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
551 呎
@13,612
749 呎
@10,013
$750 萬
$700 萬
$710 萬
$738 萬
$750 萬
$840 萬
604 呎
@14,901
792 呎
@11,364
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,815 | $16,763 | $13,737 | $11,724 |
| 1.500 | $22,626 | $17,589 | $14,578 | $12,580 |
| 2.000 | $23,456 | $18,439 | $15,449 | $13,473 |
| 2.500 | $24,304 | $19,315 | $16,352 | $14,402 |
| 3.000 | $25,172 | $20,215 | $17,285 | $15,367 |
| 3.500 | $26,057 | $21,140 | $18,248 | $16,368 |
| 3.625 | $26,282 | $21,374 | $18,493 | $16,623 |
| 4.000 | $26,962 | $22,088 | $19,240 | $17,402 |
| 4.500 | $27,884 | $23,060 | $20,260 | $18,469 |
| 5.000 | $28,824 | $24,055 | $21,308 | $19,567 |
| 5.500 | $29,783 | $25,073 | $22,383 | $20,696 |
| 6.000 | $30,759 | $26,114 | $23,485 | $21,854 |
每月供款$16,624
30年
$3,645,000
$2,339,306
$5,984,306
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,011 | $5,612 | $16,623 | $3,639,388 |
| 2 | $10,994 | $5,629 | $16,623 | $3,633,759 |
| 3 | $10,977 | $5,646 | $16,623 | $3,628,113 |
| 4 | $10,960 | $5,663 | $16,623 | $3,622,450 |
| 5 | $10,943 | $5,680 | $16,623 | $3,616,769 |
| 6 | $10,926 | $5,697 | $16,623 | $3,611,072 |
| 7 | $10,908 | $5,715 | $16,623 | $3,605,357 |
| 8 | $10,891 | $5,732 | $16,623 | $3,599,625 |
| 9 | $10,874 | $5,749 | $16,623 | $3,593,876 |
| 10 | $10,857 | $5,767 | $16,623 | $3,588,110 |
| 11 | $10,839 | $5,784 | $16,623 | $3,582,326 |
| 12 | $10,822 | $5,801 | $16,623 | $3,576,524 |
$199,477
$131,001
$68,476
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,804 | $5,819 | $16,623 | $3,570,705 |
| 14 | $10,787 | $5,837 | $16,623 | $3,564,869 |
| 15 | $10,769 | $5,854 | $16,623 | $3,559,014 |
| 16 | $10,751 | $5,872 | $16,623 | $3,553,143 |
| 17 | $10,733 | $5,890 | $16,623 | $3,547,253 |
| 18 | $10,716 | $5,907 | $16,623 | $3,541,345 |
| 19 | $10,698 | $5,925 | $16,623 | $3,535,420 |
| 20 | $10,680 | $5,943 | $16,623 | $3,529,477 |
| 21 | $10,662 | $5,961 | $16,623 | $3,523,516 |
| 22 | $10,644 | $5,979 | $16,623 | $3,517,537 |
| 23 | $10,626 | $5,997 | $16,623 | $3,511,540 |
| 24 | $10,608 | $6,015 | $16,623 | $3,505,524 |
$199,477
$128,477
$71,000
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,590 | $6,033 | $16,623 | $3,499,491 |
| 26 | $10,571 | $6,052 | $16,623 | $3,493,439 |
| 27 | $10,553 | $6,070 | $16,623 | $3,487,369 |
| 28 | $10,535 | $6,088 | $16,623 | $3,481,281 |
| 29 | $10,516 | $6,107 | $16,623 | $3,475,174 |
| 30 | $10,498 | $6,125 | $16,623 | $3,469,049 |
| 31 | $10,479 | $6,144 | $16,623 | $3,462,905 |
| 32 | $10,461 | $6,162 | $16,623 | $3,456,743 |
| 33 | $10,442 | $6,181 | $16,623 | $3,450,562 |
| 34 | $10,424 | $6,199 | $16,623 | $3,444,363 |
| 35 | $10,405 | $6,218 | $16,623 | $3,438,145 |
| 36 | $10,386 | $6,237 | $16,623 | $3,431,908 |
$199,477
$125,860
$73,617
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,367 | $6,256 | $16,623 | $3,425,652 |
| 38 | $10,348 | $6,275 | $16,623 | $3,419,377 |
| 39 | $10,329 | $6,294 | $16,623 | $3,413,083 |
| 40 | $10,310 | $6,313 | $16,623 | $3,406,771 |
| 41 | $10,291 | $6,332 | $16,623 | $3,400,439 |
| 42 | $10,272 | $6,351 | $16,623 | $3,394,088 |
| 43 | $10,253 | $6,370 | $16,623 | $3,387,718 |
| 44 | $10,234 | $6,389 | $16,623 | $3,381,329 |
| 45 | $10,214 | $6,409 | $16,623 | $3,374,920 |
| 46 | $10,195 | $6,428 | $16,623 | $3,368,492 |
| 47 | $10,176 | $6,447 | $16,623 | $3,362,044 |
| 48 | $10,156 | $6,467 | $16,623 | $3,355,578 |
$199,477
$123,147
$76,330
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,137 | $6,486 | $16,623 | $3,349,091 |
| 50 | $10,117 | $6,506 | $16,623 | $3,342,585 |
| 51 | $10,097 | $6,526 | $16,623 | $3,336,059 |
| 52 | $10,078 | $6,545 | $16,623 | $3,329,514 |
| 53 | $10,058 | $6,565 | $16,623 | $3,322,949 |
| 54 | $10,038 | $6,585 | $16,623 | $3,316,364 |
| 55 | $10,018 | $6,605 | $16,623 | $3,309,759 |
| 56 | $9,998 | $6,625 | $16,623 | $3,303,134 |
| 57 | $9,978 | $6,645 | $16,623 | $3,296,489 |
| 58 | $9,958 | $6,665 | $16,623 | $3,289,824 |
| 59 | $9,938 | $6,685 | $16,623 | $3,283,139 |
| 60 | $9,918 | $6,705 | $16,623 | $3,276,434 |
$199,477
$120,333
$79,143
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,898 | $6,726 | $16,623 | $3,269,709 |
| 62 | $9,877 | $6,746 | $16,623 | $3,262,963 |
| 63 | $9,857 | $6,766 | $16,623 | $3,256,197 |
| 64 | $9,836 | $6,787 | $16,623 | $3,249,410 |
| 65 | $9,816 | $6,807 | $16,623 | $3,242,603 |
| 66 | $9,795 | $6,828 | $16,623 | $3,235,775 |
| 67 | $9,775 | $6,848 | $16,623 | $3,228,927 |
| 68 | $9,754 | $6,869 | $16,623 | $3,222,058 |
| 69 | $9,733 | $6,890 | $16,623 | $3,215,168 |
| 70 | $9,712 | $6,911 | $16,623 | $3,208,257 |
| 71 | $9,692 | $6,931 | $16,623 | $3,201,326 |
| 72 | $9,671 | $6,952 | $16,623 | $3,194,374 |
$199,477
$117,416
$82,061
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,650 | $6,973 | $16,623 | $3,187,400 |
| 74 | $9,629 | $6,994 | $16,623 | $3,180,406 |
| 75 | $9,607 | $7,016 | $16,623 | $3,173,390 |
| 76 | $9,586 | $7,037 | $16,623 | $3,166,353 |
| 77 | $9,565 | $7,058 | $16,623 | $3,159,295 |
| 78 | $9,544 | $7,079 | $16,623 | $3,152,216 |
| 79 | $9,522 | $7,101 | $16,623 | $3,145,115 |
| 80 | $9,501 | $7,122 | $16,623 | $3,137,993 |
| 81 | $9,479 | $7,144 | $16,623 | $3,130,849 |
| 82 | $9,458 | $7,165 | $16,623 | $3,123,684 |
| 83 | $9,436 | $7,187 | $16,623 | $3,116,497 |
| 84 | $9,414 | $7,209 | $16,623 | $3,109,288 |
$199,477
$114,392
$85,085
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,393 | $7,230 | $16,623 | $3,102,058 |
| 86 | $9,371 | $7,252 | $16,623 | $3,094,806 |
| 87 | $9,349 | $7,274 | $16,623 | $3,087,531 |
| 88 | $9,327 | $7,296 | $16,623 | $3,080,235 |
| 89 | $9,305 | $7,318 | $16,623 | $3,072,917 |
| 90 | $9,283 | $7,340 | $16,623 | $3,065,577 |
| 91 | $9,261 | $7,362 | $16,623 | $3,058,214 |
| 92 | $9,238 | $7,385 | $16,623 | $3,050,830 |
| 93 | $9,216 | $7,407 | $16,623 | $3,043,423 |
| 94 | $9,194 | $7,429 | $16,623 | $3,035,993 |
| 95 | $9,171 | $7,452 | $16,623 | $3,028,541 |
| 96 | $9,149 | $7,474 | $16,623 | $3,021,067 |
$199,477
$111,256
$88,221
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,126 | $7,497 | $16,623 | $3,013,570 |
| 98 | $9,103 | $7,520 | $16,623 | $3,006,050 |
| 99 | $9,081 | $7,542 | $16,623 | $2,998,508 |
| 100 | $9,058 | $7,565 | $16,623 | $2,990,943 |
| 101 | $9,035 | $7,588 | $16,623 | $2,983,355 |
| 102 | $9,012 | $7,611 | $16,623 | $2,975,744 |
| 103 | $8,989 | $7,634 | $16,623 | $2,968,110 |
| 104 | $8,966 | $7,657 | $16,623 | $2,960,454 |
| 105 | $8,943 | $7,680 | $16,623 | $2,952,774 |
| 106 | $8,920 | $7,703 | $16,623 | $2,945,070 |
| 107 | $8,897 | $7,727 | $16,623 | $2,937,344 |
| 108 | $8,873 | $7,750 | $16,623 | $2,929,594 |
$199,477
$108,004
$91,473
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,850 | $7,773 | $16,623 | $2,921,821 |
| 110 | $8,826 | $7,797 | $16,623 | $2,914,024 |
| 111 | $8,803 | $7,820 | $16,623 | $2,906,204 |
| 112 | $8,779 | $7,844 | $16,623 | $2,898,360 |
| 113 | $8,755 | $7,868 | $16,623 | $2,890,492 |
| 114 | $8,732 | $7,891 | $16,623 | $2,882,601 |
| 115 | $8,708 | $7,915 | $16,623 | $2,874,686 |
| 116 | $8,684 | $7,939 | $16,623 | $2,866,746 |
| 117 | $8,660 | $7,963 | $16,623 | $2,858,783 |
| 118 | $8,636 | $7,987 | $16,623 | $2,850,796 |
| 119 | $8,612 | $8,011 | $16,623 | $2,842,785 |
| 120 | $8,588 | $8,035 | $16,623 | $2,834,749 |
$199,477
$104,632
$94,845
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,563 | $8,060 | $16,623 | $2,826,690 |
| 122 | $8,539 | $8,084 | $16,623 | $2,818,606 |
| 123 | $8,515 | $8,109 | $16,623 | $2,810,497 |
| 124 | $8,490 | $8,133 | $16,623 | $2,802,364 |
| 125 | $8,465 | $8,158 | $16,623 | $2,794,206 |
| 126 | $8,441 | $8,182 | $16,623 | $2,786,024 |
| 127 | $8,416 | $8,207 | $16,623 | $2,777,817 |
| 128 | $8,391 | $8,232 | $16,623 | $2,769,585 |
| 129 | $8,366 | $8,257 | $16,623 | $2,761,329 |
| 130 | $8,342 | $8,282 | $16,623 | $2,753,047 |
| 131 | $8,316 | $8,307 | $16,623 | $2,744,741 |
| 132 | $8,291 | $8,332 | $16,623 | $2,736,409 |
$199,477
$101,136
$98,340
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,266 | $8,357 | $16,623 | $2,728,052 |
| 134 | $8,241 | $8,382 | $16,623 | $2,719,670 |
| 135 | $8,216 | $8,407 | $16,623 | $2,711,263 |
| 136 | $8,190 | $8,433 | $16,623 | $2,702,830 |
| 137 | $8,165 | $8,458 | $16,623 | $2,694,372 |
| 138 | $8,139 | $8,484 | $16,623 | $2,685,888 |
| 139 | $8,114 | $8,509 | $16,623 | $2,677,378 |
| 140 | $8,088 | $8,535 | $16,623 | $2,668,843 |
| 141 | $8,062 | $8,561 | $16,623 | $2,660,282 |
| 142 | $8,036 | $8,587 | $16,623 | $2,651,695 |
| 143 | $8,010 | $8,613 | $16,623 | $2,643,083 |
| 144 | $7,984 | $8,639 | $16,623 | $2,634,444 |
$199,477
$97,512
$101,965
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,958 | $8,665 | $16,623 | $2,625,779 |
| 146 | $7,932 | $8,691 | $16,623 | $2,617,088 |
| 147 | $7,906 | $8,717 | $16,623 | $2,608,371 |
| 148 | $7,879 | $8,744 | $16,623 | $2,599,627 |
| 149 | $7,853 | $8,770 | $16,623 | $2,590,857 |
| 150 | $7,827 | $8,797 | $16,623 | $2,582,061 |
| 151 | $7,800 | $8,823 | $16,623 | $2,573,238 |
| 152 | $7,773 | $8,850 | $16,623 | $2,564,388 |
| 153 | $7,747 | $8,876 | $16,623 | $2,555,511 |
| 154 | $7,720 | $8,903 | $16,623 | $2,546,608 |
| 155 | $7,693 | $8,930 | $16,623 | $2,537,678 |
| 156 | $7,666 | $8,957 | $16,623 | $2,528,721 |
$199,477
$93,754
$105,723
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,639 | $8,984 | $16,623 | $2,519,736 |
| 158 | $7,612 | $9,011 | $16,623 | $2,510,725 |
| 159 | $7,584 | $9,039 | $16,623 | $2,501,686 |
| 160 | $7,557 | $9,066 | $16,623 | $2,492,621 |
| 161 | $7,530 | $9,093 | $16,623 | $2,483,527 |
| 162 | $7,502 | $9,121 | $16,623 | $2,474,407 |
| 163 | $7,475 | $9,148 | $16,623 | $2,465,258 |
| 164 | $7,447 | $9,176 | $16,623 | $2,456,082 |
| 165 | $7,419 | $9,204 | $16,623 | $2,446,879 |
| 166 | $7,392 | $9,231 | $16,623 | $2,437,647 |
| 167 | $7,364 | $9,259 | $16,623 | $2,428,388 |
| 168 | $7,336 | $9,287 | $16,623 | $2,419,101 |
$199,477
$89,857
$109,620
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,308 | $9,315 | $16,623 | $2,409,785 |
| 170 | $7,280 | $9,344 | $16,623 | $2,400,442 |
| 171 | $7,251 | $9,372 | $16,623 | $2,391,070 |
| 172 | $7,223 | $9,400 | $16,623 | $2,381,670 |
| 173 | $7,195 | $9,428 | $16,623 | $2,372,241 |
| 174 | $7,166 | $9,457 | $16,623 | $2,362,785 |
| 175 | $7,138 | $9,485 | $16,623 | $2,353,299 |
| 176 | $7,109 | $9,514 | $16,623 | $2,343,785 |
| 177 | $7,080 | $9,543 | $16,623 | $2,334,242 |
| 178 | $7,051 | $9,572 | $16,623 | $2,324,670 |
| 179 | $7,022 | $9,601 | $16,623 | $2,315,070 |
| 180 | $6,993 | $9,630 | $16,623 | $2,305,440 |
$199,477
$85,816
$113,661
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,964 | $9,659 | $16,623 | $2,295,781 |
| 182 | $6,935 | $9,688 | $16,623 | $2,286,093 |
| 183 | $6,906 | $9,717 | $16,623 | $2,276,376 |
| 184 | $6,877 | $9,747 | $16,623 | $2,266,630 |
| 185 | $6,847 | $9,776 | $16,623 | $2,256,854 |
| 186 | $6,818 | $9,805 | $16,623 | $2,247,048 |
| 187 | $6,788 | $9,835 | $16,623 | $2,237,213 |
| 188 | $6,758 | $9,865 | $16,623 | $2,227,348 |
| 189 | $6,728 | $9,895 | $16,623 | $2,217,454 |
| 190 | $6,699 | $9,925 | $16,623 | $2,207,529 |
| 191 | $6,669 | $9,954 | $16,623 | $2,197,575 |
| 192 | $6,639 | $9,985 | $16,623 | $2,187,590 |
$199,477
$81,627
$117,850
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,608 | $10,015 | $16,623 | $2,177,575 |
| 194 | $6,578 | $10,045 | $16,623 | $2,167,530 |
| 195 | $6,548 | $10,075 | $16,623 | $2,157,455 |
| 196 | $6,517 | $10,106 | $16,623 | $2,147,349 |
| 197 | $6,487 | $10,136 | $16,623 | $2,137,213 |
| 198 | $6,456 | $10,167 | $16,623 | $2,127,046 |
| 199 | $6,425 | $10,198 | $16,623 | $2,116,849 |
| 200 | $6,395 | $10,228 | $16,623 | $2,106,620 |
| 201 | $6,364 | $10,259 | $16,623 | $2,096,361 |
| 202 | $6,333 | $10,290 | $16,623 | $2,086,070 |
| 203 | $6,302 | $10,321 | $16,623 | $2,075,749 |
| 204 | $6,270 | $10,353 | $16,623 | $2,065,397 |
$199,477
$77,283
$122,194
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,239 | $10,384 | $16,623 | $2,055,013 |
| 206 | $6,208 | $10,415 | $16,623 | $2,044,597 |
| 207 | $6,176 | $10,447 | $16,623 | $2,034,151 |
| 208 | $6,145 | $10,478 | $16,623 | $2,023,673 |
| 209 | $6,113 | $10,510 | $16,623 | $2,013,163 |
| 210 | $6,081 | $10,542 | $16,623 | $2,002,621 |
| 211 | $6,050 | $10,573 | $16,623 | $1,992,048 |
| 212 | $6,018 | $10,605 | $16,623 | $1,981,442 |
| 213 | $5,986 | $10,637 | $16,623 | $1,970,805 |
| 214 | $5,953 | $10,670 | $16,623 | $1,960,135 |
| 215 | $5,921 | $10,702 | $16,623 | $1,949,433 |
| 216 | $5,889 | $10,734 | $16,623 | $1,938,699 |
$199,477
$72,779
$126,697
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,856 | $10,767 | $16,623 | $1,927,932 |
| 218 | $5,824 | $10,799 | $16,623 | $1,917,133 |
| 219 | $5,791 | $10,832 | $16,623 | $1,906,302 |
| 220 | $5,759 | $10,864 | $16,623 | $1,895,437 |
| 221 | $5,726 | $10,897 | $16,623 | $1,884,540 |
| 222 | $5,693 | $10,930 | $16,623 | $1,873,610 |
| 223 | $5,660 | $10,963 | $16,623 | $1,862,646 |
| 224 | $5,627 | $10,996 | $16,623 | $1,851,650 |
| 225 | $5,594 | $11,030 | $16,623 | $1,840,621 |
| 226 | $5,560 | $11,063 | $16,623 | $1,829,558 |
| 227 | $5,527 | $11,096 | $16,623 | $1,818,461 |
| 228 | $5,493 | $11,130 | $16,623 | $1,807,332 |
$199,477
$68,109
$131,367
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,460 | $11,163 | $16,623 | $1,796,168 |
| 230 | $5,426 | $11,197 | $16,623 | $1,784,971 |
| 231 | $5,392 | $11,231 | $16,623 | $1,773,740 |
| 232 | $5,358 | $11,265 | $16,623 | $1,762,475 |
| 233 | $5,324 | $11,299 | $16,623 | $1,751,176 |
| 234 | $5,290 | $11,333 | $16,623 | $1,739,843 |
| 235 | $5,256 | $11,367 | $16,623 | $1,728,476 |
| 236 | $5,221 | $11,402 | $16,623 | $1,717,074 |
| 237 | $5,187 | $11,436 | $16,623 | $1,705,638 |
| 238 | $5,152 | $11,471 | $16,623 | $1,694,168 |
| 239 | $5,118 | $11,505 | $16,623 | $1,682,662 |
| 240 | $5,083 | $11,540 | $16,623 | $1,671,122 |
$199,477
$63,268
$136,209
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,048 | $11,575 | $16,623 | $1,659,547 |
| 242 | $5,013 | $11,610 | $16,623 | $1,647,938 |
| 243 | $4,978 | $11,645 | $16,623 | $1,636,293 |
| 244 | $4,943 | $11,680 | $16,623 | $1,624,613 |
| 245 | $4,908 | $11,715 | $16,623 | $1,612,897 |
| 246 | $4,872 | $11,751 | $16,623 | $1,601,146 |
| 247 | $4,837 | $11,786 | $16,623 | $1,589,360 |
| 248 | $4,801 | $11,822 | $16,623 | $1,577,538 |
| 249 | $4,765 | $11,858 | $16,623 | $1,565,681 |
| 250 | $4,730 | $11,893 | $16,623 | $1,553,787 |
| 251 | $4,694 | $11,929 | $16,623 | $1,541,858 |
| 252 | $4,658 | $11,965 | $16,623 | $1,529,893 |
$199,477
$58,247
$141,230
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,622 | $12,002 | $16,623 | $1,517,891 |
| 254 | $4,585 | $12,038 | $16,623 | $1,505,853 |
| 255 | $4,549 | $12,074 | $16,623 | $1,493,779 |
| 256 | $4,512 | $12,111 | $16,623 | $1,481,669 |
| 257 | $4,476 | $12,147 | $16,623 | $1,469,521 |
| 258 | $4,439 | $12,184 | $16,623 | $1,457,337 |
| 259 | $4,402 | $12,221 | $16,623 | $1,445,117 |
| 260 | $4,365 | $12,258 | $16,623 | $1,432,859 |
| 261 | $4,328 | $12,295 | $16,623 | $1,420,564 |
| 262 | $4,291 | $12,332 | $16,623 | $1,408,233 |
| 263 | $4,254 | $12,369 | $16,623 | $1,395,864 |
| 264 | $4,217 | $12,406 | $16,623 | $1,383,457 |
$199,477
$53,042
$146,435
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,179 | $12,444 | $16,623 | $1,371,013 |
| 266 | $4,142 | $12,481 | $16,623 | $1,358,532 |
| 267 | $4,104 | $12,519 | $16,623 | $1,346,013 |
| 268 | $4,066 | $12,557 | $16,623 | $1,333,456 |
| 269 | $4,028 | $12,595 | $16,623 | $1,320,861 |
| 270 | $3,990 | $12,633 | $16,623 | $1,308,228 |
| 271 | $3,952 | $12,671 | $16,623 | $1,295,557 |
| 272 | $3,914 | $12,709 | $16,623 | $1,282,847 |
| 273 | $3,875 | $12,748 | $16,623 | $1,270,100 |
| 274 | $3,837 | $12,786 | $16,623 | $1,257,313 |
| 275 | $3,798 | $12,825 | $16,623 | $1,244,488 |
| 276 | $3,759 | $12,864 | $16,623 | $1,231,625 |
$199,477
$47,644
$151,833
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,721 | $12,903 | $16,623 | $1,218,722 |
| 278 | $3,682 | $12,942 | $16,623 | $1,205,781 |
| 279 | $3,642 | $12,981 | $16,623 | $1,192,800 |
| 280 | $3,603 | $13,020 | $16,623 | $1,179,780 |
| 281 | $3,564 | $13,059 | $16,623 | $1,166,721 |
| 282 | $3,524 | $13,099 | $16,623 | $1,153,622 |
| 283 | $3,485 | $13,138 | $16,623 | $1,140,484 |
| 284 | $3,445 | $13,178 | $16,623 | $1,127,306 |
| 285 | $3,405 | $13,218 | $16,623 | $1,114,089 |
| 286 | $3,365 | $13,258 | $16,623 | $1,100,831 |
| 287 | $3,325 | $13,298 | $16,623 | $1,087,533 |
| 288 | $3,285 | $13,338 | $16,623 | $1,074,196 |
$199,477
$42,048
$157,429
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,245 | $13,378 | $16,623 | $1,060,818 |
| 290 | $3,205 | $13,419 | $16,623 | $1,047,399 |
| 291 | $3,164 | $13,459 | $16,623 | $1,033,940 |
| 292 | $3,123 | $13,500 | $16,623 | $1,020,440 |
| 293 | $3,083 | $13,540 | $16,623 | $1,006,900 |
| 294 | $3,042 | $13,581 | $16,623 | $993,318 |
| 295 | $3,001 | $13,622 | $16,623 | $979,696 |
| 296 | $2,959 | $13,664 | $16,623 | $966,032 |
| 297 | $2,918 | $13,705 | $16,623 | $952,328 |
| 298 | $2,877 | $13,746 | $16,623 | $938,581 |
| 299 | $2,835 | $13,788 | $16,623 | $924,793 |
| 300 | $2,794 | $13,829 | $16,623 | $910,964 |
$199,477
$36,245
$163,232
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,752 | $13,871 | $16,623 | $897,093 |
| 302 | $2,710 | $13,913 | $16,623 | $883,180 |
| 303 | $2,668 | $13,955 | $16,623 | $869,225 |
| 304 | $2,626 | $13,997 | $16,623 | $855,227 |
| 305 | $2,583 | $14,040 | $16,623 | $841,188 |
| 306 | $2,541 | $14,082 | $16,623 | $827,106 |
| 307 | $2,499 | $14,125 | $16,623 | $812,981 |
| 308 | $2,456 | $14,167 | $16,623 | $798,814 |
| 309 | $2,413 | $14,210 | $16,623 | $784,604 |
| 310 | $2,370 | $14,253 | $16,623 | $770,351 |
| 311 | $2,327 | $14,296 | $16,623 | $756,055 |
| 312 | $2,284 | $14,339 | $16,623 | $741,716 |
$199,477
$30,229
$169,248
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,241 | $14,382 | $16,623 | $727,334 |
| 314 | $2,197 | $14,426 | $16,623 | $712,908 |
| 315 | $2,154 | $14,469 | $16,623 | $698,438 |
| 316 | $2,110 | $14,513 | $16,623 | $683,925 |
| 317 | $2,066 | $14,557 | $16,623 | $669,368 |
| 318 | $2,022 | $14,601 | $16,623 | $654,767 |
| 319 | $1,978 | $14,645 | $16,623 | $640,122 |
| 320 | $1,934 | $14,689 | $16,623 | $625,432 |
| 321 | $1,889 | $14,734 | $16,623 | $610,699 |
| 322 | $1,845 | $14,778 | $16,623 | $595,920 |
| 323 | $1,800 | $14,823 | $16,623 | $581,098 |
| 324 | $1,755 | $14,868 | $16,623 | $566,230 |
$199,477
$23,991
$175,486
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,710 | $14,913 | $16,623 | $551,317 |
| 326 | $1,665 | $14,958 | $16,623 | $536,360 |
| 327 | $1,620 | $15,003 | $16,623 | $521,357 |
| 328 | $1,575 | $15,048 | $16,623 | $506,309 |
| 329 | $1,529 | $15,094 | $16,623 | $491,215 |
| 330 | $1,484 | $15,139 | $16,623 | $476,076 |
| 331 | $1,438 | $15,185 | $16,623 | $460,891 |
| 332 | $1,392 | $15,231 | $16,623 | $445,660 |
| 333 | $1,346 | $15,277 | $16,623 | $430,383 |
| 334 | $1,300 | $15,323 | $16,623 | $415,060 |
| 335 | $1,254 | $15,369 | $16,623 | $399,691 |
| 336 | $1,207 | $15,416 | $16,623 | $384,276 |
$199,477
$17,522
$181,954
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,161 | $15,462 | $16,623 | $368,813 |
| 338 | $1,114 | $15,509 | $16,623 | $353,304 |
| 339 | $1,067 | $15,556 | $16,623 | $337,749 |
| 340 | $1,020 | $15,603 | $16,623 | $322,146 |
| 341 | $973 | $15,650 | $16,623 | $306,496 |
| 342 | $926 | $15,697 | $16,623 | $290,799 |
| 343 | $878 | $15,745 | $16,623 | $275,054 |
| 344 | $831 | $15,792 | $16,623 | $259,262 |
| 345 | $783 | $15,840 | $16,623 | $243,422 |
| 346 | $735 | $15,888 | $16,623 | $227,534 |
| 347 | $687 | $15,936 | $16,623 | $211,598 |
| 348 | $639 | $15,984 | $16,623 | $195,615 |
$199,477
$10,816
$188,661
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $591 | $16,032 | $16,623 | $179,582 |
| 350 | $542 | $16,081 | $16,623 | $163,502 |
| 351 | $494 | $16,129 | $16,623 | $147,373 |
| 352 | $445 | $16,178 | $16,623 | $131,195 |
| 353 | $396 | $16,227 | $16,623 | $114,968 |
| 354 | $347 | $16,276 | $16,623 | $98,692 |
| 355 | $298 | $16,325 | $16,623 | $82,367 |
| 356 | $249 | $16,374 | $16,623 | $65,993 |
| 357 | $199 | $16,424 | $16,623 | $49,569 |
| 358 | $150 | $16,473 | $16,623 | $33,096 |
| 359 | $100 | $16,523 | $16,623 | $16,573 |
| 360 | $50 | $16,573 | $16,623 | $0 |
$199,477
$3,862
$195,615
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。
