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
579 呎
@15,199
715 呎
@12,308
$880 萬
$800 萬
$870 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,357 | $16,411 | $13,449 | $11,478 |
| 1.500 | $22,151 | $17,220 | $14,272 | $12,316 |
| 2.000 | $22,964 | $18,052 | $15,125 | $13,190 |
| 2.500 | $23,794 | $18,910 | $16,009 | $14,100 |
| 3.000 | $24,643 | $19,791 | $16,922 | $15,045 |
| 3.500 | $25,511 | $20,696 | $17,865 | $16,024 |
| 3.625 | $25,730 | $20,926 | $18,105 | $16,274 |
| 4.000 | $26,396 | $21,624 | $18,836 | $17,037 |
| 4.500 | $27,299 | $22,576 | $19,835 | $18,081 |
| 5.000 | $28,219 | $23,551 | $20,861 | $19,156 |
| 5.500 | $29,158 | $24,547 | $21,914 | $20,262 |
| 6.000 | $30,113 | $25,566 | $22,992 | $21,395 |
每月供款$16,275
30年
$3,568,500
$2,290,209
$5,858,709
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,780 | $5,494 | $16,274 | $3,563,006 |
| 2 | $10,763 | $5,511 | $16,274 | $3,557,495 |
| 3 | $10,747 | $5,528 | $16,274 | $3,551,967 |
| 4 | $10,730 | $5,544 | $16,274 | $3,546,423 |
| 5 | $10,713 | $5,561 | $16,274 | $3,540,862 |
| 6 | $10,696 | $5,578 | $16,274 | $3,535,284 |
| 7 | $10,680 | $5,595 | $16,274 | $3,529,689 |
| 8 | $10,663 | $5,612 | $16,274 | $3,524,078 |
| 9 | $10,646 | $5,629 | $16,274 | $3,518,449 |
| 10 | $10,629 | $5,646 | $16,274 | $3,512,804 |
| 11 | $10,612 | $5,663 | $16,274 | $3,507,141 |
| 12 | $10,594 | $5,680 | $16,274 | $3,501,461 |
$195,290
$128,252
$67,039
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,577 | $5,697 | $16,274 | $3,495,764 |
| 14 | $10,560 | $5,714 | $16,274 | $3,490,050 |
| 15 | $10,543 | $5,731 | $16,274 | $3,484,319 |
| 16 | $10,526 | $5,749 | $16,274 | $3,478,570 |
| 17 | $10,508 | $5,766 | $16,274 | $3,472,804 |
| 18 | $10,491 | $5,783 | $16,274 | $3,467,021 |
| 19 | $10,473 | $5,801 | $16,274 | $3,461,220 |
| 20 | $10,456 | $5,818 | $16,274 | $3,455,402 |
| 21 | $10,438 | $5,836 | $16,274 | $3,449,566 |
| 22 | $10,421 | $5,854 | $16,274 | $3,443,712 |
| 23 | $10,403 | $5,871 | $16,274 | $3,437,841 |
| 24 | $10,385 | $5,889 | $16,274 | $3,431,952 |
$195,290
$125,781
$69,510
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,367 | $5,907 | $16,274 | $3,426,045 |
| 26 | $10,350 | $5,925 | $16,274 | $3,420,120 |
| 27 | $10,332 | $5,943 | $16,274 | $3,414,178 |
| 28 | $10,314 | $5,961 | $16,274 | $3,408,217 |
| 29 | $10,296 | $5,979 | $16,274 | $3,402,238 |
| 30 | $10,278 | $5,997 | $16,274 | $3,396,242 |
| 31 | $10,259 | $6,015 | $16,274 | $3,390,227 |
| 32 | $10,241 | $6,033 | $16,274 | $3,384,194 |
| 33 | $10,223 | $6,051 | $16,274 | $3,378,143 |
| 34 | $10,205 | $6,069 | $16,274 | $3,372,074 |
| 35 | $10,186 | $6,088 | $16,274 | $3,365,986 |
| 36 | $10,168 | $6,106 | $16,274 | $3,359,880 |
$195,290
$123,219
$72,072
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,150 | $6,125 | $16,274 | $3,353,755 |
| 38 | $10,131 | $6,143 | $16,274 | $3,347,612 |
| 39 | $10,113 | $6,162 | $16,274 | $3,341,451 |
| 40 | $10,094 | $6,180 | $16,274 | $3,335,271 |
| 41 | $10,075 | $6,199 | $16,274 | $3,329,072 |
| 42 | $10,057 | $6,218 | $16,274 | $3,322,854 |
| 43 | $10,038 | $6,236 | $16,274 | $3,316,618 |
| 44 | $10,019 | $6,255 | $16,274 | $3,310,362 |
| 45 | $10,000 | $6,274 | $16,274 | $3,304,088 |
| 46 | $9,981 | $6,293 | $16,274 | $3,297,795 |
| 47 | $9,962 | $6,312 | $16,274 | $3,291,483 |
| 48 | $9,943 | $6,331 | $16,274 | $3,285,152 |
$195,290
$120,562
$74,728
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,924 | $6,350 | $16,274 | $3,278,802 |
| 50 | $9,905 | $6,369 | $16,274 | $3,272,432 |
| 51 | $9,885 | $6,389 | $16,274 | $3,266,043 |
| 52 | $9,866 | $6,408 | $16,274 | $3,259,635 |
| 53 | $9,847 | $6,427 | $16,274 | $3,253,208 |
| 54 | $9,827 | $6,447 | $16,274 | $3,246,761 |
| 55 | $9,808 | $6,466 | $16,274 | $3,240,295 |
| 56 | $9,788 | $6,486 | $16,274 | $3,233,809 |
| 57 | $9,769 | $6,505 | $16,274 | $3,227,304 |
| 58 | $9,749 | $6,525 | $16,274 | $3,220,779 |
| 59 | $9,729 | $6,545 | $16,274 | $3,214,234 |
| 60 | $9,710 | $6,565 | $16,274 | $3,207,669 |
$195,290
$117,808
$77,482
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,690 | $6,584 | $16,274 | $3,201,085 |
| 62 | $9,670 | $6,604 | $16,274 | $3,194,481 |
| 63 | $9,650 | $6,624 | $16,274 | $3,187,857 |
| 64 | $9,630 | $6,644 | $16,274 | $3,181,212 |
| 65 | $9,610 | $6,664 | $16,274 | $3,174,548 |
| 66 | $9,590 | $6,684 | $16,274 | $3,167,864 |
| 67 | $9,570 | $6,705 | $16,274 | $3,161,159 |
| 68 | $9,549 | $6,725 | $16,274 | $3,154,434 |
| 69 | $9,529 | $6,745 | $16,274 | $3,147,689 |
| 70 | $9,509 | $6,766 | $16,274 | $3,140,924 |
| 71 | $9,488 | $6,786 | $16,274 | $3,134,138 |
| 72 | $9,468 | $6,806 | $16,274 | $3,127,331 |
$195,290
$114,952
$80,338
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,447 | $6,827 | $16,274 | $3,120,504 |
| 74 | $9,427 | $6,848 | $16,274 | $3,113,656 |
| 75 | $9,406 | $6,868 | $16,274 | $3,106,788 |
| 76 | $9,385 | $6,889 | $16,274 | $3,099,899 |
| 77 | $9,364 | $6,910 | $16,274 | $3,092,989 |
| 78 | $9,343 | $6,931 | $16,274 | $3,086,058 |
| 79 | $9,322 | $6,952 | $16,274 | $3,079,107 |
| 80 | $9,301 | $6,973 | $16,274 | $3,072,134 |
| 81 | $9,280 | $6,994 | $16,274 | $3,065,140 |
| 82 | $9,259 | $7,015 | $16,274 | $3,058,125 |
| 83 | $9,238 | $7,036 | $16,274 | $3,051,089 |
| 84 | $9,217 | $7,057 | $16,274 | $3,044,032 |
$195,290
$111,991
$83,299
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,196 | $7,079 | $16,274 | $3,036,953 |
| 86 | $9,174 | $7,100 | $16,274 | $3,029,853 |
| 87 | $9,153 | $7,122 | $16,274 | $3,022,731 |
| 88 | $9,131 | $7,143 | $16,274 | $3,015,588 |
| 89 | $9,110 | $7,165 | $16,274 | $3,008,424 |
| 90 | $9,088 | $7,186 | $16,274 | $3,001,238 |
| 91 | $9,066 | $7,208 | $16,274 | $2,994,030 |
| 92 | $9,044 | $7,230 | $16,274 | $2,986,800 |
| 93 | $9,023 | $7,252 | $16,274 | $2,979,548 |
| 94 | $9,001 | $7,273 | $16,274 | $2,972,275 |
| 95 | $8,979 | $7,295 | $16,274 | $2,964,979 |
| 96 | $8,957 | $7,317 | $16,274 | $2,957,662 |
$195,290
$108,921
$86,370
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,935 | $7,340 | $16,274 | $2,950,322 |
| 98 | $8,912 | $7,362 | $16,274 | $2,942,961 |
| 99 | $8,890 | $7,384 | $16,274 | $2,935,577 |
| 100 | $8,868 | $7,406 | $16,274 | $2,928,170 |
| 101 | $8,846 | $7,429 | $16,274 | $2,920,742 |
| 102 | $8,823 | $7,451 | $16,274 | $2,913,290 |
| 103 | $8,801 | $7,474 | $16,274 | $2,905,817 |
| 104 | $8,778 | $7,496 | $16,274 | $2,898,321 |
| 105 | $8,755 | $7,519 | $16,274 | $2,890,802 |
| 106 | $8,733 | $7,542 | $16,274 | $2,883,260 |
| 107 | $8,710 | $7,564 | $16,274 | $2,875,696 |
| 108 | $8,687 | $7,587 | $16,274 | $2,868,109 |
$195,290
$105,737
$89,553
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,664 | $7,610 | $16,274 | $2,860,499 |
| 110 | $8,641 | $7,633 | $16,274 | $2,852,865 |
| 111 | $8,618 | $7,656 | $16,274 | $2,845,209 |
| 112 | $8,595 | $7,679 | $16,274 | $2,837,530 |
| 113 | $8,572 | $7,702 | $16,274 | $2,829,828 |
| 114 | $8,548 | $7,726 | $16,274 | $2,822,102 |
| 115 | $8,525 | $7,749 | $16,274 | $2,814,353 |
| 116 | $8,502 | $7,773 | $16,274 | $2,806,580 |
| 117 | $8,478 | $7,796 | $16,274 | $2,798,784 |
| 118 | $8,455 | $7,820 | $16,274 | $2,790,965 |
| 119 | $8,431 | $7,843 | $16,274 | $2,783,121 |
| 120 | $8,407 | $7,867 | $16,274 | $2,775,255 |
$195,290
$102,436
$92,854
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,384 | $7,891 | $16,274 | $2,767,364 |
| 122 | $8,360 | $7,914 | $16,274 | $2,759,450 |
| 123 | $8,336 | $7,938 | $16,274 | $2,751,511 |
| 124 | $8,312 | $7,962 | $16,274 | $2,743,549 |
| 125 | $8,288 | $7,986 | $16,274 | $2,735,563 |
| 126 | $8,264 | $8,011 | $16,274 | $2,727,552 |
| 127 | $8,239 | $8,035 | $16,274 | $2,719,517 |
| 128 | $8,215 | $8,059 | $16,274 | $2,711,458 |
| 129 | $8,191 | $8,083 | $16,274 | $2,703,375 |
| 130 | $8,166 | $8,108 | $16,274 | $2,695,267 |
| 131 | $8,142 | $8,132 | $16,274 | $2,687,135 |
| 132 | $8,117 | $8,157 | $16,274 | $2,678,978 |
$195,290
$99,014
$96,276
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,093 | $8,181 | $16,274 | $2,670,797 |
| 134 | $8,068 | $8,206 | $16,274 | $2,662,591 |
| 135 | $8,043 | $8,231 | $16,274 | $2,654,360 |
| 136 | $8,018 | $8,256 | $16,274 | $2,646,104 |
| 137 | $7,993 | $8,281 | $16,274 | $2,637,823 |
| 138 | $7,968 | $8,306 | $16,274 | $2,629,517 |
| 139 | $7,943 | $8,331 | $16,274 | $2,621,186 |
| 140 | $7,918 | $8,356 | $16,274 | $2,612,830 |
| 141 | $7,893 | $8,381 | $16,274 | $2,604,449 |
| 142 | $7,868 | $8,407 | $16,274 | $2,596,043 |
| 143 | $7,842 | $8,432 | $16,274 | $2,587,611 |
| 144 | $7,817 | $8,457 | $16,274 | $2,579,153 |
$195,290
$95,465
$99,825
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,791 | $8,483 | $16,274 | $2,570,670 |
| 146 | $7,766 | $8,509 | $16,274 | $2,562,162 |
| 147 | $7,740 | $8,534 | $16,274 | $2,553,627 |
| 148 | $7,714 | $8,560 | $16,274 | $2,545,067 |
| 149 | $7,688 | $8,586 | $16,274 | $2,536,481 |
| 150 | $7,662 | $8,612 | $16,274 | $2,527,869 |
| 151 | $7,636 | $8,638 | $16,274 | $2,519,231 |
| 152 | $7,610 | $8,664 | $16,274 | $2,510,567 |
| 153 | $7,584 | $8,690 | $16,274 | $2,501,877 |
| 154 | $7,558 | $8,716 | $16,274 | $2,493,161 |
| 155 | $7,531 | $8,743 | $16,274 | $2,484,418 |
| 156 | $7,505 | $8,769 | $16,274 | $2,475,649 |
$195,290
$91,786
$103,504
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,479 | $8,796 | $16,274 | $2,466,853 |
| 158 | $7,452 | $8,822 | $16,274 | $2,458,031 |
| 159 | $7,425 | $8,849 | $16,274 | $2,449,182 |
| 160 | $7,399 | $8,876 | $16,274 | $2,440,306 |
| 161 | $7,372 | $8,902 | $16,274 | $2,431,404 |
| 162 | $7,345 | $8,929 | $16,274 | $2,422,475 |
| 163 | $7,318 | $8,956 | $16,274 | $2,413,518 |
| 164 | $7,291 | $8,983 | $16,274 | $2,404,535 |
| 165 | $7,264 | $9,010 | $16,274 | $2,395,524 |
| 166 | $7,236 | $9,038 | $16,274 | $2,386,487 |
| 167 | $7,209 | $9,065 | $16,274 | $2,377,422 |
| 168 | $7,182 | $9,092 | $16,274 | $2,368,329 |
$195,290
$87,971
$107,319
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,154 | $9,120 | $16,274 | $2,359,209 |
| 170 | $7,127 | $9,147 | $16,274 | $2,350,062 |
| 171 | $7,099 | $9,175 | $16,274 | $2,340,887 |
| 172 | $7,071 | $9,203 | $16,274 | $2,331,684 |
| 173 | $7,044 | $9,231 | $16,274 | $2,322,454 |
| 174 | $7,016 | $9,258 | $16,274 | $2,313,195 |
| 175 | $6,988 | $9,286 | $16,274 | $2,303,909 |
| 176 | $6,960 | $9,314 | $16,274 | $2,294,594 |
| 177 | $6,932 | $9,343 | $16,274 | $2,285,252 |
| 178 | $6,903 | $9,371 | $16,274 | $2,275,881 |
| 179 | $6,875 | $9,399 | $16,274 | $2,266,482 |
| 180 | $6,847 | $9,428 | $16,274 | $2,257,054 |
$195,290
$84,015
$111,275
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,818 | $9,456 | $16,274 | $2,247,598 |
| 182 | $6,790 | $9,485 | $16,274 | $2,238,114 |
| 183 | $6,761 | $9,513 | $16,274 | $2,228,600 |
| 184 | $6,732 | $9,542 | $16,274 | $2,219,058 |
| 185 | $6,703 | $9,571 | $16,274 | $2,209,488 |
| 186 | $6,674 | $9,600 | $16,274 | $2,199,888 |
| 187 | $6,645 | $9,629 | $16,274 | $2,190,259 |
| 188 | $6,616 | $9,658 | $16,274 | $2,180,602 |
| 189 | $6,587 | $9,687 | $16,274 | $2,170,915 |
| 190 | $6,558 | $9,716 | $16,274 | $2,161,198 |
| 191 | $6,529 | $9,746 | $16,274 | $2,151,453 |
| 192 | $6,499 | $9,775 | $16,274 | $2,141,678 |
$195,290
$79,914
$115,376
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,470 | $9,805 | $16,274 | $2,131,873 |
| 194 | $6,440 | $9,834 | $16,274 | $2,122,039 |
| 195 | $6,410 | $9,864 | $16,274 | $2,112,175 |
| 196 | $6,381 | $9,894 | $16,274 | $2,102,282 |
| 197 | $6,351 | $9,924 | $16,274 | $2,092,358 |
| 198 | $6,321 | $9,954 | $16,274 | $2,082,404 |
| 199 | $6,291 | $9,984 | $16,274 | $2,072,421 |
| 200 | $6,260 | $10,014 | $16,274 | $2,062,407 |
| 201 | $6,230 | $10,044 | $16,274 | $2,052,363 |
| 202 | $6,200 | $10,074 | $16,274 | $2,042,289 |
| 203 | $6,169 | $10,105 | $16,274 | $2,032,184 |
| 204 | $6,139 | $10,135 | $16,274 | $2,022,049 |
$195,290
$75,661
$119,629
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,108 | $10,166 | $16,274 | $2,011,883 |
| 206 | $6,078 | $10,197 | $16,274 | $2,001,686 |
| 207 | $6,047 | $10,227 | $16,274 | $1,991,459 |
| 208 | $6,016 | $10,258 | $16,274 | $1,981,200 |
| 209 | $5,985 | $10,289 | $16,274 | $1,970,911 |
| 210 | $5,954 | $10,320 | $16,274 | $1,960,591 |
| 211 | $5,923 | $10,352 | $16,274 | $1,950,239 |
| 212 | $5,891 | $10,383 | $16,274 | $1,939,856 |
| 213 | $5,860 | $10,414 | $16,274 | $1,929,442 |
| 214 | $5,829 | $10,446 | $16,274 | $1,918,996 |
| 215 | $5,797 | $10,477 | $16,274 | $1,908,519 |
| 216 | $5,765 | $10,509 | $16,274 | $1,898,010 |
$195,290
$71,252
$124,038
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,734 | $10,541 | $16,274 | $1,887,470 |
| 218 | $5,702 | $10,572 | $16,274 | $1,876,897 |
| 219 | $5,670 | $10,604 | $16,274 | $1,866,293 |
| 220 | $5,638 | $10,636 | $16,274 | $1,855,656 |
| 221 | $5,606 | $10,669 | $16,274 | $1,844,988 |
| 222 | $5,573 | $10,701 | $16,274 | $1,834,287 |
| 223 | $5,541 | $10,733 | $16,274 | $1,823,554 |
| 224 | $5,509 | $10,766 | $16,274 | $1,812,788 |
| 225 | $5,476 | $10,798 | $16,274 | $1,801,990 |
| 226 | $5,444 | $10,831 | $16,274 | $1,791,160 |
| 227 | $5,411 | $10,863 | $16,274 | $1,780,296 |
| 228 | $5,378 | $10,896 | $16,274 | $1,769,400 |
$195,290
$66,680
$128,610
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,345 | $10,929 | $16,274 | $1,758,471 |
| 230 | $5,312 | $10,962 | $16,274 | $1,747,509 |
| 231 | $5,279 | $10,995 | $16,274 | $1,736,514 |
| 232 | $5,246 | $11,028 | $16,274 | $1,725,485 |
| 233 | $5,212 | $11,062 | $16,274 | $1,714,423 |
| 234 | $5,179 | $11,095 | $16,274 | $1,703,328 |
| 235 | $5,145 | $11,129 | $16,274 | $1,692,199 |
| 236 | $5,112 | $11,162 | $16,274 | $1,681,037 |
| 237 | $5,078 | $11,196 | $16,274 | $1,669,841 |
| 238 | $5,044 | $11,230 | $16,274 | $1,658,611 |
| 239 | $5,010 | $11,264 | $16,274 | $1,647,347 |
| 240 | $4,976 | $11,298 | $16,274 | $1,636,049 |
$195,290
$61,940
$133,351
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,942 | $11,332 | $16,274 | $1,624,717 |
| 242 | $4,908 | $11,366 | $16,274 | $1,613,351 |
| 243 | $4,874 | $11,401 | $16,274 | $1,601,951 |
| 244 | $4,839 | $11,435 | $16,274 | $1,590,516 |
| 245 | $4,805 | $11,470 | $16,274 | $1,579,046 |
| 246 | $4,770 | $11,504 | $16,274 | $1,567,542 |
| 247 | $4,735 | $11,539 | $16,274 | $1,556,003 |
| 248 | $4,700 | $11,574 | $16,274 | $1,544,429 |
| 249 | $4,665 | $11,609 | $16,274 | $1,532,821 |
| 250 | $4,630 | $11,644 | $16,274 | $1,521,177 |
| 251 | $4,595 | $11,679 | $16,274 | $1,509,498 |
| 252 | $4,560 | $11,714 | $16,274 | $1,497,784 |
$195,290
$57,025
$138,266
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,525 | $11,750 | $16,274 | $1,486,034 |
| 254 | $4,489 | $11,785 | $16,274 | $1,474,249 |
| 255 | $4,453 | $11,821 | $16,274 | $1,462,428 |
| 256 | $4,418 | $11,856 | $16,274 | $1,450,572 |
| 257 | $4,382 | $11,892 | $16,274 | $1,438,680 |
| 258 | $4,346 | $11,928 | $16,274 | $1,426,751 |
| 259 | $4,310 | $11,964 | $16,274 | $1,414,787 |
| 260 | $4,274 | $12,000 | $16,274 | $1,402,787 |
| 261 | $4,238 | $12,037 | $16,274 | $1,390,750 |
| 262 | $4,201 | $12,073 | $16,274 | $1,378,677 |
| 263 | $4,165 | $12,109 | $16,274 | $1,366,568 |
| 264 | $4,128 | $12,146 | $16,274 | $1,354,422 |
$195,290
$51,928
$143,362
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,091 | $12,183 | $16,274 | $1,342,239 |
| 266 | $4,055 | $12,220 | $16,274 | $1,330,020 |
| 267 | $4,018 | $12,256 | $16,274 | $1,317,763 |
| 268 | $3,981 | $12,293 | $16,274 | $1,305,470 |
| 269 | $3,944 | $12,331 | $16,274 | $1,293,139 |
| 270 | $3,906 | $12,368 | $16,274 | $1,280,771 |
| 271 | $3,869 | $12,405 | $16,274 | $1,268,366 |
| 272 | $3,832 | $12,443 | $16,274 | $1,255,923 |
| 273 | $3,794 | $12,480 | $16,274 | $1,243,443 |
| 274 | $3,756 | $12,518 | $16,274 | $1,230,925 |
| 275 | $3,718 | $12,556 | $16,274 | $1,218,369 |
| 276 | $3,680 | $12,594 | $16,274 | $1,205,776 |
$195,290
$46,644
$148,646
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,642 | $12,632 | $16,274 | $1,193,144 |
| 278 | $3,604 | $12,670 | $16,274 | $1,180,474 |
| 279 | $3,566 | $12,708 | $16,274 | $1,167,766 |
| 280 | $3,528 | $12,747 | $16,274 | $1,155,019 |
| 281 | $3,489 | $12,785 | $16,274 | $1,142,234 |
| 282 | $3,450 | $12,824 | $16,274 | $1,129,411 |
| 283 | $3,412 | $12,862 | $16,274 | $1,116,548 |
| 284 | $3,373 | $12,901 | $16,274 | $1,103,647 |
| 285 | $3,334 | $12,940 | $16,274 | $1,090,707 |
| 286 | $3,295 | $12,979 | $16,274 | $1,077,727 |
| 287 | $3,256 | $13,019 | $16,274 | $1,064,709 |
| 288 | $3,216 | $13,058 | $16,274 | $1,051,651 |
$195,290
$41,165
$154,125
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,177 | $13,097 | $16,274 | $1,038,553 |
| 290 | $3,137 | $13,137 | $16,274 | $1,025,417 |
| 291 | $3,098 | $13,177 | $16,274 | $1,012,240 |
| 292 | $3,058 | $13,216 | $16,274 | $999,024 |
| 293 | $3,018 | $13,256 | $16,274 | $985,767 |
| 294 | $2,978 | $13,296 | $16,274 | $972,471 |
| 295 | $2,938 | $13,337 | $16,274 | $959,134 |
| 296 | $2,897 | $13,377 | $16,274 | $945,758 |
| 297 | $2,857 | $13,417 | $16,274 | $932,340 |
| 298 | $2,816 | $13,458 | $16,274 | $918,883 |
| 299 | $2,776 | $13,498 | $16,274 | $905,384 |
| 300 | $2,735 | $13,539 | $16,274 | $891,845 |
$195,290
$35,485
$159,806
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,694 | $13,580 | $16,274 | $878,265 |
| 302 | $2,653 | $13,621 | $16,274 | $864,644 |
| 303 | $2,612 | $13,662 | $16,274 | $850,982 |
| 304 | $2,571 | $13,704 | $16,274 | $837,278 |
| 305 | $2,529 | $13,745 | $16,274 | $823,533 |
| 306 | $2,488 | $13,786 | $16,274 | $809,747 |
| 307 | $2,446 | $13,828 | $16,274 | $795,919 |
| 308 | $2,404 | $13,870 | $16,274 | $782,049 |
| 309 | $2,362 | $13,912 | $16,274 | $768,137 |
| 310 | $2,320 | $13,954 | $16,274 | $754,183 |
| 311 | $2,278 | $13,996 | $16,274 | $740,187 |
| 312 | $2,236 | $14,038 | $16,274 | $726,149 |
$195,290
$29,594
$165,696
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,194 | $14,081 | $16,274 | $712,069 |
| 314 | $2,151 | $14,123 | $16,274 | $697,945 |
| 315 | $2,108 | $14,166 | $16,274 | $683,780 |
| 316 | $2,066 | $14,209 | $16,274 | $669,571 |
| 317 | $2,023 | $14,252 | $16,274 | $655,319 |
| 318 | $1,980 | $14,295 | $16,274 | $641,025 |
| 319 | $1,936 | $14,338 | $16,274 | $626,687 |
| 320 | $1,893 | $14,381 | $16,274 | $612,306 |
| 321 | $1,850 | $14,425 | $16,274 | $597,882 |
| 322 | $1,806 | $14,468 | $16,274 | $583,413 |
| 323 | $1,762 | $14,512 | $16,274 | $568,902 |
| 324 | $1,719 | $14,556 | $16,274 | $554,346 |
$195,290
$23,487
$171,803
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,675 | $14,600 | $16,274 | $539,746 |
| 326 | $1,630 | $14,644 | $16,274 | $525,103 |
| 327 | $1,586 | $14,688 | $16,274 | $510,415 |
| 328 | $1,542 | $14,732 | $16,274 | $495,682 |
| 329 | $1,497 | $14,777 | $16,274 | $480,906 |
| 330 | $1,453 | $14,821 | $16,274 | $466,084 |
| 331 | $1,408 | $14,866 | $16,274 | $451,218 |
| 332 | $1,363 | $14,911 | $16,274 | $436,307 |
| 333 | $1,318 | $14,956 | $16,274 | $421,351 |
| 334 | $1,273 | $15,001 | $16,274 | $406,349 |
| 335 | $1,228 | $15,047 | $16,274 | $391,303 |
| 336 | $1,182 | $15,092 | $16,274 | $376,210 |
$195,290
$17,155
$178,136
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,136 | $15,138 | $16,274 | $361,073 |
| 338 | $1,091 | $15,183 | $16,274 | $345,889 |
| 339 | $1,045 | $15,229 | $16,274 | $330,660 |
| 340 | $999 | $15,275 | $16,274 | $315,385 |
| 341 | $953 | $15,321 | $16,274 | $300,063 |
| 342 | $906 | $15,368 | $16,274 | $284,695 |
| 343 | $860 | $15,414 | $16,274 | $269,281 |
| 344 | $813 | $15,461 | $16,274 | $253,821 |
| 345 | $767 | $15,507 | $16,274 | $238,313 |
| 346 | $720 | $15,554 | $16,274 | $222,759 |
| 347 | $673 | $15,601 | $16,274 | $207,158 |
| 348 | $626 | $15,648 | $16,274 | $191,509 |
$195,290
$10,589
$184,701
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $579 | $15,696 | $16,274 | $175,813 |
| 350 | $531 | $15,743 | $16,274 | $160,070 |
| 351 | $484 | $15,791 | $16,274 | $144,280 |
| 352 | $436 | $15,838 | $16,274 | $128,441 |
| 353 | $388 | $15,886 | $16,274 | $112,555 |
| 354 | $340 | $15,934 | $16,274 | $96,621 |
| 355 | $292 | $15,982 | $16,274 | $80,639 |
| 356 | $244 | $16,031 | $16,274 | $64,608 |
| 357 | $195 | $16,079 | $16,274 | $48,529 |
| 358 | $147 | $16,128 | $16,274 | $32,401 |
| 359 | $98 | $16,176 | $16,274 | $16,225 |
| 360 | $49 | $16,225 | $16,274 | $0 |
$195,290
$3,781
$191,509
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。
