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
675 呎
@11,852
879 呎
@9,101
$800 萬
$820 萬
$700 萬
$750 萬
$730 萬
$880 萬
$900 萬
$808 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,756 | $16,718 | $13,700 | $11,692 |
| 1.500 | $22,565 | $17,541 | $14,538 | $12,545 |
| 2.000 | $23,392 | $18,389 | $15,408 | $13,436 |
| 2.500 | $24,238 | $19,263 | $16,308 | $14,363 |
| 3.000 | $25,103 | $20,160 | $17,238 | $15,326 |
| 3.500 | $25,987 | $21,082 | $18,198 | $16,323 |
| 4.000 | $26,888 | $22,028 | $19,187 | $17,355 |
| 4.500 | $27,808 | $22,997 | $20,205 | $18,419 |
| 5.000 | $28,746 | $23,990 | $21,250 | $19,514 |
| 5.500 | $29,702 | $25,005 | $22,323 | $20,640 |
| 6.000 | $30,675 | $26,043 | $23,421 | $21,794 |
每月供款$16,324
30年
$3,635,100
$2,241,261
$5,876,361
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,602 | $5,721 | $16,323 | $3,629,379 |
| 2 | $10,586 | $5,738 | $16,323 | $3,623,642 |
| 3 | $10,569 | $5,754 | $16,323 | $3,617,887 |
| 4 | $10,552 | $5,771 | $16,323 | $3,612,116 |
| 5 | $10,535 | $5,788 | $16,323 | $3,606,328 |
| 6 | $10,518 | $5,805 | $16,323 | $3,600,524 |
| 7 | $10,502 | $5,822 | $16,323 | $3,594,702 |
| 8 | $10,485 | $5,839 | $16,323 | $3,588,863 |
| 9 | $10,468 | $5,856 | $16,323 | $3,583,008 |
| 10 | $10,450 | $5,873 | $16,323 | $3,577,135 |
| 11 | $10,433 | $5,890 | $16,323 | $3,571,245 |
| 12 | $10,416 | $5,907 | $16,323 | $3,565,338 |
$195,879
$126,116
$69,762
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,399 | $5,924 | $16,323 | $3,559,413 |
| 14 | $10,382 | $5,942 | $16,323 | $3,553,472 |
| 15 | $10,364 | $5,959 | $16,323 | $3,547,513 |
| 16 | $10,347 | $5,976 | $16,323 | $3,541,537 |
| 17 | $10,329 | $5,994 | $16,323 | $3,535,543 |
| 18 | $10,312 | $6,011 | $16,323 | $3,529,532 |
| 19 | $10,294 | $6,029 | $16,323 | $3,523,503 |
| 20 | $10,277 | $6,046 | $16,323 | $3,517,457 |
| 21 | $10,259 | $6,064 | $16,323 | $3,511,393 |
| 22 | $10,242 | $6,082 | $16,323 | $3,505,311 |
| 23 | $10,224 | $6,099 | $16,323 | $3,499,212 |
| 24 | $10,206 | $6,117 | $16,323 | $3,493,094 |
$195,879
$123,635
$72,243
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,188 | $6,135 | $16,323 | $3,486,959 |
| 26 | $10,170 | $6,153 | $16,323 | $3,480,806 |
| 27 | $10,152 | $6,171 | $16,323 | $3,474,635 |
| 28 | $10,134 | $6,189 | $16,323 | $3,468,447 |
| 29 | $10,116 | $6,207 | $16,323 | $3,462,240 |
| 30 | $10,098 | $6,225 | $16,323 | $3,456,015 |
| 31 | $10,080 | $6,243 | $16,323 | $3,449,772 |
| 32 | $10,062 | $6,261 | $16,323 | $3,443,510 |
| 33 | $10,044 | $6,280 | $16,323 | $3,437,230 |
| 34 | $10,025 | $6,298 | $16,323 | $3,430,932 |
| 35 | $10,007 | $6,316 | $16,323 | $3,424,616 |
| 36 | $9,988 | $6,335 | $16,323 | $3,418,281 |
$195,879
$121,066
$74,813
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,970 | $6,353 | $16,323 | $3,411,928 |
| 38 | $9,951 | $6,372 | $16,323 | $3,405,556 |
| 39 | $9,933 | $6,390 | $16,323 | $3,399,166 |
| 40 | $9,914 | $6,409 | $16,323 | $3,392,757 |
| 41 | $9,896 | $6,428 | $16,323 | $3,386,329 |
| 42 | $9,877 | $6,446 | $16,323 | $3,379,883 |
| 43 | $9,858 | $6,465 | $16,323 | $3,373,418 |
| 44 | $9,839 | $6,484 | $16,323 | $3,366,934 |
| 45 | $9,820 | $6,503 | $16,323 | $3,360,431 |
| 46 | $9,801 | $6,522 | $16,323 | $3,353,909 |
| 47 | $9,782 | $6,541 | $16,323 | $3,347,368 |
| 48 | $9,763 | $6,560 | $16,323 | $3,340,808 |
$195,879
$118,405
$77,474
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,744 | $6,579 | $16,323 | $3,334,228 |
| 50 | $9,725 | $6,598 | $16,323 | $3,327,630 |
| 51 | $9,706 | $6,618 | $16,323 | $3,321,012 |
| 52 | $9,686 | $6,637 | $16,323 | $3,314,375 |
| 53 | $9,667 | $6,656 | $16,323 | $3,307,719 |
| 54 | $9,648 | $6,676 | $16,323 | $3,301,043 |
| 55 | $9,628 | $6,695 | $16,323 | $3,294,348 |
| 56 | $9,609 | $6,715 | $16,323 | $3,287,634 |
| 57 | $9,589 | $6,734 | $16,323 | $3,280,899 |
| 58 | $9,569 | $6,754 | $16,323 | $3,274,145 |
| 59 | $9,550 | $6,774 | $16,323 | $3,267,372 |
| 60 | $9,530 | $6,793 | $16,323 | $3,260,578 |
$195,879
$115,649
$80,229
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,510 | $6,813 | $16,323 | $3,253,765 |
| 62 | $9,490 | $6,833 | $16,323 | $3,246,932 |
| 63 | $9,470 | $6,853 | $16,323 | $3,240,079 |
| 64 | $9,450 | $6,873 | $16,323 | $3,233,206 |
| 65 | $9,430 | $6,893 | $16,323 | $3,226,313 |
| 66 | $9,410 | $6,913 | $16,323 | $3,219,400 |
| 67 | $9,390 | $6,933 | $16,323 | $3,212,467 |
| 68 | $9,370 | $6,954 | $16,323 | $3,205,513 |
| 69 | $9,349 | $6,974 | $16,323 | $3,198,539 |
| 70 | $9,329 | $6,994 | $16,323 | $3,191,545 |
| 71 | $9,309 | $7,015 | $16,323 | $3,184,530 |
| 72 | $9,288 | $7,035 | $16,323 | $3,177,495 |
$195,879
$112,796
$83,083
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,268 | $7,056 | $16,323 | $3,170,440 |
| 74 | $9,247 | $7,076 | $16,323 | $3,163,364 |
| 75 | $9,226 | $7,097 | $16,323 | $3,156,267 |
| 76 | $9,206 | $7,117 | $16,323 | $3,149,150 |
| 77 | $9,185 | $7,138 | $16,323 | $3,142,011 |
| 78 | $9,164 | $7,159 | $16,323 | $3,134,852 |
| 79 | $9,143 | $7,180 | $16,323 | $3,127,673 |
| 80 | $9,122 | $7,201 | $16,323 | $3,120,472 |
| 81 | $9,101 | $7,222 | $16,323 | $3,113,250 |
| 82 | $9,080 | $7,243 | $16,323 | $3,106,007 |
| 83 | $9,059 | $7,264 | $16,323 | $3,098,743 |
| 84 | $9,038 | $7,285 | $16,323 | $3,091,458 |
$195,879
$109,841
$86,038
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,017 | $7,306 | $16,323 | $3,084,151 |
| 86 | $8,995 | $7,328 | $16,323 | $3,076,823 |
| 87 | $8,974 | $7,349 | $16,323 | $3,069,474 |
| 88 | $8,953 | $7,371 | $16,323 | $3,062,104 |
| 89 | $8,931 | $7,392 | $16,323 | $3,054,712 |
| 90 | $8,910 | $7,414 | $16,323 | $3,047,298 |
| 91 | $8,888 | $7,435 | $16,323 | $3,039,863 |
| 92 | $8,866 | $7,457 | $16,323 | $3,032,406 |
| 93 | $8,845 | $7,479 | $16,323 | $3,024,927 |
| 94 | $8,823 | $7,501 | $16,323 | $3,017,426 |
| 95 | $8,801 | $7,522 | $16,323 | $3,009,904 |
| 96 | $8,779 | $7,544 | $16,323 | $3,002,360 |
$195,879
$106,781
$89,098
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,757 | $7,566 | $16,323 | $2,994,793 |
| 98 | $8,735 | $7,588 | $16,323 | $2,987,205 |
| 99 | $8,713 | $7,611 | $16,323 | $2,979,594 |
| 100 | $8,690 | $7,633 | $16,323 | $2,971,962 |
| 101 | $8,668 | $7,655 | $16,323 | $2,964,307 |
| 102 | $8,646 | $7,677 | $16,323 | $2,956,629 |
| 103 | $8,624 | $7,700 | $16,323 | $2,948,930 |
| 104 | $8,601 | $7,722 | $16,323 | $2,941,207 |
| 105 | $8,579 | $7,745 | $16,323 | $2,933,463 |
| 106 | $8,556 | $7,767 | $16,323 | $2,925,695 |
| 107 | $8,533 | $7,790 | $16,323 | $2,917,906 |
| 108 | $8,511 | $7,813 | $16,323 | $2,910,093 |
$195,879
$103,612
$92,267
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,488 | $7,835 | $16,323 | $2,902,257 |
| 110 | $8,465 | $7,858 | $16,323 | $2,894,399 |
| 111 | $8,442 | $7,881 | $16,323 | $2,886,518 |
| 112 | $8,419 | $7,904 | $16,323 | $2,878,614 |
| 113 | $8,396 | $7,927 | $16,323 | $2,870,686 |
| 114 | $8,373 | $7,950 | $16,323 | $2,862,736 |
| 115 | $8,350 | $7,974 | $16,323 | $2,854,762 |
| 116 | $8,326 | $7,997 | $16,323 | $2,846,766 |
| 117 | $8,303 | $8,020 | $16,323 | $2,838,745 |
| 118 | $8,280 | $8,044 | $16,323 | $2,830,702 |
| 119 | $8,256 | $8,067 | $16,323 | $2,822,635 |
| 120 | $8,233 | $8,091 | $16,323 | $2,814,544 |
$195,879
$100,330
$95,549
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,209 | $8,114 | $16,323 | $2,806,430 |
| 122 | $8,185 | $8,138 | $16,323 | $2,798,292 |
| 123 | $8,162 | $8,162 | $16,323 | $2,790,131 |
| 124 | $8,138 | $8,185 | $16,323 | $2,781,946 |
| 125 | $8,114 | $8,209 | $16,323 | $2,773,736 |
| 126 | $8,090 | $8,233 | $16,323 | $2,765,503 |
| 127 | $8,066 | $8,257 | $16,323 | $2,757,246 |
| 128 | $8,042 | $8,281 | $16,323 | $2,748,965 |
| 129 | $8,018 | $8,305 | $16,323 | $2,740,659 |
| 130 | $7,994 | $8,330 | $16,323 | $2,732,330 |
| 131 | $7,969 | $8,354 | $16,323 | $2,723,976 |
| 132 | $7,945 | $8,378 | $16,323 | $2,715,597 |
$195,879
$96,932
$98,947
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,920 | $8,403 | $16,323 | $2,707,195 |
| 134 | $7,896 | $8,427 | $16,323 | $2,698,767 |
| 135 | $7,871 | $8,452 | $16,323 | $2,690,316 |
| 136 | $7,847 | $8,476 | $16,323 | $2,681,839 |
| 137 | $7,822 | $8,501 | $16,323 | $2,673,338 |
| 138 | $7,797 | $8,526 | $16,323 | $2,664,812 |
| 139 | $7,772 | $8,551 | $16,323 | $2,656,261 |
| 140 | $7,747 | $8,576 | $16,323 | $2,647,685 |
| 141 | $7,722 | $8,601 | $16,323 | $2,639,085 |
| 142 | $7,697 | $8,626 | $16,323 | $2,630,459 |
| 143 | $7,672 | $8,651 | $16,323 | $2,621,808 |
| 144 | $7,647 | $8,676 | $16,323 | $2,613,131 |
$195,879
$93,413
$102,466
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,622 | $8,702 | $16,323 | $2,604,430 |
| 146 | $7,596 | $8,727 | $16,323 | $2,595,703 |
| 147 | $7,571 | $8,752 | $16,323 | $2,586,950 |
| 148 | $7,545 | $8,778 | $16,323 | $2,578,172 |
| 149 | $7,520 | $8,804 | $16,323 | $2,569,369 |
| 150 | $7,494 | $8,829 | $16,323 | $2,560,540 |
| 151 | $7,468 | $8,855 | $16,323 | $2,551,685 |
| 152 | $7,442 | $8,881 | $16,323 | $2,542,804 |
| 153 | $7,417 | $8,907 | $16,323 | $2,533,897 |
| 154 | $7,391 | $8,933 | $16,323 | $2,524,964 |
| 155 | $7,364 | $8,959 | $16,323 | $2,516,006 |
| 156 | $7,338 | $8,985 | $16,323 | $2,507,021 |
$195,879
$89,768
$106,111
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,312 | $9,011 | $16,323 | $2,498,010 |
| 158 | $7,286 | $9,037 | $16,323 | $2,488,972 |
| 159 | $7,260 | $9,064 | $16,323 | $2,479,909 |
| 160 | $7,233 | $9,090 | $16,323 | $2,470,818 |
| 161 | $7,207 | $9,117 | $16,323 | $2,461,702 |
| 162 | $7,180 | $9,143 | $16,323 | $2,452,559 |
| 163 | $7,153 | $9,170 | $16,323 | $2,443,389 |
| 164 | $7,127 | $9,197 | $16,323 | $2,434,192 |
| 165 | $7,100 | $9,223 | $16,323 | $2,424,968 |
| 166 | $7,073 | $9,250 | $16,323 | $2,415,718 |
| 167 | $7,046 | $9,277 | $16,323 | $2,406,441 |
| 168 | $7,019 | $9,304 | $16,323 | $2,397,136 |
$195,879
$85,994
$109,885
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,992 | $9,332 | $16,323 | $2,387,805 |
| 170 | $6,964 | $9,359 | $16,323 | $2,378,446 |
| 171 | $6,937 | $9,386 | $16,323 | $2,369,060 |
| 172 | $6,910 | $9,413 | $16,323 | $2,359,646 |
| 173 | $6,882 | $9,441 | $16,323 | $2,350,205 |
| 174 | $6,855 | $9,468 | $16,323 | $2,340,737 |
| 175 | $6,827 | $9,496 | $16,323 | $2,331,241 |
| 176 | $6,799 | $9,524 | $16,323 | $2,321,717 |
| 177 | $6,772 | $9,552 | $16,323 | $2,312,166 |
| 178 | $6,744 | $9,579 | $16,323 | $2,302,586 |
| 179 | $6,716 | $9,607 | $16,323 | $2,292,979 |
| 180 | $6,688 | $9,635 | $16,323 | $2,283,343 |
$195,879
$82,086
$113,793
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,660 | $9,663 | $16,323 | $2,273,680 |
| 182 | $6,632 | $9,692 | $16,323 | $2,263,988 |
| 183 | $6,603 | $9,720 | $16,323 | $2,254,268 |
| 184 | $6,575 | $9,748 | $16,323 | $2,244,520 |
| 185 | $6,547 | $9,777 | $16,323 | $2,234,743 |
| 186 | $6,518 | $9,805 | $16,323 | $2,224,938 |
| 187 | $6,489 | $9,834 | $16,323 | $2,215,104 |
| 188 | $6,461 | $9,863 | $16,323 | $2,205,242 |
| 189 | $6,432 | $9,891 | $16,323 | $2,195,351 |
| 190 | $6,403 | $9,920 | $16,323 | $2,185,430 |
| 191 | $6,374 | $9,949 | $16,323 | $2,175,481 |
| 192 | $6,345 | $9,978 | $16,323 | $2,165,503 |
$195,879
$78,039
$117,840
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,316 | $10,007 | $16,323 | $2,155,496 |
| 194 | $6,287 | $10,036 | $16,323 | $2,145,460 |
| 195 | $6,258 | $10,066 | $16,323 | $2,135,394 |
| 196 | $6,228 | $10,095 | $16,323 | $2,125,299 |
| 197 | $6,199 | $10,124 | $16,323 | $2,115,175 |
| 198 | $6,169 | $10,154 | $16,323 | $2,105,021 |
| 199 | $6,140 | $10,184 | $16,323 | $2,094,837 |
| 200 | $6,110 | $10,213 | $16,323 | $2,084,624 |
| 201 | $6,080 | $10,243 | $16,323 | $2,074,381 |
| 202 | $6,050 | $10,273 | $16,323 | $2,064,108 |
| 203 | $6,020 | $10,303 | $16,323 | $2,053,805 |
| 204 | $5,990 | $10,333 | $16,323 | $2,043,472 |
$195,879
$73,847
$122,031
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,960 | $10,363 | $16,323 | $2,033,109 |
| 206 | $5,930 | $10,393 | $16,323 | $2,022,716 |
| 207 | $5,900 | $10,424 | $16,323 | $2,012,292 |
| 208 | $5,869 | $10,454 | $16,323 | $2,001,838 |
| 209 | $5,839 | $10,485 | $16,323 | $1,991,353 |
| 210 | $5,808 | $10,515 | $16,323 | $1,980,838 |
| 211 | $5,777 | $10,546 | $16,323 | $1,970,293 |
| 212 | $5,747 | $10,577 | $16,323 | $1,959,716 |
| 213 | $5,716 | $10,607 | $16,323 | $1,949,109 |
| 214 | $5,685 | $10,638 | $16,323 | $1,938,470 |
| 215 | $5,654 | $10,669 | $16,323 | $1,927,801 |
| 216 | $5,623 | $10,700 | $16,323 | $1,917,100 |
$195,879
$69,507
$126,372
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,592 | $10,732 | $16,323 | $1,906,369 |
| 218 | $5,560 | $10,763 | $16,323 | $1,895,606 |
| 219 | $5,529 | $10,794 | $16,323 | $1,884,811 |
| 220 | $5,497 | $10,826 | $16,323 | $1,873,986 |
| 221 | $5,466 | $10,857 | $16,323 | $1,863,128 |
| 222 | $5,434 | $10,889 | $16,323 | $1,852,239 |
| 223 | $5,402 | $10,921 | $16,323 | $1,841,318 |
| 224 | $5,371 | $10,953 | $16,323 | $1,830,365 |
| 225 | $5,339 | $10,985 | $16,323 | $1,819,381 |
| 226 | $5,307 | $11,017 | $16,323 | $1,808,364 |
| 227 | $5,274 | $11,049 | $16,323 | $1,797,315 |
| 228 | $5,242 | $11,081 | $16,323 | $1,786,234 |
$195,879
$65,012
$130,866
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,210 | $11,113 | $16,323 | $1,775,121 |
| 230 | $5,177 | $11,146 | $16,323 | $1,763,975 |
| 231 | $5,145 | $11,178 | $16,323 | $1,752,797 |
| 232 | $5,112 | $11,211 | $16,323 | $1,741,586 |
| 233 | $5,080 | $11,244 | $16,323 | $1,730,342 |
| 234 | $5,047 | $11,276 | $16,323 | $1,719,066 |
| 235 | $5,014 | $11,309 | $16,323 | $1,707,757 |
| 236 | $4,981 | $11,342 | $16,323 | $1,696,414 |
| 237 | $4,948 | $11,375 | $16,323 | $1,685,039 |
| 238 | $4,915 | $11,409 | $16,323 | $1,673,630 |
| 239 | $4,881 | $11,442 | $16,323 | $1,662,189 |
| 240 | $4,848 | $11,475 | $16,323 | $1,650,713 |
$195,879
$60,358
$135,521
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,815 | $11,509 | $16,323 | $1,639,205 |
| 242 | $4,781 | $11,542 | $16,323 | $1,627,663 |
| 243 | $4,747 | $11,576 | $16,323 | $1,616,087 |
| 244 | $4,714 | $11,610 | $16,323 | $1,604,477 |
| 245 | $4,680 | $11,643 | $16,323 | $1,592,834 |
| 246 | $4,646 | $11,677 | $16,323 | $1,581,156 |
| 247 | $4,612 | $11,712 | $16,323 | $1,569,445 |
| 248 | $4,578 | $11,746 | $16,323 | $1,557,699 |
| 249 | $4,543 | $11,780 | $16,323 | $1,545,919 |
| 250 | $4,509 | $11,814 | $16,323 | $1,534,105 |
| 251 | $4,474 | $11,849 | $16,323 | $1,522,256 |
| 252 | $4,440 | $11,883 | $16,323 | $1,510,373 |
$195,879
$55,538
$140,341
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,405 | $11,918 | $16,323 | $1,498,455 |
| 254 | $4,370 | $11,953 | $16,323 | $1,486,502 |
| 255 | $4,336 | $11,988 | $16,323 | $1,474,514 |
| 256 | $4,301 | $12,023 | $16,323 | $1,462,492 |
| 257 | $4,266 | $12,058 | $16,323 | $1,450,434 |
| 258 | $4,230 | $12,093 | $16,323 | $1,438,341 |
| 259 | $4,195 | $12,128 | $16,323 | $1,426,213 |
| 260 | $4,160 | $12,163 | $16,323 | $1,414,050 |
| 261 | $4,124 | $12,199 | $16,323 | $1,401,851 |
| 262 | $4,089 | $12,234 | $16,323 | $1,389,617 |
| 263 | $4,053 | $12,270 | $16,323 | $1,377,346 |
| 264 | $4,017 | $12,306 | $16,323 | $1,365,040 |
$195,879
$50,546
$145,332
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,981 | $12,342 | $16,323 | $1,352,699 |
| 266 | $3,945 | $12,378 | $16,323 | $1,340,321 |
| 267 | $3,909 | $12,414 | $16,323 | $1,327,907 |
| 268 | $3,873 | $12,450 | $16,323 | $1,315,457 |
| 269 | $3,837 | $12,486 | $16,323 | $1,302,970 |
| 270 | $3,800 | $12,523 | $16,323 | $1,290,447 |
| 271 | $3,764 | $12,559 | $16,323 | $1,277,888 |
| 272 | $3,727 | $12,596 | $16,323 | $1,265,292 |
| 273 | $3,690 | $12,633 | $16,323 | $1,252,659 |
| 274 | $3,654 | $12,670 | $16,323 | $1,239,989 |
| 275 | $3,617 | $12,707 | $16,323 | $1,227,283 |
| 276 | $3,580 | $12,744 | $16,323 | $1,214,539 |
$195,879
$45,377
$150,501
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,542 | $12,781 | $16,323 | $1,201,758 |
| 278 | $3,505 | $12,818 | $16,323 | $1,188,940 |
| 279 | $3,468 | $12,855 | $16,323 | $1,176,085 |
| 280 | $3,430 | $12,893 | $16,323 | $1,163,192 |
| 281 | $3,393 | $12,931 | $16,323 | $1,150,261 |
| 282 | $3,355 | $12,968 | $16,323 | $1,137,293 |
| 283 | $3,317 | $13,006 | $16,323 | $1,124,287 |
| 284 | $3,279 | $13,044 | $16,323 | $1,111,243 |
| 285 | $3,241 | $13,082 | $16,323 | $1,098,161 |
| 286 | $3,203 | $13,120 | $16,323 | $1,085,040 |
| 287 | $3,165 | $13,159 | $16,323 | $1,071,882 |
| 288 | $3,126 | $13,197 | $16,323 | $1,058,685 |
$195,879
$40,024
$155,854
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,088 | $13,235 | $16,323 | $1,045,449 |
| 290 | $3,049 | $13,274 | $16,323 | $1,032,175 |
| 291 | $3,011 | $13,313 | $16,323 | $1,018,863 |
| 292 | $2,972 | $13,352 | $16,323 | $1,005,511 |
| 293 | $2,933 | $13,390 | $16,323 | $992,121 |
| 294 | $2,894 | $13,430 | $16,323 | $978,691 |
| 295 | $2,855 | $13,469 | $16,323 | $965,222 |
| 296 | $2,815 | $13,508 | $16,323 | $951,714 |
| 297 | $2,776 | $13,547 | $16,323 | $938,167 |
| 298 | $2,736 | $13,587 | $16,323 | $924,580 |
| 299 | $2,697 | $13,627 | $16,323 | $910,954 |
| 300 | $2,657 | $13,666 | $16,323 | $897,287 |
$195,879
$34,481
$161,397
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,617 | $13,706 | $16,323 | $883,581 |
| 302 | $2,577 | $13,746 | $16,323 | $869,835 |
| 303 | $2,537 | $13,786 | $16,323 | $856,049 |
| 304 | $2,497 | $13,826 | $16,323 | $842,223 |
| 305 | $2,456 | $13,867 | $16,323 | $828,356 |
| 306 | $2,416 | $13,907 | $16,323 | $814,449 |
| 307 | $2,375 | $13,948 | $16,323 | $800,501 |
| 308 | $2,335 | $13,988 | $16,323 | $786,512 |
| 309 | $2,294 | $14,029 | $16,323 | $772,483 |
| 310 | $2,253 | $14,070 | $16,323 | $758,413 |
| 311 | $2,212 | $14,111 | $16,323 | $744,302 |
| 312 | $2,171 | $14,152 | $16,323 | $730,150 |
$195,879
$28,741
$167,138
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,130 | $14,194 | $16,323 | $715,956 |
| 314 | $2,088 | $14,235 | $16,323 | $701,721 |
| 315 | $2,047 | $14,277 | $16,323 | $687,444 |
| 316 | $2,005 | $14,318 | $16,323 | $673,126 |
| 317 | $1,963 | $14,360 | $16,323 | $658,766 |
| 318 | $1,921 | $14,402 | $16,323 | $644,364 |
| 319 | $1,879 | $14,444 | $16,323 | $629,921 |
| 320 | $1,837 | $14,486 | $16,323 | $615,435 |
| 321 | $1,795 | $14,528 | $16,323 | $600,906 |
| 322 | $1,753 | $14,571 | $16,323 | $586,336 |
| 323 | $1,710 | $14,613 | $16,323 | $571,723 |
| 324 | $1,668 | $14,656 | $16,323 | $557,067 |
$195,879
$22,796
$173,082
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,625 | $14,698 | $16,323 | $542,369 |
| 326 | $1,582 | $14,741 | $16,323 | $527,627 |
| 327 | $1,539 | $14,784 | $16,323 | $512,843 |
| 328 | $1,496 | $14,827 | $16,323 | $498,016 |
| 329 | $1,453 | $14,871 | $16,323 | $483,145 |
| 330 | $1,409 | $14,914 | $16,323 | $468,231 |
| 331 | $1,366 | $14,958 | $16,323 | $453,273 |
| 332 | $1,322 | $15,001 | $16,323 | $438,272 |
| 333 | $1,278 | $15,045 | $16,323 | $423,227 |
| 334 | $1,234 | $15,089 | $16,323 | $408,138 |
| 335 | $1,190 | $15,133 | $16,323 | $393,006 |
| 336 | $1,146 | $15,177 | $16,323 | $377,829 |
$195,879
$16,640
$179,238
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,102 | $15,221 | $16,323 | $362,607 |
| 338 | $1,058 | $15,266 | $16,323 | $347,342 |
| 339 | $1,013 | $15,310 | $16,323 | $332,032 |
| 340 | $968 | $15,355 | $16,323 | $316,677 |
| 341 | $924 | $15,400 | $16,323 | $301,277 |
| 342 | $879 | $15,444 | $16,323 | $285,833 |
| 343 | $834 | $15,490 | $16,323 | $270,343 |
| 344 | $789 | $15,535 | $16,323 | $254,808 |
| 345 | $743 | $15,580 | $16,323 | $239,228 |
| 346 | $698 | $15,625 | $16,323 | $223,603 |
| 347 | $652 | $15,671 | $16,323 | $207,932 |
| 348 | $606 | $15,717 | $16,323 | $192,215 |
$195,879
$10,265
$185,613
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $561 | $15,763 | $16,323 | $176,453 |
| 350 | $515 | $15,809 | $16,323 | $160,644 |
| 351 | $469 | $15,855 | $16,323 | $144,789 |
| 352 | $422 | $15,901 | $16,323 | $128,888 |
| 353 | $376 | $15,947 | $16,323 | $112,941 |
| 354 | $329 | $15,994 | $16,323 | $96,947 |
| 355 | $283 | $16,040 | $16,323 | $80,907 |
| 356 | $236 | $16,087 | $16,323 | $64,820 |
| 357 | $189 | $16,134 | $16,323 | $48,685 |
| 358 | $142 | $16,181 | $16,323 | $32,504 |
| 359 | $95 | $16,228 | $16,323 | $16,276 |
| 360 | $47 | $16,276 | $16,323 | $0 |
$195,879
$3,664
$192,215
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。