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
$765 萬
$700 萬
716 呎
@9,777
826 呎
@8,475
$700 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
342 呎
@26,316
$900 萬
$850 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,761 | $16,722 | $13,703 | $11,695 |
| 1.500 | $22,570 | $17,545 | $14,542 | $12,549 |
| 2.000 | $23,398 | $18,394 | $15,411 | $13,439 |
| 2.500 | $24,244 | $19,267 | $16,312 | $14,367 |
| 3.000 | $25,110 | $20,165 | $17,242 | $15,330 |
| 3.500 | $25,993 | $21,087 | $18,203 | $16,327 |
| 4.000 | $26,895 | $22,033 | $19,192 | $17,359 |
| 4.500 | $27,815 | $23,003 | $20,210 | $18,423 |
| 5.000 | $28,753 | $23,996 | $21,256 | $19,519 |
| 5.500 | $29,709 | $25,012 | $22,328 | $20,645 |
| 6.000 | $30,683 | $26,049 | $23,427 | $21,800 |
每月供款$16,328
30年
$3,636,000
$2,241,816
$5,877,816
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,605 | $5,722 | $16,327 | $3,630,278 |
| 2 | $10,588 | $5,739 | $16,327 | $3,624,539 |
| 3 | $10,572 | $5,756 | $16,327 | $3,618,783 |
| 4 | $10,555 | $5,772 | $16,327 | $3,613,011 |
| 5 | $10,538 | $5,789 | $16,327 | $3,607,221 |
| 6 | $10,521 | $5,806 | $16,327 | $3,601,415 |
| 7 | $10,504 | $5,823 | $16,327 | $3,595,592 |
| 8 | $10,487 | $5,840 | $16,327 | $3,589,752 |
| 9 | $10,470 | $5,857 | $16,327 | $3,583,895 |
| 10 | $10,453 | $5,874 | $16,327 | $3,578,020 |
| 11 | $10,436 | $5,891 | $16,327 | $3,572,129 |
| 12 | $10,419 | $5,909 | $16,327 | $3,566,221 |
$195,927
$126,148
$69,779
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,401 | $5,926 | $16,327 | $3,560,295 |
| 14 | $10,384 | $5,943 | $16,327 | $3,554,352 |
| 15 | $10,367 | $5,960 | $16,327 | $3,548,391 |
| 16 | $10,349 | $5,978 | $16,327 | $3,542,413 |
| 17 | $10,332 | $5,995 | $16,327 | $3,536,418 |
| 18 | $10,315 | $6,013 | $16,327 | $3,530,406 |
| 19 | $10,297 | $6,030 | $16,327 | $3,524,375 |
| 20 | $10,279 | $6,048 | $16,327 | $3,518,327 |
| 21 | $10,262 | $6,065 | $16,327 | $3,512,262 |
| 22 | $10,244 | $6,083 | $16,327 | $3,506,179 |
| 23 | $10,226 | $6,101 | $16,327 | $3,500,078 |
| 24 | $10,209 | $6,119 | $16,327 | $3,493,959 |
$195,927
$123,666
$72,261
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,191 | $6,137 | $16,327 | $3,487,823 |
| 26 | $10,173 | $6,154 | $16,327 | $3,481,668 |
| 27 | $10,155 | $6,172 | $16,327 | $3,475,496 |
| 28 | $10,137 | $6,190 | $16,327 | $3,469,305 |
| 29 | $10,119 | $6,208 | $16,327 | $3,463,097 |
| 30 | $10,101 | $6,227 | $16,327 | $3,456,870 |
| 31 | $10,083 | $6,245 | $16,327 | $3,450,626 |
| 32 | $10,064 | $6,263 | $16,327 | $3,444,363 |
| 33 | $10,046 | $6,281 | $16,327 | $3,438,081 |
| 34 | $10,028 | $6,300 | $16,327 | $3,431,782 |
| 35 | $10,009 | $6,318 | $16,327 | $3,425,464 |
| 36 | $9,991 | $6,336 | $16,327 | $3,419,128 |
$195,927
$121,096
$74,831
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,972 | $6,355 | $16,327 | $3,412,773 |
| 38 | $9,954 | $6,373 | $16,327 | $3,406,400 |
| 39 | $9,935 | $6,392 | $16,327 | $3,400,008 |
| 40 | $9,917 | $6,411 | $16,327 | $3,393,597 |
| 41 | $9,898 | $6,429 | $16,327 | $3,387,168 |
| 42 | $9,879 | $6,448 | $16,327 | $3,380,720 |
| 43 | $9,860 | $6,467 | $16,327 | $3,374,253 |
| 44 | $9,842 | $6,486 | $16,327 | $3,367,767 |
| 45 | $9,823 | $6,505 | $16,327 | $3,361,263 |
| 46 | $9,804 | $6,524 | $16,327 | $3,354,739 |
| 47 | $9,785 | $6,543 | $16,327 | $3,348,196 |
| 48 | $9,766 | $6,562 | $16,327 | $3,341,635 |
$195,927
$118,434
$77,493
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,746 | $6,581 | $16,327 | $3,335,054 |
| 50 | $9,727 | $6,600 | $16,327 | $3,328,454 |
| 51 | $9,708 | $6,619 | $16,327 | $3,321,835 |
| 52 | $9,689 | $6,639 | $16,327 | $3,315,196 |
| 53 | $9,669 | $6,658 | $16,327 | $3,308,538 |
| 54 | $9,650 | $6,677 | $16,327 | $3,301,861 |
| 55 | $9,630 | $6,697 | $16,327 | $3,295,164 |
| 56 | $9,611 | $6,716 | $16,327 | $3,288,448 |
| 57 | $9,591 | $6,736 | $16,327 | $3,281,712 |
| 58 | $9,572 | $6,756 | $16,327 | $3,274,956 |
| 59 | $9,552 | $6,775 | $16,327 | $3,268,181 |
| 60 | $9,532 | $6,795 | $16,327 | $3,261,386 |
$195,927
$115,678
$80,249
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,512 | $6,815 | $16,327 | $3,254,571 |
| 62 | $9,492 | $6,835 | $16,327 | $3,247,736 |
| 63 | $9,473 | $6,855 | $16,327 | $3,240,881 |
| 64 | $9,453 | $6,875 | $16,327 | $3,234,007 |
| 65 | $9,433 | $6,895 | $16,327 | $3,227,112 |
| 66 | $9,412 | $6,915 | $16,327 | $3,220,197 |
| 67 | $9,392 | $6,935 | $16,327 | $3,213,262 |
| 68 | $9,372 | $6,955 | $16,327 | $3,206,307 |
| 69 | $9,352 | $6,976 | $16,327 | $3,199,331 |
| 70 | $9,331 | $6,996 | $16,327 | $3,192,335 |
| 71 | $9,311 | $7,016 | $16,327 | $3,185,319 |
| 72 | $9,291 | $7,037 | $16,327 | $3,178,282 |
$195,927
$112,824
$83,103
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,270 | $7,057 | $16,327 | $3,171,225 |
| 74 | $9,249 | $7,078 | $16,327 | $3,164,147 |
| 75 | $9,229 | $7,099 | $16,327 | $3,157,049 |
| 76 | $9,208 | $7,119 | $16,327 | $3,149,929 |
| 77 | $9,187 | $7,140 | $16,327 | $3,142,789 |
| 78 | $9,166 | $7,161 | $16,327 | $3,135,629 |
| 79 | $9,146 | $7,182 | $16,327 | $3,128,447 |
| 80 | $9,125 | $7,203 | $16,327 | $3,121,244 |
| 81 | $9,104 | $7,224 | $16,327 | $3,114,021 |
| 82 | $9,083 | $7,245 | $16,327 | $3,106,776 |
| 83 | $9,061 | $7,266 | $16,327 | $3,099,510 |
| 84 | $9,040 | $7,287 | $16,327 | $3,092,223 |
$195,927
$109,868
$86,059
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,019 | $7,308 | $16,327 | $3,084,915 |
| 86 | $8,998 | $7,330 | $16,327 | $3,077,585 |
| 87 | $8,976 | $7,351 | $16,327 | $3,070,234 |
| 88 | $8,955 | $7,372 | $16,327 | $3,062,862 |
| 89 | $8,933 | $7,394 | $16,327 | $3,055,468 |
| 90 | $8,912 | $7,415 | $16,327 | $3,048,052 |
| 91 | $8,890 | $7,437 | $16,327 | $3,040,615 |
| 92 | $8,868 | $7,459 | $16,327 | $3,033,156 |
| 93 | $8,847 | $7,481 | $16,327 | $3,025,676 |
| 94 | $8,825 | $7,502 | $16,327 | $3,018,174 |
| 95 | $8,803 | $7,524 | $16,327 | $3,010,649 |
| 96 | $8,781 | $7,546 | $16,327 | $3,003,103 |
$195,927
$106,807
$89,120
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,759 | $7,568 | $16,327 | $2,995,535 |
| 98 | $8,737 | $7,590 | $16,327 | $2,987,945 |
| 99 | $8,715 | $7,612 | $16,327 | $2,980,332 |
| 100 | $8,693 | $7,635 | $16,327 | $2,972,698 |
| 101 | $8,670 | $7,657 | $16,327 | $2,965,041 |
| 102 | $8,648 | $7,679 | $16,327 | $2,957,361 |
| 103 | $8,626 | $7,702 | $16,327 | $2,949,660 |
| 104 | $8,603 | $7,724 | $16,327 | $2,941,936 |
| 105 | $8,581 | $7,747 | $16,327 | $2,934,189 |
| 106 | $8,558 | $7,769 | $16,327 | $2,926,420 |
| 107 | $8,535 | $7,792 | $16,327 | $2,918,628 |
| 108 | $8,513 | $7,815 | $16,327 | $2,910,813 |
$195,927
$103,637
$92,290
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,490 | $7,837 | $16,327 | $2,902,976 |
| 110 | $8,467 | $7,860 | $16,327 | $2,895,116 |
| 111 | $8,444 | $7,883 | $16,327 | $2,887,233 |
| 112 | $8,421 | $7,906 | $16,327 | $2,879,326 |
| 113 | $8,398 | $7,929 | $16,327 | $2,871,397 |
| 114 | $8,375 | $7,952 | $16,327 | $2,863,445 |
| 115 | $8,352 | $7,976 | $16,327 | $2,855,469 |
| 116 | $8,328 | $7,999 | $16,327 | $2,847,470 |
| 117 | $8,305 | $8,022 | $16,327 | $2,839,448 |
| 118 | $8,282 | $8,046 | $16,327 | $2,831,403 |
| 119 | $8,258 | $8,069 | $16,327 | $2,823,334 |
| 120 | $8,235 | $8,093 | $16,327 | $2,815,241 |
$195,927
$100,355
$95,572
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,211 | $8,116 | $16,327 | $2,807,125 |
| 122 | $8,187 | $8,140 | $16,327 | $2,798,985 |
| 123 | $8,164 | $8,164 | $16,327 | $2,790,822 |
| 124 | $8,140 | $8,187 | $16,327 | $2,782,634 |
| 125 | $8,116 | $8,211 | $16,327 | $2,774,423 |
| 126 | $8,092 | $8,235 | $16,327 | $2,766,188 |
| 127 | $8,068 | $8,259 | $16,327 | $2,757,929 |
| 128 | $8,044 | $8,283 | $16,327 | $2,749,645 |
| 129 | $8,020 | $8,307 | $16,327 | $2,741,338 |
| 130 | $7,996 | $8,332 | $16,327 | $2,733,006 |
| 131 | $7,971 | $8,356 | $16,327 | $2,724,650 |
| 132 | $7,947 | $8,380 | $16,327 | $2,716,270 |
$195,927
$96,956
$98,971
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,922 | $8,405 | $16,327 | $2,707,865 |
| 134 | $7,898 | $8,429 | $16,327 | $2,699,436 |
| 135 | $7,873 | $8,454 | $16,327 | $2,690,982 |
| 136 | $7,849 | $8,479 | $16,327 | $2,682,503 |
| 137 | $7,824 | $8,503 | $16,327 | $2,674,000 |
| 138 | $7,799 | $8,528 | $16,327 | $2,665,472 |
| 139 | $7,774 | $8,553 | $16,327 | $2,656,919 |
| 140 | $7,749 | $8,578 | $16,327 | $2,648,341 |
| 141 | $7,724 | $8,603 | $16,327 | $2,639,738 |
| 142 | $7,699 | $8,628 | $16,327 | $2,631,110 |
| 143 | $7,674 | $8,653 | $16,327 | $2,622,457 |
| 144 | $7,649 | $8,678 | $16,327 | $2,613,778 |
$195,927
$93,436
$102,491
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,624 | $8,704 | $16,327 | $2,605,075 |
| 146 | $7,598 | $8,729 | $16,327 | $2,596,345 |
| 147 | $7,573 | $8,755 | $16,327 | $2,587,591 |
| 148 | $7,547 | $8,780 | $16,327 | $2,578,811 |
| 149 | $7,522 | $8,806 | $16,327 | $2,570,005 |
| 150 | $7,496 | $8,831 | $16,327 | $2,561,174 |
| 151 | $7,470 | $8,857 | $16,327 | $2,552,316 |
| 152 | $7,444 | $8,883 | $16,327 | $2,543,433 |
| 153 | $7,418 | $8,909 | $16,327 | $2,534,524 |
| 154 | $7,392 | $8,935 | $16,327 | $2,525,590 |
| 155 | $7,366 | $8,961 | $16,327 | $2,516,629 |
| 156 | $7,340 | $8,987 | $16,327 | $2,507,642 |
$195,927
$89,790
$106,137
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,314 | $9,013 | $16,327 | $2,498,628 |
| 158 | $7,288 | $9,040 | $16,327 | $2,489,589 |
| 159 | $7,261 | $9,066 | $16,327 | $2,480,523 |
| 160 | $7,235 | $9,092 | $16,327 | $2,471,430 |
| 161 | $7,208 | $9,119 | $16,327 | $2,462,311 |
| 162 | $7,182 | $9,146 | $16,327 | $2,453,166 |
| 163 | $7,155 | $9,172 | $16,327 | $2,443,994 |
| 164 | $7,128 | $9,199 | $16,327 | $2,434,795 |
| 165 | $7,101 | $9,226 | $16,327 | $2,425,569 |
| 166 | $7,075 | $9,253 | $16,327 | $2,416,316 |
| 167 | $7,048 | $9,280 | $16,327 | $2,407,036 |
| 168 | $7,021 | $9,307 | $16,327 | $2,397,730 |
$195,927
$86,015
$109,912
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,993 | $9,334 | $16,327 | $2,388,396 |
| 170 | $6,966 | $9,361 | $16,327 | $2,379,035 |
| 171 | $6,939 | $9,388 | $16,327 | $2,369,646 |
| 172 | $6,911 | $9,416 | $16,327 | $2,360,231 |
| 173 | $6,884 | $9,443 | $16,327 | $2,350,787 |
| 174 | $6,856 | $9,471 | $16,327 | $2,341,316 |
| 175 | $6,829 | $9,498 | $16,327 | $2,331,818 |
| 176 | $6,801 | $9,526 | $16,327 | $2,322,292 |
| 177 | $6,773 | $9,554 | $16,327 | $2,312,738 |
| 178 | $6,745 | $9,582 | $16,327 | $2,303,156 |
| 179 | $6,718 | $9,610 | $16,327 | $2,293,546 |
| 180 | $6,690 | $9,638 | $16,327 | $2,283,909 |
$195,927
$82,106
$113,821
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,661 | $9,666 | $16,327 | $2,274,243 |
| 182 | $6,633 | $9,694 | $16,327 | $2,264,549 |
| 183 | $6,605 | $9,722 | $16,327 | $2,254,826 |
| 184 | $6,577 | $9,751 | $16,327 | $2,245,076 |
| 185 | $6,548 | $9,779 | $16,327 | $2,235,297 |
| 186 | $6,520 | $9,808 | $16,327 | $2,225,489 |
| 187 | $6,491 | $9,836 | $16,327 | $2,215,653 |
| 188 | $6,462 | $9,865 | $16,327 | $2,205,788 |
| 189 | $6,434 | $9,894 | $16,327 | $2,195,894 |
| 190 | $6,405 | $9,923 | $16,327 | $2,185,972 |
| 191 | $6,376 | $9,952 | $16,327 | $2,176,020 |
| 192 | $6,347 | $9,981 | $16,327 | $2,166,039 |
$195,927
$78,058
$117,869
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,318 | $10,010 | $16,327 | $2,156,030 |
| 194 | $6,288 | $10,039 | $16,327 | $2,145,991 |
| 195 | $6,259 | $10,068 | $16,327 | $2,135,923 |
| 196 | $6,230 | $10,097 | $16,327 | $2,125,825 |
| 197 | $6,200 | $10,127 | $16,327 | $2,115,698 |
| 198 | $6,171 | $10,156 | $16,327 | $2,105,542 |
| 199 | $6,141 | $10,186 | $16,327 | $2,095,356 |
| 200 | $6,111 | $10,216 | $16,327 | $2,085,140 |
| 201 | $6,082 | $10,246 | $16,327 | $2,074,894 |
| 202 | $6,052 | $10,275 | $16,327 | $2,064,619 |
| 203 | $6,022 | $10,305 | $16,327 | $2,054,313 |
| 204 | $5,992 | $10,336 | $16,327 | $2,043,978 |
$195,927
$73,866
$122,062
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,962 | $10,366 | $16,327 | $2,033,612 |
| 206 | $5,931 | $10,396 | $16,327 | $2,023,216 |
| 207 | $5,901 | $10,426 | $16,327 | $2,012,790 |
| 208 | $5,871 | $10,457 | $16,327 | $2,002,334 |
| 209 | $5,840 | $10,487 | $16,327 | $1,991,846 |
| 210 | $5,810 | $10,518 | $16,327 | $1,981,329 |
| 211 | $5,779 | $10,548 | $16,327 | $1,970,780 |
| 212 | $5,748 | $10,579 | $16,327 | $1,960,201 |
| 213 | $5,717 | $10,610 | $16,327 | $1,949,591 |
| 214 | $5,686 | $10,641 | $16,327 | $1,938,950 |
| 215 | $5,655 | $10,672 | $16,327 | $1,928,278 |
| 216 | $5,624 | $10,703 | $16,327 | $1,917,575 |
$195,927
$69,524
$126,403
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,593 | $10,734 | $16,327 | $1,906,841 |
| 218 | $5,562 | $10,766 | $16,327 | $1,896,075 |
| 219 | $5,530 | $10,797 | $16,327 | $1,885,278 |
| 220 | $5,499 | $10,829 | $16,327 | $1,874,450 |
| 221 | $5,467 | $10,860 | $16,327 | $1,863,589 |
| 222 | $5,435 | $10,892 | $16,327 | $1,852,698 |
| 223 | $5,404 | $10,924 | $16,327 | $1,841,774 |
| 224 | $5,372 | $10,955 | $16,327 | $1,830,819 |
| 225 | $5,340 | $10,987 | $16,327 | $1,819,831 |
| 226 | $5,308 | $11,019 | $16,327 | $1,808,812 |
| 227 | $5,276 | $11,052 | $16,327 | $1,797,760 |
| 228 | $5,243 | $11,084 | $16,327 | $1,786,676 |
$195,927
$65,029
$130,899
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,211 | $11,116 | $16,327 | $1,775,560 |
| 230 | $5,179 | $11,149 | $16,327 | $1,764,412 |
| 231 | $5,146 | $11,181 | $16,327 | $1,753,231 |
| 232 | $5,114 | $11,214 | $16,327 | $1,742,017 |
| 233 | $5,081 | $11,246 | $16,327 | $1,730,771 |
| 234 | $5,048 | $11,279 | $16,327 | $1,719,491 |
| 235 | $5,015 | $11,312 | $16,327 | $1,708,179 |
| 236 | $4,982 | $11,345 | $16,327 | $1,696,834 |
| 237 | $4,949 | $11,378 | $16,327 | $1,685,456 |
| 238 | $4,916 | $11,411 | $16,327 | $1,674,045 |
| 239 | $4,883 | $11,445 | $16,327 | $1,662,600 |
| 240 | $4,849 | $11,478 | $16,327 | $1,651,122 |
$195,927
$60,373
$135,554
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,816 | $11,511 | $16,327 | $1,639,611 |
| 242 | $4,782 | $11,545 | $16,327 | $1,628,066 |
| 243 | $4,749 | $11,579 | $16,327 | $1,616,487 |
| 244 | $4,715 | $11,613 | $16,327 | $1,604,874 |
| 245 | $4,681 | $11,646 | $16,327 | $1,593,228 |
| 246 | $4,647 | $11,680 | $16,327 | $1,581,548 |
| 247 | $4,613 | $11,714 | $16,327 | $1,569,833 |
| 248 | $4,579 | $11,749 | $16,327 | $1,558,085 |
| 249 | $4,544 | $11,783 | $16,327 | $1,546,302 |
| 250 | $4,510 | $11,817 | $16,327 | $1,534,485 |
| 251 | $4,476 | $11,852 | $16,327 | $1,522,633 |
| 252 | $4,441 | $11,886 | $16,327 | $1,510,747 |
$195,927
$55,552
$140,376
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,406 | $11,921 | $16,327 | $1,498,826 |
| 254 | $4,372 | $11,956 | $16,327 | $1,486,870 |
| 255 | $4,337 | $11,991 | $16,327 | $1,474,879 |
| 256 | $4,302 | $12,026 | $16,327 | $1,462,854 |
| 257 | $4,267 | $12,061 | $16,327 | $1,450,793 |
| 258 | $4,231 | $12,096 | $16,327 | $1,438,698 |
| 259 | $4,196 | $12,131 | $16,327 | $1,426,566 |
| 260 | $4,161 | $12,166 | $16,327 | $1,414,400 |
| 261 | $4,125 | $12,202 | $16,327 | $1,402,198 |
| 262 | $4,090 | $12,238 | $16,327 | $1,389,961 |
| 263 | $4,054 | $12,273 | $16,327 | $1,377,687 |
| 264 | $4,018 | $12,309 | $16,327 | $1,365,378 |
$195,927
$50,559
$145,368
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,982 | $12,345 | $16,327 | $1,353,033 |
| 266 | $3,946 | $12,381 | $16,327 | $1,340,653 |
| 267 | $3,910 | $12,417 | $16,327 | $1,328,235 |
| 268 | $3,874 | $12,453 | $16,327 | $1,315,782 |
| 269 | $3,838 | $12,490 | $16,327 | $1,303,293 |
| 270 | $3,801 | $12,526 | $16,327 | $1,290,767 |
| 271 | $3,765 | $12,563 | $16,327 | $1,278,204 |
| 272 | $3,728 | $12,599 | $16,327 | $1,265,605 |
| 273 | $3,691 | $12,636 | $16,327 | $1,252,969 |
| 274 | $3,654 | $12,673 | $16,327 | $1,240,296 |
| 275 | $3,618 | $12,710 | $16,327 | $1,227,587 |
| 276 | $3,580 | $12,747 | $16,327 | $1,214,840 |
$195,927
$45,389
$150,539
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,543 | $12,784 | $16,327 | $1,202,056 |
| 278 | $3,506 | $12,821 | $16,327 | $1,189,235 |
| 279 | $3,469 | $12,859 | $16,327 | $1,176,376 |
| 280 | $3,431 | $12,896 | $16,327 | $1,163,480 |
| 281 | $3,393 | $12,934 | $16,327 | $1,150,546 |
| 282 | $3,356 | $12,972 | $16,327 | $1,137,574 |
| 283 | $3,318 | $13,009 | $16,327 | $1,124,565 |
| 284 | $3,280 | $13,047 | $16,327 | $1,111,518 |
| 285 | $3,242 | $13,085 | $16,327 | $1,098,432 |
| 286 | $3,204 | $13,124 | $16,327 | $1,085,309 |
| 287 | $3,165 | $13,162 | $16,327 | $1,072,147 |
| 288 | $3,127 | $13,200 | $16,327 | $1,058,947 |
$195,927
$40,034
$155,893
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,089 | $13,239 | $16,327 | $1,045,708 |
| 290 | $3,050 | $13,277 | $16,327 | $1,032,431 |
| 291 | $3,011 | $13,316 | $16,327 | $1,019,115 |
| 292 | $2,972 | $13,355 | $16,327 | $1,005,760 |
| 293 | $2,933 | $13,394 | $16,327 | $992,366 |
| 294 | $2,894 | $13,433 | $16,327 | $978,934 |
| 295 | $2,855 | $13,472 | $16,327 | $965,461 |
| 296 | $2,816 | $13,511 | $16,327 | $951,950 |
| 297 | $2,777 | $13,551 | $16,327 | $938,399 |
| 298 | $2,737 | $13,590 | $16,327 | $924,809 |
| 299 | $2,697 | $13,630 | $16,327 | $911,179 |
| 300 | $2,658 | $13,670 | $16,327 | $897,510 |
$195,927
$34,490
$161,437
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,618 | $13,710 | $16,327 | $883,800 |
| 302 | $2,578 | $13,750 | $16,327 | $870,051 |
| 303 | $2,538 | $13,790 | $16,327 | $856,261 |
| 304 | $2,497 | $13,830 | $16,327 | $842,431 |
| 305 | $2,457 | $13,870 | $16,327 | $828,561 |
| 306 | $2,417 | $13,911 | $16,327 | $814,650 |
| 307 | $2,376 | $13,951 | $16,327 | $800,699 |
| 308 | $2,335 | $13,992 | $16,327 | $786,707 |
| 309 | $2,295 | $14,033 | $16,327 | $772,674 |
| 310 | $2,254 | $14,074 | $16,327 | $758,601 |
| 311 | $2,213 | $14,115 | $16,327 | $744,486 |
| 312 | $2,171 | $14,156 | $16,327 | $730,330 |
$195,927
$28,748
$167,179
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,130 | $14,197 | $16,327 | $716,133 |
| 314 | $2,089 | $14,239 | $16,327 | $701,895 |
| 315 | $2,047 | $14,280 | $16,327 | $687,615 |
| 316 | $2,006 | $14,322 | $16,327 | $673,293 |
| 317 | $1,964 | $14,363 | $16,327 | $658,929 |
| 318 | $1,922 | $14,405 | $16,327 | $644,524 |
| 319 | $1,880 | $14,447 | $16,327 | $630,077 |
| 320 | $1,838 | $14,490 | $16,327 | $615,587 |
| 321 | $1,795 | $14,532 | $16,327 | $601,055 |
| 322 | $1,753 | $14,574 | $16,327 | $586,481 |
| 323 | $1,711 | $14,617 | $16,327 | $571,864 |
| 324 | $1,668 | $14,659 | $16,327 | $557,205 |
$195,927
$22,802
$173,125
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,625 | $14,702 | $16,327 | $542,503 |
| 326 | $1,582 | $14,745 | $16,327 | $527,758 |
| 327 | $1,539 | $14,788 | $16,327 | $512,970 |
| 328 | $1,496 | $14,831 | $16,327 | $498,139 |
| 329 | $1,453 | $14,874 | $16,327 | $483,265 |
| 330 | $1,410 | $14,918 | $16,327 | $468,347 |
| 331 | $1,366 | $14,961 | $16,327 | $453,386 |
| 332 | $1,322 | $15,005 | $16,327 | $438,381 |
| 333 | $1,279 | $15,049 | $16,327 | $423,332 |
| 334 | $1,235 | $15,093 | $16,327 | $408,239 |
| 335 | $1,191 | $15,137 | $16,327 | $393,103 |
| 336 | $1,147 | $15,181 | $16,327 | $377,922 |
$195,927
$16,644
$179,283
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,102 | $15,225 | $16,327 | $362,697 |
| 338 | $1,058 | $15,269 | $16,327 | $347,428 |
| 339 | $1,013 | $15,314 | $16,327 | $332,114 |
| 340 | $969 | $15,359 | $16,327 | $316,755 |
| 341 | $924 | $15,403 | $16,327 | $301,352 |
| 342 | $879 | $15,448 | $16,327 | $285,903 |
| 343 | $834 | $15,493 | $16,327 | $270,410 |
| 344 | $789 | $15,539 | $16,327 | $254,872 |
| 345 | $743 | $15,584 | $16,327 | $239,288 |
| 346 | $698 | $15,629 | $16,327 | $223,658 |
| 347 | $652 | $15,675 | $16,327 | $207,983 |
| 348 | $607 | $15,721 | $16,327 | $192,263 |
$195,927
$10,268
$185,659
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $561 | $15,766 | $16,327 | $176,496 |
| 350 | $515 | $15,812 | $16,327 | $160,684 |
| 351 | $469 | $15,859 | $16,327 | $144,825 |
| 352 | $422 | $15,905 | $16,327 | $128,920 |
| 353 | $376 | $15,951 | $16,327 | $112,969 |
| 354 | $329 | $15,998 | $16,327 | $96,971 |
| 355 | $283 | $16,044 | $16,327 | $80,927 |
| 356 | $236 | $16,091 | $16,327 | $64,836 |
| 357 | $189 | $16,138 | $16,327 | $48,697 |
| 358 | $142 | $16,185 | $16,327 | $32,512 |
| 359 | $95 | $16,232 | $16,327 | $16,280 |
| 360 | $47 | $16,280 | $16,327 | $0 |
$195,927
$3,664
$192,263
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。
