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
$700 萬
$738 萬
$818 萬
$768 萬
755 呎
@11,656
995 呎
@8,844
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $22,515 | $17,301 | $14,178 | $12,100 |
| 1.500 | $23,352 | $18,153 | $15,046 | $12,983 |
| 2.000 | $24,209 | $19,031 | $15,945 | $13,905 |
| 2.500 | $25,085 | $19,935 | $16,877 | $14,864 |
| 3.000 | $25,980 | $20,864 | $17,840 | $15,861 |
| 3.250 | $26,434 | $21,338 | $18,333 | $16,372 |
| 3.500 | $26,894 | $21,818 | $18,833 | $16,893 |
| 4.000 | $27,827 | $22,797 | $19,857 | $17,960 |
| 4.500 | $28,779 | $23,800 | $20,910 | $19,062 |
| 5.000 | $29,750 | $24,828 | $21,992 | $20,195 |
| 5.500 | $30,739 | $25,878 | $23,102 | $21,360 |
| 6.000 | $31,746 | $26,952 | $24,239 | $22,555 |
每月供款$16,373
30年
$3,762,000
$2,132,087
$5,894,087
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,189 | $6,184 | $16,372 | $3,755,816 |
| 2 | $10,172 | $6,200 | $16,372 | $3,749,616 |
| 3 | $10,155 | $6,217 | $16,372 | $3,743,399 |
| 4 | $10,138 | $6,234 | $16,372 | $3,737,164 |
| 5 | $10,121 | $6,251 | $16,372 | $3,730,914 |
| 6 | $10,105 | $6,268 | $16,372 | $3,724,646 |
| 7 | $10,088 | $6,285 | $16,372 | $3,718,361 |
| 8 | $10,071 | $6,302 | $16,372 | $3,712,059 |
| 9 | $10,053 | $6,319 | $16,372 | $3,705,740 |
| 10 | $10,036 | $6,336 | $16,372 | $3,699,404 |
| 11 | $10,019 | $6,353 | $16,372 | $3,693,051 |
| 12 | $10,002 | $6,370 | $16,372 | $3,686,680 |
$196,470
$121,150
$75,320
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,985 | $6,388 | $16,372 | $3,680,292 |
| 14 | $9,967 | $6,405 | $16,372 | $3,673,887 |
| 15 | $9,950 | $6,422 | $16,372 | $3,667,465 |
| 16 | $9,933 | $6,440 | $16,372 | $3,661,025 |
| 17 | $9,915 | $6,457 | $16,372 | $3,654,568 |
| 18 | $9,898 | $6,475 | $16,372 | $3,648,093 |
| 19 | $9,880 | $6,492 | $16,372 | $3,641,601 |
| 20 | $9,863 | $6,510 | $16,372 | $3,635,091 |
| 21 | $9,845 | $6,527 | $16,372 | $3,628,564 |
| 22 | $9,827 | $6,545 | $16,372 | $3,622,019 |
| 23 | $9,810 | $6,563 | $16,372 | $3,615,456 |
| 24 | $9,792 | $6,581 | $16,372 | $3,608,875 |
$196,470
$118,665
$77,805
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,774 | $6,598 | $16,372 | $3,602,277 |
| 26 | $9,756 | $6,616 | $16,372 | $3,595,661 |
| 27 | $9,738 | $6,634 | $16,372 | $3,589,027 |
| 28 | $9,720 | $6,652 | $16,372 | $3,582,374 |
| 29 | $9,702 | $6,670 | $16,372 | $3,575,704 |
| 30 | $9,684 | $6,688 | $16,372 | $3,569,016 |
| 31 | $9,666 | $6,706 | $16,372 | $3,562,310 |
| 32 | $9,648 | $6,725 | $16,372 | $3,555,585 |
| 33 | $9,630 | $6,743 | $16,372 | $3,548,842 |
| 34 | $9,611 | $6,761 | $16,372 | $3,542,081 |
| 35 | $9,593 | $6,779 | $16,372 | $3,535,302 |
| 36 | $9,575 | $6,798 | $16,372 | $3,528,504 |
$196,470
$116,098
$80,371
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,556 | $6,816 | $16,372 | $3,521,688 |
| 38 | $9,538 | $6,835 | $16,372 | $3,514,854 |
| 39 | $9,519 | $6,853 | $16,372 | $3,508,000 |
| 40 | $9,501 | $6,872 | $16,372 | $3,501,129 |
| 41 | $9,482 | $6,890 | $16,372 | $3,494,239 |
| 42 | $9,464 | $6,909 | $16,372 | $3,487,330 |
| 43 | $9,445 | $6,928 | $16,372 | $3,480,402 |
| 44 | $9,426 | $6,946 | $16,372 | $3,473,456 |
| 45 | $9,407 | $6,965 | $16,372 | $3,466,491 |
| 46 | $9,388 | $6,984 | $16,372 | $3,459,506 |
| 47 | $9,369 | $7,003 | $16,372 | $3,452,504 |
| 48 | $9,351 | $7,022 | $16,372 | $3,445,482 |
$196,470
$113,447
$83,023
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,332 | $7,041 | $16,372 | $3,438,441 |
| 50 | $9,312 | $7,060 | $16,372 | $3,431,381 |
| 51 | $9,293 | $7,079 | $16,372 | $3,424,301 |
| 52 | $9,274 | $7,098 | $16,372 | $3,417,203 |
| 53 | $9,255 | $7,118 | $16,372 | $3,410,086 |
| 54 | $9,236 | $7,137 | $16,372 | $3,402,949 |
| 55 | $9,216 | $7,156 | $16,372 | $3,395,793 |
| 56 | $9,197 | $7,176 | $16,372 | $3,388,617 |
| 57 | $9,178 | $7,195 | $16,372 | $3,381,422 |
| 58 | $9,158 | $7,214 | $16,372 | $3,374,208 |
| 59 | $9,138 | $7,234 | $16,372 | $3,366,974 |
| 60 | $9,119 | $7,254 | $16,372 | $3,359,720 |
$196,470
$110,708
$85,761
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,099 | $7,273 | $16,372 | $3,352,447 |
| 62 | $9,080 | $7,293 | $16,372 | $3,345,154 |
| 63 | $9,060 | $7,313 | $16,372 | $3,337,841 |
| 64 | $9,040 | $7,332 | $16,372 | $3,330,509 |
| 65 | $9,020 | $7,352 | $16,372 | $3,323,157 |
| 66 | $9,000 | $7,372 | $16,372 | $3,315,784 |
| 67 | $8,980 | $7,392 | $16,372 | $3,308,392 |
| 68 | $8,960 | $7,412 | $16,372 | $3,300,980 |
| 69 | $8,940 | $7,432 | $16,372 | $3,293,548 |
| 70 | $8,920 | $7,452 | $16,372 | $3,286,095 |
| 71 | $8,900 | $7,473 | $16,372 | $3,278,623 |
| 72 | $8,880 | $7,493 | $16,372 | $3,271,130 |
$196,470
$107,879
$88,591
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,859 | $7,513 | $16,372 | $3,263,617 |
| 74 | $8,839 | $7,534 | $16,372 | $3,256,083 |
| 75 | $8,819 | $7,554 | $16,372 | $3,248,529 |
| 76 | $8,798 | $7,574 | $16,372 | $3,240,955 |
| 77 | $8,778 | $7,595 | $16,372 | $3,233,360 |
| 78 | $8,757 | $7,615 | $16,372 | $3,225,744 |
| 79 | $8,736 | $7,636 | $16,372 | $3,218,108 |
| 80 | $8,716 | $7,657 | $16,372 | $3,210,452 |
| 81 | $8,695 | $7,677 | $16,372 | $3,202,774 |
| 82 | $8,674 | $7,698 | $16,372 | $3,195,076 |
| 83 | $8,653 | $7,719 | $16,372 | $3,187,357 |
| 84 | $8,632 | $7,740 | $16,372 | $3,179,617 |
$196,470
$104,957
$91,513
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,611 | $7,761 | $16,372 | $3,171,856 |
| 86 | $8,590 | $7,782 | $16,372 | $3,164,074 |
| 87 | $8,569 | $7,803 | $16,372 | $3,156,271 |
| 88 | $8,548 | $7,824 | $16,372 | $3,148,446 |
| 89 | $8,527 | $7,845 | $16,372 | $3,140,601 |
| 90 | $8,506 | $7,867 | $16,372 | $3,132,734 |
| 91 | $8,484 | $7,888 | $16,372 | $3,124,846 |
| 92 | $8,463 | $7,909 | $16,372 | $3,116,937 |
| 93 | $8,442 | $7,931 | $16,372 | $3,109,006 |
| 94 | $8,420 | $7,952 | $16,372 | $3,101,054 |
| 95 | $8,399 | $7,974 | $16,372 | $3,093,080 |
| 96 | $8,377 | $7,995 | $16,372 | $3,085,085 |
$196,470
$101,938
$94,532
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,355 | $8,017 | $16,372 | $3,077,068 |
| 98 | $8,334 | $8,039 | $16,372 | $3,069,029 |
| 99 | $8,312 | $8,061 | $16,372 | $3,060,969 |
| 100 | $8,290 | $8,082 | $16,372 | $3,052,886 |
| 101 | $8,268 | $8,104 | $16,372 | $3,044,782 |
| 102 | $8,246 | $8,126 | $16,372 | $3,036,656 |
| 103 | $8,224 | $8,148 | $16,372 | $3,028,508 |
| 104 | $8,202 | $8,170 | $16,372 | $3,020,337 |
| 105 | $8,180 | $8,192 | $16,372 | $3,012,145 |
| 106 | $8,158 | $8,215 | $16,372 | $3,003,930 |
| 107 | $8,136 | $8,237 | $16,372 | $2,995,694 |
| 108 | $8,113 | $8,259 | $16,372 | $2,987,434 |
$196,470
$98,819
$97,650
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,091 | $8,281 | $16,372 | $2,979,153 |
| 110 | $8,069 | $8,304 | $16,372 | $2,970,849 |
| 111 | $8,046 | $8,326 | $16,372 | $2,962,523 |
| 112 | $8,023 | $8,349 | $16,372 | $2,954,174 |
| 113 | $8,001 | $8,372 | $16,372 | $2,945,802 |
| 114 | $7,978 | $8,394 | $16,372 | $2,937,408 |
| 115 | $7,955 | $8,417 | $16,372 | $2,928,991 |
| 116 | $7,933 | $8,440 | $16,372 | $2,920,551 |
| 117 | $7,910 | $8,463 | $16,372 | $2,912,088 |
| 118 | $7,887 | $8,486 | $16,372 | $2,903,603 |
| 119 | $7,864 | $8,509 | $16,372 | $2,895,094 |
| 120 | $7,841 | $8,532 | $16,372 | $2,886,563 |
$196,470
$95,598
$100,872
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,818 | $8,555 | $16,372 | $2,878,008 |
| 122 | $7,795 | $8,578 | $16,372 | $2,869,430 |
| 123 | $7,771 | $8,601 | $16,372 | $2,860,829 |
| 124 | $7,748 | $8,624 | $16,372 | $2,852,205 |
| 125 | $7,725 | $8,648 | $16,372 | $2,843,557 |
| 126 | $7,701 | $8,671 | $16,372 | $2,834,886 |
| 127 | $7,678 | $8,695 | $16,372 | $2,826,191 |
| 128 | $7,654 | $8,718 | $16,372 | $2,817,473 |
| 129 | $7,631 | $8,742 | $16,372 | $2,808,731 |
| 130 | $7,607 | $8,765 | $16,372 | $2,799,966 |
| 131 | $7,583 | $8,789 | $16,372 | $2,791,177 |
| 132 | $7,559 | $8,813 | $16,372 | $2,782,363 |
$196,470
$92,270
$104,199
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,536 | $8,837 | $16,372 | $2,773,527 |
| 134 | $7,512 | $8,861 | $16,372 | $2,764,666 |
| 135 | $7,488 | $8,885 | $16,372 | $2,755,781 |
| 136 | $7,464 | $8,909 | $16,372 | $2,746,872 |
| 137 | $7,439 | $8,933 | $16,372 | $2,737,939 |
| 138 | $7,415 | $8,957 | $16,372 | $2,728,982 |
| 139 | $7,391 | $8,981 | $16,372 | $2,720,000 |
| 140 | $7,367 | $9,006 | $16,372 | $2,710,995 |
| 141 | $7,342 | $9,030 | $16,372 | $2,701,964 |
| 142 | $7,318 | $9,055 | $16,372 | $2,692,910 |
| 143 | $7,293 | $9,079 | $16,372 | $2,683,831 |
| 144 | $7,269 | $9,104 | $16,372 | $2,674,727 |
$196,470
$88,833
$107,637
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,244 | $9,128 | $16,372 | $2,665,598 |
| 146 | $7,219 | $9,153 | $16,372 | $2,656,445 |
| 147 | $7,195 | $9,178 | $16,372 | $2,647,267 |
| 148 | $7,170 | $9,203 | $16,372 | $2,638,065 |
| 149 | $7,145 | $9,228 | $16,372 | $2,628,837 |
| 150 | $7,120 | $9,253 | $16,372 | $2,619,584 |
| 151 | $7,095 | $9,278 | $16,372 | $2,610,306 |
| 152 | $7,070 | $9,303 | $16,372 | $2,601,004 |
| 153 | $7,044 | $9,328 | $16,372 | $2,591,675 |
| 154 | $7,019 | $9,353 | $16,372 | $2,582,322 |
| 155 | $6,994 | $9,379 | $16,372 | $2,572,943 |
| 156 | $6,968 | $9,404 | $16,372 | $2,563,539 |
$196,470
$85,282
$111,187
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,943 | $9,430 | $16,372 | $2,554,110 |
| 158 | $6,917 | $9,455 | $16,372 | $2,544,655 |
| 159 | $6,892 | $9,481 | $16,372 | $2,535,174 |
| 160 | $6,866 | $9,506 | $16,372 | $2,525,668 |
| 161 | $6,840 | $9,532 | $16,372 | $2,516,136 |
| 162 | $6,815 | $9,558 | $16,372 | $2,506,578 |
| 163 | $6,789 | $9,584 | $16,372 | $2,496,994 |
| 164 | $6,763 | $9,610 | $16,372 | $2,487,384 |
| 165 | $6,737 | $9,636 | $16,372 | $2,477,748 |
| 166 | $6,711 | $9,662 | $16,372 | $2,468,086 |
| 167 | $6,684 | $9,688 | $16,372 | $2,458,398 |
| 168 | $6,658 | $9,714 | $16,372 | $2,448,684 |
$196,470
$81,614
$114,855
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,632 | $9,741 | $16,372 | $2,438,943 |
| 170 | $6,605 | $9,767 | $16,372 | $2,429,176 |
| 171 | $6,579 | $9,793 | $16,372 | $2,419,383 |
| 172 | $6,552 | $9,820 | $16,372 | $2,409,563 |
| 173 | $6,526 | $9,847 | $16,372 | $2,399,716 |
| 174 | $6,499 | $9,873 | $16,372 | $2,389,843 |
| 175 | $6,472 | $9,900 | $16,372 | $2,379,943 |
| 176 | $6,446 | $9,927 | $16,372 | $2,370,016 |
| 177 | $6,419 | $9,954 | $16,372 | $2,360,063 |
| 178 | $6,392 | $9,981 | $16,372 | $2,350,082 |
| 179 | $6,365 | $10,008 | $16,372 | $2,340,075 |
| 180 | $6,338 | $10,035 | $16,372 | $2,330,040 |
$196,470
$77,825
$118,644
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,311 | $10,062 | $16,372 | $2,319,978 |
| 182 | $6,283 | $10,089 | $16,372 | $2,309,889 |
| 183 | $6,256 | $10,117 | $16,372 | $2,299,772 |
| 184 | $6,229 | $10,144 | $16,372 | $2,289,628 |
| 185 | $6,201 | $10,171 | $16,372 | $2,279,457 |
| 186 | $6,174 | $10,199 | $16,372 | $2,269,258 |
| 187 | $6,146 | $10,227 | $16,372 | $2,259,031 |
| 188 | $6,118 | $10,254 | $16,372 | $2,248,777 |
| 189 | $6,090 | $10,282 | $16,372 | $2,238,495 |
| 190 | $6,063 | $10,310 | $16,372 | $2,228,185 |
| 191 | $6,035 | $10,338 | $16,372 | $2,217,847 |
| 192 | $6,007 | $10,366 | $16,372 | $2,207,482 |
$196,470
$73,911
$122,558
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,979 | $10,394 | $16,372 | $2,197,088 |
| 194 | $5,950 | $10,422 | $16,372 | $2,186,666 |
| 195 | $5,922 | $10,450 | $16,372 | $2,176,215 |
| 196 | $5,894 | $10,479 | $16,372 | $2,165,737 |
| 197 | $5,866 | $10,507 | $16,372 | $2,155,230 |
| 198 | $5,837 | $10,535 | $16,372 | $2,144,695 |
| 199 | $5,809 | $10,564 | $16,372 | $2,134,131 |
| 200 | $5,780 | $10,593 | $16,372 | $2,123,538 |
| 201 | $5,751 | $10,621 | $16,372 | $2,112,917 |
| 202 | $5,722 | $10,650 | $16,372 | $2,102,267 |
| 203 | $5,694 | $10,679 | $16,372 | $2,091,588 |
| 204 | $5,665 | $10,708 | $16,372 | $2,080,880 |
$196,470
$69,868
$126,601
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,636 | $10,737 | $16,372 | $2,070,144 |
| 206 | $5,607 | $10,766 | $16,372 | $2,059,378 |
| 207 | $5,577 | $10,795 | $16,372 | $2,048,583 |
| 208 | $5,548 | $10,824 | $16,372 | $2,037,759 |
| 209 | $5,519 | $10,854 | $16,372 | $2,026,905 |
| 210 | $5,490 | $10,883 | $16,372 | $2,016,022 |
| 211 | $5,460 | $10,912 | $16,372 | $2,005,110 |
| 212 | $5,431 | $10,942 | $16,372 | $1,994,168 |
| 213 | $5,401 | $10,972 | $16,372 | $1,983,196 |
| 214 | $5,371 | $11,001 | $16,372 | $1,972,195 |
| 215 | $5,341 | $11,031 | $16,372 | $1,961,164 |
| 216 | $5,311 | $11,061 | $16,372 | $1,950,103 |
$196,470
$65,692
$130,778
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,282 | $11,091 | $16,372 | $1,939,012 |
| 218 | $5,251 | $11,121 | $16,372 | $1,927,891 |
| 219 | $5,221 | $11,151 | $16,372 | $1,916,740 |
| 220 | $5,191 | $11,181 | $16,372 | $1,905,559 |
| 221 | $5,161 | $11,212 | $16,372 | $1,894,347 |
| 222 | $5,131 | $11,242 | $16,372 | $1,883,105 |
| 223 | $5,100 | $11,272 | $16,372 | $1,871,833 |
| 224 | $5,070 | $11,303 | $16,372 | $1,860,530 |
| 225 | $5,039 | $11,334 | $16,372 | $1,849,196 |
| 226 | $5,008 | $11,364 | $16,372 | $1,837,832 |
| 227 | $4,977 | $11,395 | $16,372 | $1,826,437 |
| 228 | $4,947 | $11,426 | $16,372 | $1,815,011 |
$196,470
$61,378
$135,092
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,916 | $11,457 | $16,372 | $1,803,554 |
| 230 | $4,885 | $11,488 | $16,372 | $1,792,067 |
| 231 | $4,854 | $11,519 | $16,372 | $1,780,548 |
| 232 | $4,822 | $11,550 | $16,372 | $1,768,997 |
| 233 | $4,791 | $11,581 | $16,372 | $1,757,416 |
| 234 | $4,760 | $11,613 | $16,372 | $1,745,803 |
| 235 | $4,728 | $11,644 | $16,372 | $1,734,159 |
| 236 | $4,697 | $11,676 | $16,372 | $1,722,483 |
| 237 | $4,665 | $11,707 | $16,372 | $1,710,776 |
| 238 | $4,633 | $11,739 | $16,372 | $1,699,037 |
| 239 | $4,602 | $11,771 | $16,372 | $1,687,266 |
| 240 | $4,570 | $11,803 | $16,372 | $1,675,463 |
$196,470
$56,921
$139,548
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,538 | $11,835 | $16,372 | $1,663,628 |
| 242 | $4,506 | $11,867 | $16,372 | $1,651,761 |
| 243 | $4,474 | $11,899 | $16,372 | $1,639,863 |
| 244 | $4,441 | $11,931 | $16,372 | $1,627,931 |
| 245 | $4,409 | $11,963 | $16,372 | $1,615,968 |
| 246 | $4,377 | $11,996 | $16,372 | $1,603,972 |
| 247 | $4,344 | $12,028 | $16,372 | $1,591,944 |
| 248 | $4,312 | $12,061 | $16,372 | $1,579,883 |
| 249 | $4,279 | $12,094 | $16,372 | $1,567,789 |
| 250 | $4,246 | $12,126 | $16,372 | $1,555,663 |
| 251 | $4,213 | $12,159 | $16,372 | $1,543,503 |
| 252 | $4,180 | $12,192 | $16,372 | $1,531,311 |
$196,470
$52,318
$144,152
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,147 | $12,225 | $16,372 | $1,519,086 |
| 254 | $4,114 | $12,258 | $16,372 | $1,506,828 |
| 255 | $4,081 | $12,291 | $16,372 | $1,494,536 |
| 256 | $4,048 | $12,325 | $16,372 | $1,482,212 |
| 257 | $4,014 | $12,358 | $16,372 | $1,469,854 |
| 258 | $3,981 | $12,392 | $16,372 | $1,457,462 |
| 259 | $3,947 | $12,425 | $16,372 | $1,445,037 |
| 260 | $3,914 | $12,459 | $16,372 | $1,432,578 |
| 261 | $3,880 | $12,493 | $16,372 | $1,420,085 |
| 262 | $3,846 | $12,526 | $16,372 | $1,407,559 |
| 263 | $3,812 | $12,560 | $16,372 | $1,394,999 |
| 264 | $3,778 | $12,594 | $16,372 | $1,382,404 |
$196,470
$47,563
$148,907
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,744 | $12,628 | $16,372 | $1,369,776 |
| 266 | $3,710 | $12,663 | $16,372 | $1,357,113 |
| 267 | $3,676 | $12,697 | $16,372 | $1,344,416 |
| 268 | $3,641 | $12,731 | $16,372 | $1,331,685 |
| 269 | $3,607 | $12,766 | $16,372 | $1,318,919 |
| 270 | $3,572 | $12,800 | $16,372 | $1,306,119 |
| 271 | $3,537 | $12,835 | $16,372 | $1,293,284 |
| 272 | $3,503 | $12,870 | $16,372 | $1,280,414 |
| 273 | $3,468 | $12,905 | $16,372 | $1,267,509 |
| 274 | $3,433 | $12,940 | $16,372 | $1,254,570 |
| 275 | $3,398 | $12,975 | $16,372 | $1,241,595 |
| 276 | $3,363 | $13,010 | $16,372 | $1,228,585 |
$196,470
$42,650
$153,819
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,327 | $13,045 | $16,372 | $1,215,540 |
| 278 | $3,292 | $13,080 | $16,372 | $1,202,460 |
| 279 | $3,257 | $13,116 | $16,372 | $1,189,344 |
| 280 | $3,221 | $13,151 | $16,372 | $1,176,193 |
| 281 | $3,186 | $13,187 | $16,372 | $1,163,006 |
| 282 | $3,150 | $13,223 | $16,372 | $1,149,783 |
| 283 | $3,114 | $13,258 | $16,372 | $1,136,524 |
| 284 | $3,078 | $13,294 | $16,372 | $1,123,230 |
| 285 | $3,042 | $13,330 | $16,372 | $1,109,900 |
| 286 | $3,006 | $13,366 | $16,372 | $1,096,533 |
| 287 | $2,970 | $13,403 | $16,372 | $1,083,131 |
| 288 | $2,933 | $13,439 | $16,372 | $1,069,692 |
$196,470
$37,576
$158,894
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,897 | $13,475 | $16,372 | $1,056,216 |
| 290 | $2,861 | $13,512 | $16,372 | $1,042,704 |
| 291 | $2,824 | $13,548 | $16,372 | $1,029,156 |
| 292 | $2,787 | $13,585 | $16,372 | $1,015,571 |
| 293 | $2,751 | $13,622 | $16,372 | $1,001,949 |
| 294 | $2,714 | $13,659 | $16,372 | $988,290 |
| 295 | $2,677 | $13,696 | $16,372 | $974,594 |
| 296 | $2,640 | $13,733 | $16,372 | $960,861 |
| 297 | $2,602 | $13,770 | $16,372 | $947,091 |
| 298 | $2,565 | $13,807 | $16,372 | $933,284 |
| 299 | $2,528 | $13,845 | $16,372 | $919,439 |
| 300 | $2,490 | $13,882 | $16,372 | $905,556 |
$196,470
$32,334
$164,135
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,453 | $13,920 | $16,372 | $891,636 |
| 302 | $2,415 | $13,958 | $16,372 | $877,679 |
| 303 | $2,377 | $13,995 | $16,372 | $863,683 |
| 304 | $2,339 | $14,033 | $16,372 | $849,650 |
| 305 | $2,301 | $14,071 | $16,372 | $835,579 |
| 306 | $2,263 | $14,109 | $16,372 | $821,469 |
| 307 | $2,225 | $14,148 | $16,372 | $807,322 |
| 308 | $2,186 | $14,186 | $16,372 | $793,136 |
| 309 | $2,148 | $14,224 | $16,372 | $778,911 |
| 310 | $2,110 | $14,263 | $16,372 | $764,648 |
| 311 | $2,071 | $14,302 | $16,372 | $750,347 |
| 312 | $2,032 | $14,340 | $16,372 | $736,007 |
$196,470
$26,920
$169,550
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,993 | $14,379 | $16,372 | $721,628 |
| 314 | $1,954 | $14,418 | $16,372 | $707,209 |
| 315 | $1,915 | $14,457 | $16,372 | $692,752 |
| 316 | $1,876 | $14,496 | $16,372 | $678,256 |
| 317 | $1,837 | $14,536 | $16,372 | $663,721 |
| 318 | $1,798 | $14,575 | $16,372 | $649,146 |
| 319 | $1,758 | $14,614 | $16,372 | $634,531 |
| 320 | $1,719 | $14,654 | $16,372 | $619,877 |
| 321 | $1,679 | $14,694 | $16,372 | $605,184 |
| 322 | $1,639 | $14,733 | $16,372 | $590,450 |
| 323 | $1,599 | $14,773 | $16,372 | $575,677 |
| 324 | $1,559 | $14,813 | $16,372 | $560,864 |
$196,470
$21,327
$175,143
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,519 | $14,853 | $16,372 | $546,010 |
| 326 | $1,479 | $14,894 | $16,372 | $531,117 |
| 327 | $1,438 | $14,934 | $16,372 | $516,183 |
| 328 | $1,398 | $14,974 | $16,372 | $501,208 |
| 329 | $1,357 | $15,015 | $16,372 | $486,193 |
| 330 | $1,317 | $15,056 | $16,372 | $471,137 |
| 331 | $1,276 | $15,096 | $16,372 | $456,041 |
| 332 | $1,235 | $15,137 | $16,372 | $440,904 |
| 333 | $1,194 | $15,178 | $16,372 | $425,725 |
| 334 | $1,153 | $15,219 | $16,372 | $410,506 |
| 335 | $1,112 | $15,261 | $16,372 | $395,245 |
| 336 | $1,070 | $15,302 | $16,372 | $379,943 |
$196,470
$15,549
$180,921
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,029 | $15,343 | $16,372 | $364,600 |
| 338 | $987 | $15,385 | $16,372 | $349,215 |
| 339 | $946 | $15,427 | $16,372 | $333,788 |
| 340 | $904 | $15,468 | $16,372 | $318,319 |
| 341 | $862 | $15,510 | $16,372 | $302,809 |
| 342 | $820 | $15,552 | $16,372 | $287,257 |
| 343 | $778 | $15,594 | $16,372 | $271,662 |
| 344 | $736 | $15,637 | $16,372 | $256,026 |
| 345 | $693 | $15,679 | $16,372 | $240,347 |
| 346 | $651 | $15,722 | $16,372 | $224,625 |
| 347 | $608 | $15,764 | $16,372 | $208,861 |
| 348 | $566 | $15,807 | $16,372 | $193,054 |
$196,470
$9,581
$186,889
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $523 | $15,850 | $16,372 | $177,205 |
| 350 | $480 | $15,893 | $16,372 | $161,312 |
| 351 | $437 | $15,936 | $16,372 | $145,376 |
| 352 | $394 | $15,979 | $16,372 | $129,398 |
| 353 | $350 | $16,022 | $16,372 | $113,376 |
| 354 | $307 | $16,065 | $16,372 | $97,310 |
| 355 | $264 | $16,109 | $16,372 | $81,201 |
| 356 | $220 | $16,153 | $16,372 | $65,049 |
| 357 | $176 | $16,196 | $16,372 | $48,853 |
| 358 | $132 | $16,240 | $16,372 | $32,612 |
| 359 | $88 | $16,284 | $16,372 | $16,328 |
| 360 | $44 | $16,328 | $16,372 | $0 |
$196,470
$3,415
$193,054
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。
