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
$890 萬
$750 萬
$870 萬
559 呎
@14,311
730 呎
@10,959
$800 萬
$700 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $21,734 | $16,701 | $13,686 | $11,680 |
| 1.500 | $22,542 | $17,524 | $14,524 | $12,533 |
| 2.000 | $23,369 | $18,371 | $15,392 | $13,423 |
| 2.500 | $24,214 | $19,243 | $16,292 | $14,349 |
| 3.000 | $25,078 | $20,140 | $17,221 | $15,311 |
| 3.500 | $25,961 | $21,061 | $18,180 | $16,307 |
| 4.000 | $26,862 | $22,006 | $19,168 | $17,337 |
| 4.500 | $27,781 | $22,975 | $20,185 | $18,400 |
| 5.000 | $28,718 | $23,966 | $21,229 | $19,495 |
| 5.500 | $29,672 | $24,981 | $22,301 | $20,619 |
| 6.000 | $30,645 | $26,017 | $23,398 | $21,773 |
每月供款$16,308
30年
$3,631,500
$2,239,041
$5,870,541
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,592 | $5,715 | $16,307 | $3,625,785 |
| 2 | $10,575 | $5,732 | $16,307 | $3,620,053 |
| 3 | $10,558 | $5,749 | $16,307 | $3,614,304 |
| 4 | $10,542 | $5,765 | $16,307 | $3,608,539 |
| 5 | $10,525 | $5,782 | $16,307 | $3,602,757 |
| 6 | $10,508 | $5,799 | $16,307 | $3,596,958 |
| 7 | $10,491 | $5,816 | $16,307 | $3,591,142 |
| 8 | $10,474 | $5,833 | $16,307 | $3,585,309 |
| 9 | $10,457 | $5,850 | $16,307 | $3,579,459 |
| 10 | $10,440 | $5,867 | $16,307 | $3,573,592 |
| 11 | $10,423 | $5,884 | $16,307 | $3,567,708 |
| 12 | $10,406 | $5,901 | $16,307 | $3,561,807 |
$195,685
$125,992
$69,693
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,389 | $5,918 | $16,307 | $3,555,888 |
| 14 | $10,371 | $5,936 | $16,307 | $3,549,953 |
| 15 | $10,354 | $5,953 | $16,307 | $3,544,000 |
| 16 | $10,337 | $5,970 | $16,307 | $3,538,029 |
| 17 | $10,319 | $5,988 | $16,307 | $3,532,041 |
| 18 | $10,302 | $6,005 | $16,307 | $3,526,036 |
| 19 | $10,284 | $6,023 | $16,307 | $3,520,013 |
| 20 | $10,267 | $6,040 | $16,307 | $3,513,973 |
| 21 | $10,249 | $6,058 | $16,307 | $3,507,915 |
| 22 | $10,231 | $6,076 | $16,307 | $3,501,839 |
| 23 | $10,214 | $6,093 | $16,307 | $3,495,746 |
| 24 | $10,196 | $6,111 | $16,307 | $3,489,635 |
$195,685
$123,513
$72,172
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,178 | $6,129 | $16,307 | $3,483,506 |
| 26 | $10,160 | $6,147 | $16,307 | $3,477,359 |
| 27 | $10,142 | $6,165 | $16,307 | $3,471,194 |
| 28 | $10,124 | $6,183 | $16,307 | $3,465,012 |
| 29 | $10,106 | $6,201 | $16,307 | $3,458,811 |
| 30 | $10,088 | $6,219 | $16,307 | $3,452,592 |
| 31 | $10,070 | $6,237 | $16,307 | $3,446,355 |
| 32 | $10,052 | $6,255 | $16,307 | $3,440,100 |
| 33 | $10,034 | $6,273 | $16,307 | $3,433,826 |
| 34 | $10,015 | $6,292 | $16,307 | $3,427,535 |
| 35 | $9,997 | $6,310 | $16,307 | $3,421,225 |
| 36 | $9,979 | $6,328 | $16,307 | $3,414,896 |
$195,685
$120,946
$74,739
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,960 | $6,347 | $16,307 | $3,408,549 |
| 38 | $9,942 | $6,365 | $16,307 | $3,402,184 |
| 39 | $9,923 | $6,384 | $16,307 | $3,395,800 |
| 40 | $9,904 | $6,403 | $16,307 | $3,389,397 |
| 41 | $9,886 | $6,421 | $16,307 | $3,382,976 |
| 42 | $9,867 | $6,440 | $16,307 | $3,376,536 |
| 43 | $9,848 | $6,459 | $16,307 | $3,370,077 |
| 44 | $9,829 | $6,478 | $16,307 | $3,363,599 |
| 45 | $9,810 | $6,497 | $16,307 | $3,357,103 |
| 46 | $9,792 | $6,516 | $16,307 | $3,350,587 |
| 47 | $9,773 | $6,535 | $16,307 | $3,344,053 |
| 48 | $9,753 | $6,554 | $16,307 | $3,337,499 |
$195,685
$118,288
$77,397
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,734 | $6,573 | $16,307 | $3,330,926 |
| 50 | $9,715 | $6,592 | $16,307 | $3,324,335 |
| 51 | $9,696 | $6,611 | $16,307 | $3,317,723 |
| 52 | $9,677 | $6,630 | $16,307 | $3,311,093 |
| 53 | $9,657 | $6,650 | $16,307 | $3,304,443 |
| 54 | $9,638 | $6,669 | $16,307 | $3,297,774 |
| 55 | $9,619 | $6,689 | $16,307 | $3,291,086 |
| 56 | $9,599 | $6,708 | $16,307 | $3,284,378 |
| 57 | $9,579 | $6,728 | $16,307 | $3,277,650 |
| 58 | $9,560 | $6,747 | $16,307 | $3,270,903 |
| 59 | $9,540 | $6,767 | $16,307 | $3,264,136 |
| 60 | $9,520 | $6,787 | $16,307 | $3,257,349 |
$195,685
$115,535
$80,150
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,501 | $6,806 | $16,307 | $3,250,543 |
| 62 | $9,481 | $6,826 | $16,307 | $3,243,716 |
| 63 | $9,461 | $6,846 | $16,307 | $3,236,870 |
| 64 | $9,441 | $6,866 | $16,307 | $3,230,004 |
| 65 | $9,421 | $6,886 | $16,307 | $3,223,118 |
| 66 | $9,401 | $6,906 | $16,307 | $3,216,212 |
| 67 | $9,381 | $6,926 | $16,307 | $3,209,285 |
| 68 | $9,360 | $6,947 | $16,307 | $3,202,338 |
| 69 | $9,340 | $6,967 | $16,307 | $3,195,372 |
| 70 | $9,320 | $6,987 | $16,307 | $3,188,384 |
| 71 | $9,299 | $7,008 | $16,307 | $3,181,377 |
| 72 | $9,279 | $7,028 | $16,307 | $3,174,349 |
$195,685
$112,684
$83,001
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,259 | $7,049 | $16,307 | $3,167,300 |
| 74 | $9,238 | $7,069 | $16,307 | $3,160,231 |
| 75 | $9,217 | $7,090 | $16,307 | $3,153,141 |
| 76 | $9,197 | $7,110 | $16,307 | $3,146,031 |
| 77 | $9,176 | $7,131 | $16,307 | $3,138,900 |
| 78 | $9,155 | $7,152 | $16,307 | $3,131,748 |
| 79 | $9,134 | $7,173 | $16,307 | $3,124,575 |
| 80 | $9,113 | $7,194 | $16,307 | $3,117,381 |
| 81 | $9,092 | $7,215 | $16,307 | $3,110,167 |
| 82 | $9,071 | $7,236 | $16,307 | $3,102,931 |
| 83 | $9,050 | $7,257 | $16,307 | $3,095,674 |
| 84 | $9,029 | $7,278 | $16,307 | $3,088,396 |
$195,685
$109,732
$85,953
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,008 | $7,299 | $16,307 | $3,081,097 |
| 86 | $8,987 | $7,321 | $16,307 | $3,073,776 |
| 87 | $8,965 | $7,342 | $16,307 | $3,066,434 |
| 88 | $8,944 | $7,363 | $16,307 | $3,059,071 |
| 89 | $8,922 | $7,385 | $16,307 | $3,051,686 |
| 90 | $8,901 | $7,406 | $16,307 | $3,044,280 |
| 91 | $8,879 | $7,428 | $16,307 | $3,036,852 |
| 92 | $8,857 | $7,450 | $16,307 | $3,029,403 |
| 93 | $8,836 | $7,471 | $16,307 | $3,021,931 |
| 94 | $8,814 | $7,493 | $16,307 | $3,014,438 |
| 95 | $8,792 | $7,515 | $16,307 | $3,006,923 |
| 96 | $8,770 | $7,537 | $16,307 | $2,999,386 |
$195,685
$106,675
$89,010
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,748 | $7,559 | $16,307 | $2,991,828 |
| 98 | $8,726 | $7,581 | $16,307 | $2,984,247 |
| 99 | $8,704 | $7,603 | $16,307 | $2,976,644 |
| 100 | $8,682 | $7,625 | $16,307 | $2,969,018 |
| 101 | $8,660 | $7,647 | $16,307 | $2,961,371 |
| 102 | $8,637 | $7,670 | $16,307 | $2,953,701 |
| 103 | $8,615 | $7,692 | $16,307 | $2,946,009 |
| 104 | $8,593 | $7,715 | $16,307 | $2,938,295 |
| 105 | $8,570 | $7,737 | $16,307 | $2,930,558 |
| 106 | $8,547 | $7,760 | $16,307 | $2,922,798 |
| 107 | $8,525 | $7,782 | $16,307 | $2,915,016 |
| 108 | $8,502 | $7,805 | $16,307 | $2,907,211 |
$195,685
$103,509
$92,175
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,479 | $7,828 | $16,307 | $2,899,383 |
| 110 | $8,457 | $7,851 | $16,307 | $2,891,533 |
| 111 | $8,434 | $7,873 | $16,307 | $2,883,659 |
| 112 | $8,411 | $7,896 | $16,307 | $2,875,763 |
| 113 | $8,388 | $7,919 | $16,307 | $2,867,843 |
| 114 | $8,365 | $7,943 | $16,307 | $2,859,901 |
| 115 | $8,341 | $7,966 | $16,307 | $2,851,935 |
| 116 | $8,318 | $7,989 | $16,307 | $2,843,946 |
| 117 | $8,295 | $8,012 | $16,307 | $2,835,934 |
| 118 | $8,271 | $8,036 | $16,307 | $2,827,899 |
| 119 | $8,248 | $8,059 | $16,307 | $2,819,840 |
| 120 | $8,225 | $8,083 | $16,307 | $2,811,757 |
$195,685
$100,231
$95,454
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,201 | $8,106 | $16,307 | $2,803,651 |
| 122 | $8,177 | $8,130 | $16,307 | $2,795,521 |
| 123 | $8,154 | $8,153 | $16,307 | $2,787,368 |
| 124 | $8,130 | $8,177 | $16,307 | $2,779,190 |
| 125 | $8,106 | $8,201 | $16,307 | $2,770,989 |
| 126 | $8,082 | $8,225 | $16,307 | $2,762,764 |
| 127 | $8,058 | $8,249 | $16,307 | $2,754,515 |
| 128 | $8,034 | $8,273 | $16,307 | $2,746,242 |
| 129 | $8,010 | $8,297 | $16,307 | $2,737,945 |
| 130 | $7,986 | $8,321 | $16,307 | $2,729,624 |
| 131 | $7,961 | $8,346 | $16,307 | $2,721,278 |
| 132 | $7,937 | $8,370 | $16,307 | $2,712,908 |
$195,685
$96,836
$98,849
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,913 | $8,394 | $16,307 | $2,704,514 |
| 134 | $7,888 | $8,419 | $16,307 | $2,696,095 |
| 135 | $7,864 | $8,443 | $16,307 | $2,687,651 |
| 136 | $7,839 | $8,468 | $16,307 | $2,679,183 |
| 137 | $7,814 | $8,493 | $16,307 | $2,670,690 |
| 138 | $7,790 | $8,518 | $16,307 | $2,662,173 |
| 139 | $7,765 | $8,542 | $16,307 | $2,653,631 |
| 140 | $7,740 | $8,567 | $16,307 | $2,645,063 |
| 141 | $7,715 | $8,592 | $16,307 | $2,636,471 |
| 142 | $7,690 | $8,617 | $16,307 | $2,627,854 |
| 143 | $7,665 | $8,642 | $16,307 | $2,619,211 |
| 144 | $7,639 | $8,668 | $16,307 | $2,610,543 |
$195,685
$93,320
$102,365
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,614 | $8,693 | $16,307 | $2,601,850 |
| 146 | $7,589 | $8,718 | $16,307 | $2,593,132 |
| 147 | $7,563 | $8,744 | $16,307 | $2,584,388 |
| 148 | $7,538 | $8,769 | $16,307 | $2,575,619 |
| 149 | $7,512 | $8,795 | $16,307 | $2,566,824 |
| 150 | $7,487 | $8,820 | $16,307 | $2,558,004 |
| 151 | $7,461 | $8,846 | $16,307 | $2,549,158 |
| 152 | $7,435 | $8,872 | $16,307 | $2,540,286 |
| 153 | $7,409 | $8,898 | $16,307 | $2,531,388 |
| 154 | $7,383 | $8,924 | $16,307 | $2,522,464 |
| 155 | $7,357 | $8,950 | $16,307 | $2,513,514 |
| 156 | $7,331 | $8,976 | $16,307 | $2,504,538 |
$195,685
$89,679
$106,005
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,305 | $9,002 | $16,307 | $2,495,536 |
| 158 | $7,279 | $9,028 | $16,307 | $2,486,507 |
| 159 | $7,252 | $9,055 | $16,307 | $2,477,453 |
| 160 | $7,226 | $9,081 | $16,307 | $2,468,372 |
| 161 | $7,199 | $9,108 | $16,307 | $2,459,264 |
| 162 | $7,173 | $9,134 | $16,307 | $2,450,130 |
| 163 | $7,146 | $9,161 | $16,307 | $2,440,969 |
| 164 | $7,119 | $9,188 | $16,307 | $2,431,781 |
| 165 | $7,093 | $9,214 | $16,307 | $2,422,567 |
| 166 | $7,066 | $9,241 | $16,307 | $2,413,326 |
| 167 | $7,039 | $9,268 | $16,307 | $2,404,057 |
| 168 | $7,012 | $9,295 | $16,307 | $2,394,762 |
$195,685
$85,909
$109,776
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,985 | $9,322 | $16,307 | $2,385,440 |
| 170 | $6,958 | $9,350 | $16,307 | $2,376,090 |
| 171 | $6,930 | $9,377 | $16,307 | $2,366,714 |
| 172 | $6,903 | $9,404 | $16,307 | $2,357,309 |
| 173 | $6,875 | $9,432 | $16,307 | $2,347,878 |
| 174 | $6,848 | $9,459 | $16,307 | $2,338,419 |
| 175 | $6,820 | $9,487 | $16,307 | $2,328,932 |
| 176 | $6,793 | $9,514 | $16,307 | $2,319,418 |
| 177 | $6,765 | $9,542 | $16,307 | $2,309,876 |
| 178 | $6,737 | $9,570 | $16,307 | $2,300,306 |
| 179 | $6,709 | $9,598 | $16,307 | $2,290,708 |
| 180 | $6,681 | $9,626 | $16,307 | $2,281,082 |
$195,685
$82,005
$113,680
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,653 | $9,654 | $16,307 | $2,271,428 |
| 182 | $6,625 | $9,682 | $16,307 | $2,261,746 |
| 183 | $6,597 | $9,710 | $16,307 | $2,252,036 |
| 184 | $6,568 | $9,739 | $16,307 | $2,242,297 |
| 185 | $6,540 | $9,767 | $16,307 | $2,232,530 |
| 186 | $6,512 | $9,796 | $16,307 | $2,222,735 |
| 187 | $6,483 | $9,824 | $16,307 | $2,212,911 |
| 188 | $6,454 | $9,853 | $16,307 | $2,203,058 |
| 189 | $6,426 | $9,881 | $16,307 | $2,193,176 |
| 190 | $6,397 | $9,910 | $16,307 | $2,183,266 |
| 191 | $6,368 | $9,939 | $16,307 | $2,173,327 |
| 192 | $6,339 | $9,968 | $16,307 | $2,163,359 |
$195,685
$77,961
$117,723
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,310 | $9,997 | $16,307 | $2,153,361 |
| 194 | $6,281 | $10,026 | $16,307 | $2,143,335 |
| 195 | $6,251 | $10,056 | $16,307 | $2,133,279 |
| 196 | $6,222 | $10,085 | $16,307 | $2,123,194 |
| 197 | $6,193 | $10,114 | $16,307 | $2,113,080 |
| 198 | $6,163 | $10,144 | $16,307 | $2,102,936 |
| 199 | $6,134 | $10,173 | $16,307 | $2,092,763 |
| 200 | $6,104 | $10,203 | $16,307 | $2,082,559 |
| 201 | $6,074 | $10,233 | $16,307 | $2,072,326 |
| 202 | $6,044 | $10,263 | $16,307 | $2,062,064 |
| 203 | $6,014 | $10,293 | $16,307 | $2,051,771 |
| 204 | $5,984 | $10,323 | $16,307 | $2,041,448 |
$195,685
$73,774
$121,910
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,954 | $10,353 | $16,307 | $2,031,095 |
| 206 | $5,924 | $10,383 | $16,307 | $2,020,712 |
| 207 | $5,894 | $10,413 | $16,307 | $2,010,299 |
| 208 | $5,863 | $10,444 | $16,307 | $1,999,855 |
| 209 | $5,833 | $10,474 | $16,307 | $1,989,381 |
| 210 | $5,802 | $10,505 | $16,307 | $1,978,877 |
| 211 | $5,772 | $10,535 | $16,307 | $1,968,341 |
| 212 | $5,741 | $10,566 | $16,307 | $1,957,775 |
| 213 | $5,710 | $10,597 | $16,307 | $1,947,178 |
| 214 | $5,679 | $10,628 | $16,307 | $1,936,551 |
| 215 | $5,648 | $10,659 | $16,307 | $1,925,892 |
| 216 | $5,617 | $10,690 | $16,307 | $1,915,202 |
$195,685
$69,438
$126,246
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,586 | $10,721 | $16,307 | $1,904,481 |
| 218 | $5,555 | $10,752 | $16,307 | $1,893,728 |
| 219 | $5,523 | $10,784 | $16,307 | $1,882,945 |
| 220 | $5,492 | $10,815 | $16,307 | $1,872,130 |
| 221 | $5,460 | $10,847 | $16,307 | $1,861,283 |
| 222 | $5,429 | $10,878 | $16,307 | $1,850,405 |
| 223 | $5,397 | $10,910 | $16,307 | $1,839,495 |
| 224 | $5,365 | $10,942 | $16,307 | $1,828,553 |
| 225 | $5,333 | $10,974 | $16,307 | $1,817,579 |
| 226 | $5,301 | $11,006 | $16,307 | $1,806,573 |
| 227 | $5,269 | $11,038 | $16,307 | $1,795,535 |
| 228 | $5,237 | $11,070 | $16,307 | $1,784,465 |
$195,685
$64,948
$130,737
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,205 | $11,102 | $16,307 | $1,773,363 |
| 230 | $5,172 | $11,135 | $16,307 | $1,762,228 |
| 231 | $5,140 | $11,167 | $16,307 | $1,751,061 |
| 232 | $5,107 | $11,200 | $16,307 | $1,739,861 |
| 233 | $5,075 | $11,232 | $16,307 | $1,728,629 |
| 234 | $5,042 | $11,265 | $16,307 | $1,717,363 |
| 235 | $5,009 | $11,298 | $16,307 | $1,706,065 |
| 236 | $4,976 | $11,331 | $16,307 | $1,694,734 |
| 237 | $4,943 | $11,364 | $16,307 | $1,683,370 |
| 238 | $4,910 | $11,397 | $16,307 | $1,671,973 |
| 239 | $4,877 | $11,430 | $16,307 | $1,660,543 |
| 240 | $4,843 | $11,464 | $16,307 | $1,649,079 |
$195,685
$60,298
$135,387
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,810 | $11,497 | $16,307 | $1,637,581 |
| 242 | $4,776 | $11,531 | $16,307 | $1,626,051 |
| 243 | $4,743 | $11,564 | $16,307 | $1,614,486 |
| 244 | $4,709 | $11,598 | $16,307 | $1,602,888 |
| 245 | $4,675 | $11,632 | $16,307 | $1,591,256 |
| 246 | $4,641 | $11,666 | $16,307 | $1,579,590 |
| 247 | $4,607 | $11,700 | $16,307 | $1,567,890 |
| 248 | $4,573 | $11,734 | $16,307 | $1,556,156 |
| 249 | $4,539 | $11,768 | $16,307 | $1,544,388 |
| 250 | $4,504 | $11,803 | $16,307 | $1,532,585 |
| 251 | $4,470 | $11,837 | $16,307 | $1,520,748 |
| 252 | $4,436 | $11,872 | $16,307 | $1,508,877 |
$195,685
$55,483
$140,202
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,401 | $11,906 | $16,307 | $1,496,971 |
| 254 | $4,366 | $11,941 | $16,307 | $1,485,030 |
| 255 | $4,331 | $11,976 | $16,307 | $1,473,054 |
| 256 | $4,296 | $12,011 | $16,307 | $1,461,043 |
| 257 | $4,261 | $12,046 | $16,307 | $1,448,998 |
| 258 | $4,226 | $12,081 | $16,307 | $1,436,917 |
| 259 | $4,191 | $12,116 | $16,307 | $1,424,801 |
| 260 | $4,156 | $12,151 | $16,307 | $1,412,650 |
| 261 | $4,120 | $12,187 | $16,307 | $1,400,463 |
| 262 | $4,085 | $12,222 | $16,307 | $1,388,240 |
| 263 | $4,049 | $12,258 | $16,307 | $1,375,982 |
| 264 | $4,013 | $12,294 | $16,307 | $1,363,689 |
$195,685
$50,496
$145,188
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,977 | $12,330 | $16,307 | $1,351,359 |
| 266 | $3,941 | $12,366 | $16,307 | $1,338,993 |
| 267 | $3,905 | $12,402 | $16,307 | $1,326,592 |
| 268 | $3,869 | $12,438 | $16,307 | $1,314,154 |
| 269 | $3,833 | $12,474 | $16,307 | $1,301,680 |
| 270 | $3,797 | $12,510 | $16,307 | $1,289,169 |
| 271 | $3,760 | $12,547 | $16,307 | $1,276,622 |
| 272 | $3,723 | $12,584 | $16,307 | $1,264,039 |
| 273 | $3,687 | $12,620 | $16,307 | $1,251,418 |
| 274 | $3,650 | $12,657 | $16,307 | $1,238,761 |
| 275 | $3,613 | $12,694 | $16,307 | $1,226,067 |
| 276 | $3,576 | $12,731 | $16,307 | $1,213,336 |
$195,685
$45,332
$150,352
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,539 | $12,768 | $16,307 | $1,200,568 |
| 278 | $3,502 | $12,805 | $16,307 | $1,187,763 |
| 279 | $3,464 | $12,843 | $16,307 | $1,174,920 |
| 280 | $3,427 | $12,880 | $16,307 | $1,162,040 |
| 281 | $3,389 | $12,918 | $16,307 | $1,149,122 |
| 282 | $3,352 | $12,955 | $16,307 | $1,136,166 |
| 283 | $3,314 | $12,993 | $16,307 | $1,123,173 |
| 284 | $3,276 | $13,031 | $16,307 | $1,110,142 |
| 285 | $3,238 | $13,069 | $16,307 | $1,097,073 |
| 286 | $3,200 | $13,107 | $16,307 | $1,083,966 |
| 287 | $3,162 | $13,145 | $16,307 | $1,070,820 |
| 288 | $3,123 | $13,184 | $16,307 | $1,057,636 |
$195,685
$39,985
$155,700
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,085 | $13,222 | $16,307 | $1,044,414 |
| 290 | $3,046 | $13,261 | $16,307 | $1,031,153 |
| 291 | $3,008 | $13,300 | $16,307 | $1,017,854 |
| 292 | $2,969 | $13,338 | $16,307 | $1,004,515 |
| 293 | $2,930 | $13,377 | $16,307 | $991,138 |
| 294 | $2,891 | $13,416 | $16,307 | $977,722 |
| 295 | $2,852 | $13,455 | $16,307 | $964,267 |
| 296 | $2,812 | $13,495 | $16,307 | $950,772 |
| 297 | $2,773 | $13,534 | $16,307 | $937,238 |
| 298 | $2,734 | $13,573 | $16,307 | $923,665 |
| 299 | $2,694 | $13,613 | $16,307 | $910,052 |
| 300 | $2,654 | $13,653 | $16,307 | $896,399 |
$195,685
$34,447
$161,238
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,614 | $13,693 | $16,307 | $882,706 |
| 302 | $2,575 | $13,732 | $16,307 | $868,974 |
| 303 | $2,535 | $13,773 | $16,307 | $855,201 |
| 304 | $2,494 | $13,813 | $16,307 | $841,388 |
| 305 | $2,454 | $13,853 | $16,307 | $827,535 |
| 306 | $2,414 | $13,893 | $16,307 | $813,642 |
| 307 | $2,373 | $13,934 | $16,307 | $799,708 |
| 308 | $2,332 | $13,975 | $16,307 | $785,734 |
| 309 | $2,292 | $14,015 | $16,307 | $771,718 |
| 310 | $2,251 | $14,056 | $16,307 | $757,662 |
| 311 | $2,210 | $14,097 | $16,307 | $743,565 |
| 312 | $2,169 | $14,138 | $16,307 | $729,426 |
$195,685
$28,712
$166,972
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,127 | $14,180 | $16,307 | $715,247 |
| 314 | $2,086 | $14,221 | $16,307 | $701,026 |
| 315 | $2,045 | $14,262 | $16,307 | $686,764 |
| 316 | $2,003 | $14,304 | $16,307 | $672,460 |
| 317 | $1,961 | $14,346 | $16,307 | $658,114 |
| 318 | $1,919 | $14,388 | $16,307 | $643,726 |
| 319 | $1,878 | $14,430 | $16,307 | $629,297 |
| 320 | $1,835 | $14,472 | $16,307 | $614,825 |
| 321 | $1,793 | $14,514 | $16,307 | $600,311 |
| 322 | $1,751 | $14,556 | $16,307 | $585,755 |
| 323 | $1,708 | $14,599 | $16,307 | $571,157 |
| 324 | $1,666 | $14,641 | $16,307 | $556,515 |
$195,685
$22,774
$172,911
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,623 | $14,684 | $16,307 | $541,831 |
| 326 | $1,580 | $14,727 | $16,307 | $527,105 |
| 327 | $1,537 | $14,770 | $16,307 | $512,335 |
| 328 | $1,494 | $14,813 | $16,307 | $497,522 |
| 329 | $1,451 | $14,856 | $16,307 | $482,666 |
| 330 | $1,408 | $14,899 | $16,307 | $467,767 |
| 331 | $1,364 | $14,943 | $16,307 | $452,824 |
| 332 | $1,321 | $14,986 | $16,307 | $437,838 |
| 333 | $1,277 | $15,030 | $16,307 | $422,808 |
| 334 | $1,233 | $15,074 | $16,307 | $407,734 |
| 335 | $1,189 | $15,118 | $16,307 | $392,616 |
| 336 | $1,145 | $15,162 | $16,307 | $377,454 |
$195,685
$16,624
$179,061
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,101 | $15,206 | $16,307 | $362,248 |
| 338 | $1,057 | $15,251 | $16,307 | $346,998 |
| 339 | $1,012 | $15,295 | $16,307 | $331,703 |
| 340 | $967 | $15,340 | $16,307 | $316,363 |
| 341 | $923 | $15,384 | $16,307 | $300,979 |
| 342 | $878 | $15,429 | $16,307 | $285,550 |
| 343 | $833 | $15,474 | $16,307 | $270,075 |
| 344 | $788 | $15,519 | $16,307 | $254,556 |
| 345 | $742 | $15,565 | $16,307 | $238,992 |
| 346 | $697 | $15,610 | $16,307 | $223,382 |
| 347 | $652 | $15,656 | $16,307 | $207,726 |
| 348 | $606 | $15,701 | $16,307 | $192,025 |
$195,685
$10,255
$185,430
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $560 | $15,747 | $16,307 | $176,278 |
| 350 | $514 | $15,793 | $16,307 | $160,485 |
| 351 | $468 | $15,839 | $16,307 | $144,646 |
| 352 | $422 | $15,885 | $16,307 | $128,761 |
| 353 | $376 | $15,932 | $16,307 | $112,829 |
| 354 | $329 | $15,978 | $16,307 | $96,851 |
| 355 | $282 | $16,025 | $16,307 | $80,827 |
| 356 | $236 | $16,071 | $16,307 | $64,755 |
| 357 | $189 | $16,118 | $16,307 | $48,637 |
| 358 | $142 | $16,165 | $16,307 | $32,472 |
| 359 | $95 | $16,212 | $16,307 | $16,260 |
| 360 | $47 | $16,260 | $16,307 | $0 |
$195,685
$3,660
$192,025
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。
