,262
$103,087
$98,174
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,435 | $8,337 | $16,772 | $2,883,557 |
| 122 | $8,410 | $8,361 | $16,772 | $2,875,195 |
| 123 | $8,386 | $8,386 | $16,772 | $2,866,809 |
| 124 | $8,362 | $8,410 | $16,772 | $2,858,399 |
| 125 | $8,337 | $8,435 | $16,772 | $2,849,964 |
| 126 | $8,312 | $8,459 | $16,772 | $2,841,505 |
| 127 | $8,288 | $8,484 | $16,772 | $2,833,021 |
| 128 | $8,263 | $8,509 | $16,772 | $2,824,512 |
| 129 | $8,238 | $8,534 | $16,772 | $2,815,978 |
| 130 | $8,213 | $8,559 | $16,772 | $2,807,420 |
| 131 | $8,188 | $8,584 | $16,772 | $2,798,836 |
| 132 | $8,163 | $8,609 | $16,772 | $2,790,228 |
$201,262
$99,596
$101,666
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,138 | $8,634 | $16,772 | $2,781,594 |
| 134 | $8,113 | $8,659 | $16,772 | $2,772,935 |
| 135 | $8,088 | $8,684 | $16,772 | $2,764,251 |
| 136 | $8,062 | $8,709 | $16,772 | $2,755,542 |
| 137 | $8,037 | $8,735 | $16,772 | $2,746,807 |
| 138 | $8,012 | $8,760 | $16,772 | $2,738,047 |
| 139 | $7,986 | $8,786 | $16,772 | $2,729,261 |
| 140 | $7,960 | $8,811 | $16,772 | $2,720,449 |
| 141 | $7,935 | $8,837 | $16,772 | $2,711,612 |
| 142 | $7,909 | $8,863 | $16,772 | $2,702,749 |
| 143 | $7,883 | $8,889 | $16,772 | $2,693,860 |
| 144 | $7,857 | $8,915 | $16,772 | $2,684,946 |
$201,262
$95,980
$105,282
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,831 | $8,941 | $16,772 | $2,676,005 |
| 146 | $7,805 | $8,967 | $16,772 | $2,667,038 |
| 147 | $7,779 | $8,993 | $16,772 | $2,658,045 |
| 148 | $7,753 | $9,019 | $16,772 | $2,649,026 |
| 149 | $7,726 | $9,045 | $16,772 | $2,639,980 |
| 150 | $7,700 | $9,072 | $16,772 | $2,630,908 |
| 151 | $7,673 | $9,098 | $16,772 | $2,621,810 |
| 152 | $7,647 | $9,125 | $16,772 | $2,612,685 |
| 153 | $7,620 | $9,151 | $16,772 | $2,603,534 |
| 154 | $7,594 | $9,178 | $16,772 | $2,594,356 |
| 155 | $7,567 | $9,205 | $16,772 | $2,585,151 |
| 156 | $7,540 | $9,232 | $16,772 | $2,575,919 |
$201,262
$92,235
$109,027
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,513 | $9,259 | $16,772 | $2,566,660 |
| 158 | $7,486 | $9,286 | $16,772 | $2,557,374 |
| 159 | $7,459 | $9,313 | $16,772 | $2,548,062 |
| 160 | $7,432 | $9,340 | $16,772 | $2,538,722 |
| 161 | $7,405 | $9,367 | $16,772 | $2,529,354 |
| 162 | $7,377 | $9,395 | $16,772 | $2,519,960 |
| 163 | $7,350 | $9,422 | $16,772 | $2,510,538 |
| 164 | $7,322 | $9,449 | $16,772 | $2,501,089 |
| 165 | $7,295 | $9,477 | $16,772 | $2,491,612 |
| 166 | $7,267 | $9,505 | $16,772 | $2,482,107 |
| 167 | $7,239 | $9,532 | $16,772 | $2,472,575 |
| 168 | $7,212 | $9,560 | $16,772 | $2,463,014 |
$201,262
$88,357
$112,904
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,184 | $9,588 | $16,772 | $2,453,426 |
| 170 | $7,156 | $9,616 | $16,772 | $2,443,810 |
| 171 | $7,128 | $9,644 | $16,772 | $2,434,166 |
| 172 | $7,100 | $9,672 | $16,772 | $2,424,494 |
| 173 | $7,071 | $9,700 | $16,772 | $2,414,794 |
| 174 | $7,043 | $9,729 | $16,772 | $2,405,065 |
| 175 | $7,015 | $9,757 | $16,772 | $2,395,308 |
| 176 | $6,986 | $9,786 | $16,772 | $2,385,523 |
| 177 | $6,958 | $9,814 | $16,772 | $2,375,709 |
| 178 | $6,929 | $9,843 | $16,772 | $2,365,866 |
| 179 | $6,900 | $9,871 | $16,772 | $2,355,995 |
| 180 | $6,872 | $9,900 | $16,772 | $2,346,094 |
$201,262
$84,342
$116,920
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,843 | $9,929 | $16,772 | $2,336,165 |
| 182 | $6,814 | $9,958 | $16,772 | $2,326,207 |
| 183 | $6,785 | $9,987 | $16,772 | $2,316,220 |
| 184 | $6,756 | $10,016 | $16,772 | $2,306,204 |
| 185 | $6,726 | $10,045 | $16,772 | $2,296,159 |
| 186 | $6,697 | $10,075 | $16,772 | $2,286,084 |
| 187 | $6,668 | $10,104 | $16,772 | $2,275,980 |
| 188 | $6,638 | $10,134 | $16,772 | $2,265,846 |
| 189 | $6,609 | $10,163 | $16,772 | $2,255,683 |
| 190 | $6,579 | $10,193 | $16,772 | $2,245,491 |
| 191 | $6,549 | $10,222 | $16,772 | $2,235,268 |
| 192 | $6,520 | $10,252 | $16,772 | $2,225,016 |
$201,262
$80,183
$121,079
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,490 | $10,282 | $16,772 | $2,214,734 |
| 194 | $6,460 | $10,312 | $16,772 | $2,204,421 |
| 195 | $6,430 | $10,342 | $16,772 | $2,194,079 |
| 196 | $6,399 | $10,372 | $16,772 | $2,183,707 |
| 197 | $6,369 | $10,403 | $16,772 | $2,173,304 |
| 198 | $6,339 | $10,433 | $16,772 | $2,162,871 |
| 199 | $6,308 | $10,463 | $16,772 | $2,152,408 |
| 200 | $6,278 | $10,494 | $16,772 | $2,141,914 |
| 201 | $6,247 | $10,525 | $16,772 | $2,131,389 |
| 202 | $6,217 | $10,555 | $16,772 | $2,120,834 |
| 203 | $6,186 | $10,586 | $16,772 | $2,110,248 |
| 204 | $6,155 | $10,617 | $16,772 | $2,099,631 |
$201,262
$75,877
$125,385
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,124 | $10,648 | $16,772 | $2,088,983 |
| 206 | $6,093 | $10,679 | $16,772 | $2,078,304 |
| 207 | $6,062 | $10,710 | $16,772 | $2,067,594 |
| 208 | $6,030 | $10,741 | $16,772 | $2,056,853 |
| 209 | $5,999 | $10,773 | $16,772 | $2,046,080 |
| 210 | $5,968 | $10,804 | $16,772 | $2,035,276 |
| 211 | $5,936 | $10,836 | $16,772 | $2,024,440 |
| 212 | $5,905 | $10,867 | $16,772 | $2,013,573 |
| 213 | $5,873 | $10,899 | $16,772 | $2,002,674 |
| 214 | $5,841 | $10,931 | $16,772 | $1,991,743 |
| 215 | $5,809 | $10,963 | $16,772 | $1,980,781 |
| 216 | $5,777 | $10,995 | $16,772 | $1,969,786 |
$201,262
$71,417
$129,845
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,745 | $11,027 | $16,772 | $1,958,760 |
| 218 | $5,713 | $11,059 | $16,772 | $1,947,701 |
| 219 | $5,681 | $11,091 | $16,772 | $1,936,610 |
| 220 | $5,648 | $11,123 | $16,772 | $1,925,487 |
| 221 | $5,616 | $11,156 | $16,772 | $1,914,331 |
| 222 | $5,583 | $11,188 | $16,772 | $1,903,142 |
| 223 | $5,551 | $11,221 | $16,772 | $1,891,921 |
| 224 | $5,518 | $11,254 | $16,772 | $1,880,668 |
| 225 | $5,485 | $11,287 | $16,772 | $1,869,381 |
| 226 | $5,452 | $11,319 | $16,772 | $1,858,062 |
| 227 | $5,419 | $11,352 | $16,772 | $1,846,709 |
| 228 | $5,386 | $11,386 | $16,772 | $1,835,324 |
$201,262
$66,799
$134,463
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,353 | $11,419 | $16,772 | $1,823,905 |
| 230 | $5,320 | $11,452 | $16,772 | $1,812,453 |
| 231 | $5,286 | $11,485 | $16,772 | $1,800,967 |
| 232 | $5,253 | $11,519 | $16,772 | $1,789,448 |
| 233 | $5,219 | $11,553 | $16,772 | $1,777,896 |
| 234 | $5,186 | $11,586 | $16,772 | $1,766,309 |
| 235 | $5,152 | $11,620 | $16,772 | $1,754,689 |
| 236 | $5,118 | $11,654 | $16,772 | $1,743,035 |
| 237 | $5,084 | $11,688 | $16,772 | $1,731,347 |
| 238 | $5,050 | $11,722 | $16,772 | $1,719,625 |
| 239 | $5,016 | $11,756 | $16,772 | $1,707,869 |
| 240 | $4,981 | $11,791 | $16,772 | $1,696,078 |
$201,262
$62,017
$139,245
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,947 | $11,825 | $16,772 | $1,684,254 |
| 242 | $4,912 | $11,859 | $16,772 | $1,672,394 |
| 243 | $4,878 | $11,894 | $16,772 | $1,660,500 |
| 244 | $4,843 | $11,929 | $16,772 | $1,648,571 |
| 245 | $4,808 | $11,963 | $16,772 | $1,636,608 |
| 246 | $4,773 | $11,998 | $16,772 | $1,624,610 |
| 247 | $4,738 | $12,033 | $16,772 | $1,612,576 |
| 248 | $4,703 | $12,068 | $16,772 | $1,600,508 |
| 249 | $4,668 | $12,104 | $16,772 | $1,588,404 |
| 250 | $4,633 | $12,139 | $16,772 | $1,576,265 |
| 251 | $4,597 | $12,174 | $16,772 | $1,564,091 |
| 252 | $4,562 | $12,210 | $16,772 | $1,551,881 |
$201,262
$57,064
$144,198
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,526 | $12,246 | $16,772 | $1,539,635 |
| 254 | $4,491 | $12,281 | $16,772 | $1,527,354 |
| 255 | $4,455 | $12,317 | $16,772 | $1,515,037 |
| 256 | $4,419 | $12,353 | $16,772 | $1,502,684 |
| 257 | $4,383 | $12,389 | $16,772 | $1,490,295 |
| 258 | $4,347 | $12,425 | $16,772 | $1,477,870 |
| 259 | $4,310 | $12,461 | $16,772 | $1,465,409 |
| 260 | $4,274 | $12,498 | $16,772 | $1,452,911 |
| 261 | $4,238 | $12,534 | $16,772 | $1,440,377 |
| 262 | $4,201 | $12,571 | $16,772 | $1,427,806 |
| 263 | $4,164 | $12,607 | $16,772 | $1,415,199 |
| 264 | $4,128 | $12,644 | $16,772 | $1,402,554 |
$201,262
$51,936
$149,326
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,091 | $12,681 | $16,772 | $1,389,873 |
| 266 | $4,054 | $12,718 | $16,772 | $1,377,155 |
| 267 | $4,017 | $12,755 | $16,772 | $1,364,400 |
| 268 | $3,980 | $12,792 | $16,772 | $1,351,608 |
| 269 | $3,942 | $12,830 | $16,772 | $1,338,778 |
| 270 | $3,905 | $12,867 | $16,772 | $1,325,911 |
| 271 | $3,867 | $12,905 | $16,772 | $1,313,007 |
| 272 | $3,830 | $12,942 | $16,772 | $1,300,065 |
| 273 | $3,792 | $12,980 | $16,772 | $1,287,085 |
| 274 | $3,754 | $13,018 | $16,772 | $1,274,067 |
| 275 | $3,716 | $13,056 | $16,772 | $1,261,011 |
| 276 | $3,678 | $13,094 | $16,772 | $1,247,917 |
$201,262
$46,624
$154,637
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,640 | $13,132 | $16,772 | $1,234,785 |
| 278 | $3,601 | $13,170 | $16,772 | $1,221,615 |
| 279 | $3,563 | $13,209 | $16,772 | $1,208,406 |
| 280 | $3,525 | $13,247 | $16,772 | $1,195,159 |
| 281 | $3,486 | $13,286 | $16,772 | $1,181,873 |
| 282 | $3,447 | $13,325 | $16,772 | $1,168,548 |
| 283 | $3,408 | $13,364 | $16,772 | $1,155,184 |
| 284 | $3,369 | $13,403 | $16,772 | $1,141,782 |
| 285 | $3,330 | $13,442 | $16,772 | $1,128,340 |
| 286 | $3,291 | $13,481 | $16,772 | $1,114,859 |
| 287 | $3,252 | $13,520 | $16,772 | $1,101,339 |
| 288 | $3,212 | $13,560 | $16,772 | $1,087,780 |
$201,262
$41,124
$160,137
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,173 | $13,599 | $16,772 | $1,074,181 |
| 290 | $3,133 | $13,639 | $16,772 | $1,060,542 |
| 291 | $3,093 | $13,679 | $16,772 | $1,046,863 |
| 292 | $3,053 | $13,718 | $16,772 | $1,033,145 |
| 293 | $3,013 | $13,758 | $16,772 | $1,019,386 |
| 294 | $2,973 | $13,799 | $16,772 | $1,005,588 |
| 295 | $2,933 | $13,839 | $16,772 | $991,749 |
| 296 | $2,893 | $13,879 | $16,772 | $977,870 |
| 297 | $2,852 | $13,920 | $16,772 | $963,950 |
| 298 | $2,812 | $13,960 | $16,772 | $949,990 |
| 299 | $2,771 | $14,001 | $16,772 | $935,989 |
| 300 | $2,730 | $14,042 | $16,772 | $921,947 |
$201,262
$35,429
$165,833
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,689 | $14,083 | $16,772 | $907,864 |
| 302 | $2,648 | $14,124 | $16,772 | $893,740 |
| 303 | $2,607 | $14,165 | $16,772 | $879,575 |
| 304 | $2,565 | $14,206 | $16,772 | $865,369 |
| 305 | $2,524 | $14,248 | $16,772 | $851,121 |
| 306 | $2,482 | $14,289 | $16,772 | $836,831 |
| 307 | $2,441 | $14,331 | $16,772 | $822,500 |
| 308 | $2,399 | $14,373 | $16,772 | $808,127 |
| 309 | $2,357 | $14,415 | $16,772 | $793,713 |
| 310 | $2,315 | $14,457 | $16,772 | $779,256 |
| 311 | $2,273 | $14,499 | $16,772 | $764,757 |
| 312 | $2,231 | $14,541 | $16,772 | $750,216 |
$201,262
$29,531
$171,731
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,188 | $14,584 | $16,772 | $735,632 |
| 314 | $2,146 | $14,626 | $16,772 | $721,006 |
| 315 | $2,103 | $14,669 | $16,772 | $706,337 |
| 316 | $2,060 | $14,712 | $16,772 | $691,625 |
| 317 | $2,017 | $14,755 | $16,772 | $676,870 |
| 318 | $1,974 | $14,798 | $16,772 | $662,073 |
| 319 | $1,931 | $14,841 | $16,772 | $647,232 |
| 320 | $1,888 | $14,884 | $16,772 | $632,348 |
| 321 | $1,844 | $14,927 | $16,772 | $617,421 |
| 322 | $1,801 | $14,971 | $16,772 | $602,450 |
| 323 | $1,757 | $15,015 | $16,772 | $587,435 |
| 324 | $1,713 | $15,058 | $16,772 | $572,376 |
$201,262
$23,423
$177,839
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,669 | $15,102 | $16,772 | $557,274 |
| 326 | $1,625 | $15,146 | $16,772 | $542,128 |
| 327 | $1,581 | $15,191 | $16,772 | $526,937 |
| 328 | $1,537 | $15,235 | $16,772 | $511,702 |
| 329 | $1,492 | $15,279 | $16,772 | $496,423 |
| 330 | $1,448 | $15,324 | $16,772 | $481,099 |
| 331 | $1,403 | $15,369 | $16,772 | $465,730 |
| 332 | $1,358 | $15,413 | $16,772 | $450,317 |
| 333 | $1,313 | $15,458 | $16,772 | $434,858 |
| 334 | $1,268 | $15,503 | $16,772 | $419,355 |
| 335 | $1,223 | $15,549 | $16,772 | $403,806 |
| 336 | $1,178 | $15,594 | $16,772 | $388,212 |
$201,262
$17,098
$184,164
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,132 | $15,640 | $16,772 | $372,573 |
| 338 | $1,087 | $15,685 | $16,772 | $356,887 |
| 339 | $1,041 | $15,731 | $16,772 | $341,157 |
| 340 | $995 | $15,777 | $16,772 | $325,380 |
| 341 | $949 | $15,823 | $16,772 | $309,557 |
| 342 | $903 | $15,869 | $16,772 | $293,688 |
| 343 | $857 | $15,915 | $16,772 | $277,773 |
| 344 | $810 | $15,962 | $16,772 | $261,811 |
| 345 | $764 | $16,008 | $16,772 | $245,803 |
| 346 | $717 | $16,055 | $16,772 | $229,748 |
| 347 | $670 | $16,102 | $16,772 | $213,646 |
| 348 | $623 | $16,149 | $16,772 | $197,498 |
$201,262
$10,547
$190,714
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $576 | $16,196 | $16,772 | $181,302 |
| 350 | $529 | $16,243 | $16,772 | $165,059 |
| 351 | $481 | $16,290 | $16,772 | $148,768 |
| 352 | $434 | $16,338 | $16,772 | $132,430 |
| 353 | $386 | $16,386 | $16,772 | $116,045 |
| 354 | $338 | $16,433 | $16,772 | $99,612 |
| 355 | $291 | $16,481 | $16,772 | $83,130 |
| 356 | $242 | $16,529 | $16,772 | $66,601 |
| 357 | $194 | $16,578 | $16,772 | $50,023 |
| 358 | $146 | $16,626 | $16,772 | $33,397 |
| 359 | $97 | $16,674 | $16,772 | $16,723 |
| 360 | $49 | $16,723 | $16,772 | $0 |
$201,262
$3,764
$197,498
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。