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
653 呎
@12,098
827 呎
@9,553
$790 萬
665 呎
@11,128
1,094 呎
@6,764
$740 萬
666 呎
@12,312
878 呎
@9,339
$820 萬
$880 萬
$730 萬
$710 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $12,281 | $9,437 | $7,733 | $6,600 |
| 1.500 | $12,738 | $9,902 | $8,207 | $7,082 |
| 2.000 | $13,205 | $10,381 | $8,697 | $7,585 |
| 2.500 | $13,683 | $10,874 | $9,206 | $8,108 |
| 3.000 | $14,171 | $11,380 | $9,731 | $8,651 |
| 3.500 | $14,669 | $11,901 | $10,273 | $9,214 |
| 4.000 | $15,178 | $12,435 | $10,831 | $9,797 |
| 4.500 | $15,698 | $12,982 | $11,406 | $10,397 |
| 5.000 | $16,227 | $13,542 | $11,996 | $11,016 |
| 5.500 | $16,767 | $14,115 | $12,601 | $11,651 |
| 6.000 | $17,316 | $14,701 | $13,221 | $12,303 |
每月供款$9,215
30年
$2,052,000
$1,265,183
$3,317,183
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,985 | $3,229 | $9,214 | $2,048,771 |
| 2 | $5,976 | $3,239 | $9,214 | $2,045,532 |
| 3 | $5,966 | $3,248 | $9,214 | $2,042,284 |
| 4 | $5,957 | $3,258 | $9,214 | $2,039,026 |
| 5 | $5,947 | $3,267 | $9,214 | $2,035,759 |
| 6 | $5,938 | $3,277 | $9,214 | $2,032,482 |
| 7 | $5,928 | $3,286 | $9,214 | $2,029,195 |
| 8 | $5,918 | $3,296 | $9,214 | $2,025,900 |
| 9 | $5,909 | $3,306 | $9,214 | $2,022,594 |
| 10 | $5,899 | $3,315 | $9,214 | $2,019,279 |
| 11 | $5,890 | $3,325 | $9,214 | $2,015,954 |
| 12 | $5,880 | $3,335 | $9,214 | $2,012,619 |
$110,573
$71,192
$39,381
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,870 | $3,344 | $9,214 | $2,009,275 |
| 14 | $5,860 | $3,354 | $9,214 | $2,005,921 |
| 15 | $5,851 | $3,364 | $9,214 | $2,002,557 |
| 16 | $5,841 | $3,374 | $9,214 | $1,999,184 |
| 17 | $5,831 | $3,383 | $9,214 | $1,995,800 |
| 18 | $5,821 | $3,393 | $9,214 | $1,992,407 |
| 19 | $5,811 | $3,403 | $9,214 | $1,989,004 |
| 20 | $5,801 | $3,413 | $9,214 | $1,985,591 |
| 21 | $5,791 | $3,423 | $9,214 | $1,982,168 |
| 22 | $5,781 | $3,433 | $9,214 | $1,978,735 |
| 23 | $5,771 | $3,443 | $9,214 | $1,975,291 |
| 24 | $5,761 | $3,453 | $9,214 | $1,971,838 |
$110,573
$69,792
$40,781
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,751 | $3,463 | $9,214 | $1,968,375 |
| 26 | $5,741 | $3,473 | $9,214 | $1,964,902 |
| 27 | $5,731 | $3,483 | $9,214 | $1,961,418 |
| 28 | $5,721 | $3,494 | $9,214 | $1,957,925 |
| 29 | $5,711 | $3,504 | $9,214 | $1,954,421 |
| 30 | $5,700 | $3,514 | $9,214 | $1,950,907 |
| 31 | $5,690 | $3,524 | $9,214 | $1,947,383 |
| 32 | $5,680 | $3,535 | $9,214 | $1,943,848 |
| 33 | $5,670 | $3,545 | $9,214 | $1,940,303 |
| 34 | $5,659 | $3,555 | $9,214 | $1,936,748 |
| 35 | $5,649 | $3,566 | $9,214 | $1,933,183 |
| 36 | $5,638 | $3,576 | $9,214 | $1,929,607 |
$110,573
$68,341
$42,232
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,628 | $3,586 | $9,214 | $1,926,020 |
| 38 | $5,618 | $3,597 | $9,214 | $1,922,424 |
| 39 | $5,607 | $3,607 | $9,214 | $1,918,816 |
| 40 | $5,597 | $3,618 | $9,214 | $1,915,198 |
| 41 | $5,586 | $3,628 | $9,214 | $1,911,570 |
| 42 | $5,575 | $3,639 | $9,214 | $1,907,931 |
| 43 | $5,565 | $3,650 | $9,214 | $1,904,281 |
| 44 | $5,554 | $3,660 | $9,214 | $1,900,621 |
| 45 | $5,543 | $3,671 | $9,214 | $1,896,950 |
| 46 | $5,533 | $3,682 | $9,214 | $1,893,269 |
| 47 | $5,522 | $3,692 | $9,214 | $1,889,576 |
| 48 | $5,511 | $3,703 | $9,214 | $1,885,873 |
$110,573
$66,839
$43,734
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,500 | $3,714 | $9,214 | $1,882,159 |
| 50 | $5,490 | $3,725 | $9,214 | $1,878,434 |
| 51 | $5,479 | $3,736 | $9,214 | $1,874,699 |
| 52 | $5,468 | $3,747 | $9,214 | $1,870,952 |
| 53 | $5,457 | $3,757 | $9,214 | $1,867,195 |
| 54 | $5,446 | $3,768 | $9,214 | $1,863,426 |
| 55 | $5,435 | $3,779 | $9,214 | $1,859,647 |
| 56 | $5,424 | $3,790 | $9,214 | $1,855,857 |
| 57 | $5,413 | $3,801 | $9,214 | $1,852,055 |
| 58 | $5,402 | $3,813 | $9,214 | $1,848,242 |
| 59 | $5,391 | $3,824 | $9,214 | $1,844,419 |
| 60 | $5,380 | $3,835 | $9,214 | $1,840,584 |
$110,573
$65,284
$45,289
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,368 | $3,846 | $9,214 | $1,836,738 |
| 62 | $5,357 | $3,857 | $9,214 | $1,832,881 |
| 63 | $5,346 | $3,868 | $9,214 | $1,829,012 |
| 64 | $5,335 | $3,880 | $9,214 | $1,825,132 |
| 65 | $5,323 | $3,891 | $9,214 | $1,821,241 |
| 66 | $5,312 | $3,902 | $9,214 | $1,817,339 |
| 67 | $5,301 | $3,914 | $9,214 | $1,813,425 |
| 68 | $5,289 | $3,925 | $9,214 | $1,809,500 |
| 69 | $5,278 | $3,937 | $9,214 | $1,805,563 |
| 70 | $5,266 | $3,948 | $9,214 | $1,801,615 |
| 71 | $5,255 | $3,960 | $9,214 | $1,797,655 |
| 72 | $5,243 | $3,971 | $9,214 | $1,793,684 |
$110,573
$63,673
$46,900
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,232 | $3,983 | $9,214 | $1,789,701 |
| 74 | $5,220 | $3,994 | $9,214 | $1,785,707 |
| 75 | $5,208 | $4,006 | $9,214 | $1,781,701 |
| 76 | $5,197 | $4,018 | $9,214 | $1,777,683 |
| 77 | $5,185 | $4,029 | $9,214 | $1,773,653 |
| 78 | $5,173 | $4,041 | $9,214 | $1,769,612 |
| 79 | $5,161 | $4,053 | $9,214 | $1,765,559 |
| 80 | $5,150 | $4,065 | $9,214 | $1,761,494 |
| 81 | $5,138 | $4,077 | $9,214 | $1,757,418 |
| 82 | $5,126 | $4,089 | $9,214 | $1,753,329 |
| 83 | $5,114 | $4,101 | $9,214 | $1,749,228 |
| 84 | $5,102 | $4,112 | $9,214 | $1,745,116 |
$110,573
$62,005
$48,568
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $5,090 | $4,124 | $9,214 | $1,740,992 |
| 86 | $5,078 | $4,137 | $9,214 | $1,736,855 |
| 87 | $5,066 | $4,149 | $9,214 | $1,732,706 |
| 88 | $5,054 | $4,161 | $9,214 | $1,728,546 |
| 89 | $5,042 | $4,173 | $9,214 | $1,724,373 |
| 90 | $5,029 | $4,185 | $9,214 | $1,720,188 |
| 91 | $5,017 | $4,197 | $9,214 | $1,715,991 |
| 92 | $5,005 | $4,209 | $9,214 | $1,711,781 |
| 93 | $4,993 | $4,222 | $9,214 | $1,707,560 |
| 94 | $4,980 | $4,234 | $9,214 | $1,703,326 |
| 95 | $4,968 | $4,246 | $9,214 | $1,699,079 |
| 96 | $4,956 | $4,259 | $9,214 | $1,694,821 |
$110,573
$60,277
$50,295
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,943 | $4,271 | $9,214 | $1,690,549 |
| 98 | $4,931 | $4,284 | $9,214 | $1,686,266 |
| 99 | $4,918 | $4,296 | $9,214 | $1,681,970 |
| 100 | $4,906 | $4,309 | $9,214 | $1,677,661 |
| 101 | $4,893 | $4,321 | $9,214 | $1,673,340 |
| 102 | $4,881 | $4,334 | $9,214 | $1,669,006 |
| 103 | $4,868 | $4,346 | $9,214 | $1,664,659 |
| 104 | $4,855 | $4,359 | $9,214 | $1,660,300 |
| 105 | $4,843 | $4,372 | $9,214 | $1,655,928 |
| 106 | $4,830 | $4,385 | $9,214 | $1,651,544 |
| 107 | $4,817 | $4,397 | $9,214 | $1,647,146 |
| 108 | $4,804 | $4,410 | $9,214 | $1,642,736 |
$110,573
$58,488
$52,084
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,791 | $4,423 | $9,214 | $1,638,313 |
| 110 | $4,778 | $4,436 | $9,214 | $1,633,877 |
| 111 | $4,765 | $4,449 | $9,214 | $1,629,428 |
| 112 | $4,752 | $4,462 | $9,214 | $1,624,966 |
| 113 | $4,739 | $4,475 | $9,214 | $1,620,491 |
| 114 | $4,726 | $4,488 | $9,214 | $1,616,003 |
| 115 | $4,713 | $4,501 | $9,214 | $1,611,502 |
| 116 | $4,700 | $4,514 | $9,214 | $1,606,988 |
| 117 | $4,687 | $4,527 | $9,214 | $1,602,461 |
| 118 | $4,674 | $4,541 | $9,214 | $1,597,920 |
| 119 | $4,661 | $4,554 | $9,214 | $1,593,367 |
| 120 | $4,647 | $4,567 | $9,214 | $1,588,799 |
$110,573
$56,636
$53,937
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,634 | $4,580 | $9,214 | $1,584,219 |
| 122 | $4,621 | $4,594 | $9,214 | $1,579,625 |
| 123 | $4,607 | $4,607 | $9,214 | $1,575,018 |
| 124 | $4,594 | $4,621 | $9,214 | $1,570,398 |
| 125 | $4,580 | $4,634 | $9,214 | $1,565,764 |
| 126 | $4,567 | $4,648 | $9,214 | $1,561,116 |
| 127 | $4,553 | $4,661 | $9,214 | $1,556,455 |
| 128 | $4,540 | $4,675 | $9,214 | $1,551,780 |
| 129 | $4,526 | $4,688 | $9,214 | $1,547,092 |
| 130 | $4,512 | $4,702 | $9,214 | $1,542,390 |
| 131 | $4,499 | $4,716 | $9,214 | $1,537,674 |
| 132 | $4,485 | $4,730 | $9,214 | $1,532,944 |
$110,573
$54,718
$55,855
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,471 | $4,743 | $9,214 | $1,528,201 |
| 134 | $4,457 | $4,757 | $9,214 | $1,523,444 |
| 135 | $4,443 | $4,771 | $9,214 | $1,518,673 |
| 136 | $4,429 | $4,785 | $9,214 | $1,513,888 |
| 137 | $4,416 | $4,799 | $9,214 | $1,509,089 |
| 138 | $4,402 | $4,813 | $9,214 | $1,504,276 |
| 139 | $4,387 | $4,827 | $9,214 | $1,499,449 |
| 140 | $4,373 | $4,841 | $9,214 | $1,494,608 |
| 141 | $4,359 | $4,855 | $9,214 | $1,489,753 |
| 142 | $4,345 | $4,869 | $9,214 | $1,484,884 |
| 143 | $4,331 | $4,883 | $9,214 | $1,480,000 |
| 144 | $4,317 | $4,898 | $9,214 | $1,475,103 |
$110,573
$52,731
$57,842
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,302 | $4,912 | $9,214 | $1,470,191 |
| 146 | $4,288 | $4,926 | $9,214 | $1,465,264 |
| 147 | $4,274 | $4,941 | $9,214 | $1,460,324 |
| 148 | $4,259 | $4,955 | $9,214 | $1,455,368 |
| 149 | $4,245 | $4,970 | $9,214 | $1,450,399 |
| 150 | $4,230 | $4,984 | $9,214 | $1,445,415 |
| 151 | $4,216 | $4,999 | $9,214 | $1,440,416 |
| 152 | $4,201 | $5,013 | $9,214 | $1,435,403 |
| 153 | $4,187 | $5,028 | $9,214 | $1,430,375 |
| 154 | $4,172 | $5,042 | $9,214 | $1,425,333 |
| 155 | $4,157 | $5,057 | $9,214 | $1,420,276 |
| 156 | $4,142 | $5,072 | $9,214 | $1,415,204 |
$110,573
$50,674
$59,899
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,128 | $5,087 | $9,214 | $1,410,117 |
| 158 | $4,113 | $5,102 | $9,214 | $1,405,015 |
| 159 | $4,098 | $5,116 | $9,214 | $1,399,899 |
| 160 | $4,083 | $5,131 | $9,214 | $1,394,768 |
| 161 | $4,068 | $5,146 | $9,214 | $1,389,621 |
| 162 | $4,053 | $5,161 | $9,214 | $1,384,460 |
| 163 | $4,038 | $5,176 | $9,214 | $1,379,284 |
| 164 | $4,023 | $5,191 | $9,214 | $1,374,092 |
| 165 | $4,008 | $5,207 | $9,214 | $1,368,885 |
| 166 | $3,993 | $5,222 | $9,214 | $1,363,664 |
| 167 | $3,977 | $5,237 | $9,214 | $1,358,427 |
| 168 | $3,962 | $5,252 | $9,214 | $1,353,174 |
$110,573
$48,543
$62,029
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,947 | $5,268 | $9,214 | $1,347,907 |
| 170 | $3,931 | $5,283 | $9,214 | $1,342,624 |
| 171 | $3,916 | $5,298 | $9,214 | $1,337,325 |
| 172 | $3,901 | $5,314 | $9,214 | $1,332,011 |
| 173 | $3,885 | $5,329 | $9,214 | $1,326,682 |
| 174 | $3,869 | $5,345 | $9,214 | $1,321,337 |
| 175 | $3,854 | $5,360 | $9,214 | $1,315,977 |
| 176 | $3,838 | $5,376 | $9,214 | $1,310,600 |
| 177 | $3,823 | $5,392 | $9,214 | $1,305,209 |
| 178 | $3,807 | $5,408 | $9,214 | $1,299,801 |
| 179 | $3,791 | $5,423 | $9,214 | $1,294,378 |
| 180 | $3,775 | $5,439 | $9,214 | $1,288,939 |
$110,573
$46,337
$64,236
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,759 | $5,455 | $9,214 | $1,283,484 |
| 182 | $3,743 | $5,471 | $9,214 | $1,278,013 |
| 183 | $3,728 | $5,487 | $9,214 | $1,272,526 |
| 184 | $3,712 | $5,503 | $9,214 | $1,267,023 |
| 185 | $3,695 | $5,519 | $9,214 | $1,261,504 |
| 186 | $3,679 | $5,535 | $9,214 | $1,255,969 |
| 187 | $3,663 | $5,551 | $9,214 | $1,250,418 |
| 188 | $3,647 | $5,567 | $9,214 | $1,244,851 |
| 189 | $3,631 | $5,584 | $9,214 | $1,239,267 |
| 190 | $3,615 | $5,600 | $9,214 | $1,233,667 |
| 191 | $3,598 | $5,616 | $9,214 | $1,228,051 |
| 192 | $3,582 | $5,633 | $9,214 | $1,222,418 |
$110,573
$44,052
$66,520
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,565 | $5,649 | $9,214 | $1,216,769 |
| 194 | $3,549 | $5,665 | $9,214 | $1,211,104 |
| 195 | $3,532 | $5,682 | $9,214 | $1,205,422 |
| 196 | $3,516 | $5,699 | $9,214 | $1,199,723 |
| 197 | $3,499 | $5,715 | $9,214 | $1,194,008 |
| 198 | $3,483 | $5,732 | $9,214 | $1,188,276 |
| 199 | $3,466 | $5,749 | $9,214 | $1,182,528 |
| 200 | $3,449 | $5,765 | $9,214 | $1,176,762 |
| 201 | $3,432 | $5,782 | $9,214 | $1,170,980 |
| 202 | $3,415 | $5,799 | $9,214 | $1,165,181 |
| 203 | $3,398 | $5,816 | $9,214 | $1,159,365 |
| 204 | $3,381 | $5,833 | $9,214 | $1,153,532 |
$110,573
$41,687
$68,886
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,364 | $5,850 | $9,214 | $1,147,682 |
| 206 | $3,347 | $5,867 | $9,214 | $1,141,815 |
| 207 | $3,330 | $5,884 | $9,214 | $1,135,931 |
| 208 | $3,313 | $5,901 | $9,214 | $1,130,030 |
| 209 | $3,296 | $5,918 | $9,214 | $1,124,111 |
| 210 | $3,279 | $5,936 | $9,214 | $1,118,176 |
| 211 | $3,261 | $5,953 | $9,214 | $1,112,223 |
| 212 | $3,244 | $5,970 | $9,214 | $1,106,252 |
| 213 | $3,227 | $5,988 | $9,214 | $1,100,264 |
| 214 | $3,209 | $6,005 | $9,214 | $1,094,259 |
| 215 | $3,192 | $6,023 | $9,214 | $1,088,236 |
| 216 | $3,174 | $6,040 | $9,214 | $1,082,196 |
$110,573
$39,236
$71,336
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,156 | $6,058 | $9,214 | $1,076,138 |
| 218 | $3,139 | $6,076 | $9,214 | $1,070,062 |
| 219 | $3,121 | $6,093 | $9,214 | $1,063,969 |
| 220 | $3,103 | $6,111 | $9,214 | $1,057,858 |
| 221 | $3,085 | $6,129 | $9,214 | $1,051,729 |
| 222 | $3,068 | $6,147 | $9,214 | $1,045,582 |
| 223 | $3,050 | $6,165 | $9,214 | $1,039,417 |
| 224 | $3,032 | $6,183 | $9,214 | $1,033,234 |
| 225 | $3,014 | $6,201 | $9,214 | $1,027,033 |
| 226 | $2,996 | $6,219 | $9,214 | $1,020,815 |
| 227 | $2,977 | $6,237 | $9,214 | $1,014,578 |
| 228 | $2,959 | $6,255 | $9,214 | $1,008,322 |
$110,573
$36,699
$73,873
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,941 | $6,273 | $9,214 | $1,002,049 |
| 230 | $2,923 | $6,292 | $9,214 | $995,757 |
| 231 | $2,904 | $6,310 | $9,214 | $989,447 |
| 232 | $2,886 | $6,329 | $9,214 | $983,119 |
| 233 | $2,867 | $6,347 | $9,214 | $976,772 |
| 234 | $2,849 | $6,365 | $9,214 | $970,406 |
| 235 | $2,830 | $6,384 | $9,214 | $964,022 |
| 236 | $2,812 | $6,403 | $9,214 | $957,619 |
| 237 | $2,793 | $6,421 | $9,214 | $951,198 |
| 238 | $2,774 | $6,440 | $9,214 | $944,758 |
| 239 | $2,756 | $6,459 | $9,214 | $938,299 |
| 240 | $2,737 | $6,478 | $9,214 | $931,821 |
$110,573
$34,072
$76,501
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,718 | $6,497 | $9,214 | $925,325 |
| 242 | $2,699 | $6,516 | $9,214 | $918,809 |
| 243 | $2,680 | $6,535 | $9,214 | $912,275 |
| 244 | $2,661 | $6,554 | $9,214 | $905,721 |
| 245 | $2,642 | $6,573 | $9,214 | $899,148 |
| 246 | $2,623 | $6,592 | $9,214 | $892,557 |
| 247 | $2,603 | $6,611 | $9,214 | $885,945 |
| 248 | $2,584 | $6,630 | $9,214 | $879,315 |
| 249 | $2,565 | $6,650 | $9,214 | $872,665 |
| 250 | $2,545 | $6,669 | $9,214 | $865,996 |
| 251 | $2,526 | $6,689 | $9,214 | $859,308 |
| 252 | $2,506 | $6,708 | $9,214 | $852,600 |
$110,573
$31,351
$79,222
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,487 | $6,728 | $9,214 | $845,872 |
| 254 | $2,467 | $6,747 | $9,214 | $839,125 |
| 255 | $2,447 | $6,767 | $9,214 | $832,358 |
| 256 | $2,428 | $6,787 | $9,214 | $825,571 |
| 257 | $2,408 | $6,806 | $9,214 | $818,765 |
| 258 | $2,388 | $6,826 | $9,214 | $811,938 |
| 259 | $2,368 | $6,846 | $9,214 | $805,092 |
| 260 | $2,348 | $6,866 | $9,214 | $798,226 |
| 261 | $2,328 | $6,886 | $9,214 | $791,340 |
| 262 | $2,308 | $6,906 | $9,214 | $784,433 |
| 263 | $2,288 | $6,926 | $9,214 | $777,507 |
| 264 | $2,268 | $6,947 | $9,214 | $770,560 |
$110,573
$28,533
$82,040
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,247 | $6,967 | $9,214 | $763,593 |
| 266 | $2,227 | $6,987 | $9,214 | $756,606 |
| 267 | $2,207 | $7,008 | $9,214 | $749,598 |
| 268 | $2,186 | $7,028 | $9,214 | $742,570 |
| 269 | $2,166 | $7,049 | $9,214 | $735,522 |
| 270 | $2,145 | $7,069 | $9,214 | $728,452 |
| 271 | $2,125 | $7,090 | $9,214 | $721,363 |
| 272 | $2,104 | $7,110 | $9,214 | $714,252 |
| 273 | $2,083 | $7,131 | $9,214 | $707,121 |
| 274 | $2,062 | $7,152 | $9,214 | $699,969 |
| 275 | $2,042 | $7,173 | $9,214 | $692,796 |
| 276 | $2,021 | $7,194 | $9,214 | $685,603 |
$110,573
$25,615
$84,957
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,000 | $7,215 | $9,214 | $678,388 |
| 278 | $1,979 | $7,236 | $9,214 | $671,152 |
| 279 | $1,958 | $7,257 | $9,214 | $663,895 |
| 280 | $1,936 | $7,278 | $9,214 | $656,617 |
| 281 | $1,915 | $7,299 | $9,214 | $649,318 |
| 282 | $1,894 | $7,321 | $9,214 | $641,997 |
| 283 | $1,872 | $7,342 | $9,214 | $634,656 |
| 284 | $1,851 | $7,363 | $9,214 | $627,292 |
| 285 | $1,830 | $7,385 | $9,214 | $619,907 |
| 286 | $1,808 | $7,406 | $9,214 | $612,501 |
| 287 | $1,786 | $7,428 | $9,214 | $605,073 |
| 288 | $1,765 | $7,450 | $9,214 | $597,624 |
$110,573
$22,594
$87,979
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,743 | $7,471 | $9,214 | $590,152 |
| 290 | $1,721 | $7,493 | $9,214 | $582,659 |
| 291 | $1,699 | $7,515 | $9,214 | $575,144 |
| 292 | $1,678 | $7,537 | $9,214 | $567,607 |
| 293 | $1,656 | $7,559 | $9,214 | $560,048 |
| 294 | $1,633 | $7,581 | $9,214 | $552,467 |
| 295 | $1,611 | $7,603 | $9,214 | $544,864 |
| 296 | $1,589 | $7,625 | $9,214 | $537,239 |
| 297 | $1,567 | $7,647 | $9,214 | $529,592 |
| 298 | $1,545 | $7,670 | $9,214 | $521,922 |
| 299 | $1,522 | $7,692 | $9,214 | $514,230 |
| 300 | $1,500 | $7,715 | $9,214 | $506,515 |
$110,573
$19,465
$91,108
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,477 | $7,737 | $9,214 | $498,778 |
| 302 | $1,455 | $7,760 | $9,214 | $491,019 |
| 303 | $1,432 | $7,782 | $9,214 | $483,236 |
| 304 | $1,409 | $7,805 | $9,214 | $475,431 |
| 305 | $1,387 | $7,828 | $9,214 | $467,604 |
| 306 | $1,364 | $7,851 | $9,214 | $459,753 |
| 307 | $1,341 | $7,873 | $9,214 | $451,880 |
| 308 | $1,318 | $7,896 | $9,214 | $443,983 |
| 309 | $1,295 | $7,919 | $9,214 | $436,064 |
| 310 | $1,272 | $7,943 | $9,214 | $428,121 |
| 311 | $1,249 | $7,966 | $9,214 | $420,156 |
| 312 | $1,225 | $7,989 | $9,214 | $412,167 |
$110,573
$16,224
$94,349
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,202 | $8,012 | $9,214 | $404,154 |
| 314 | $1,179 | $8,036 | $9,214 | $396,119 |
| 315 | $1,155 | $8,059 | $9,214 | $388,060 |
| 316 | $1,132 | $8,083 | $9,214 | $379,977 |
| 317 | $1,108 | $8,106 | $9,214 | $371,871 |
| 318 | $1,085 | $8,130 | $9,214 | $363,741 |
| 319 | $1,061 | $8,153 | $9,214 | $355,588 |
| 320 | $1,037 | $8,177 | $9,214 | $347,410 |
| 321 | $1,013 | $8,201 | $9,214 | $339,209 |
| 322 | $989 | $8,225 | $9,214 | $330,984 |
| 323 | $965 | $8,249 | $9,214 | $322,735 |
| 324 | $941 | $8,273 | $9,214 | $314,462 |
$110,573
$12,868
$97,704
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $917 | $8,297 | $9,214 | $306,165 |
| 326 | $893 | $8,321 | $9,214 | $297,844 |
| 327 | $869 | $8,346 | $9,214 | $289,498 |
| 328 | $844 | $8,370 | $9,214 | $281,128 |
| 329 | $820 | $8,394 | $9,214 | $272,733 |
| 330 | $795 | $8,419 | $9,214 | $264,315 |
| 331 | $771 | $8,443 | $9,214 | $255,871 |
| 332 | $746 | $8,468 | $9,214 | $247,403 |
| 333 | $722 | $8,493 | $9,214 | $238,910 |
| 334 | $697 | $8,518 | $9,214 | $230,393 |
| 335 | $672 | $8,542 | $9,214 | $221,850 |
| 336 | $647 | $8,567 | $9,214 | $213,283 |
$110,573
$9,393
$101,179
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $622 | $8,592 | $9,214 | $204,690 |
| 338 | $597 | $8,617 | $9,214 | $196,073 |
| 339 | $572 | $8,643 | $9,214 | $187,431 |
| 340 | $547 | $8,668 | $9,214 | $178,763 |
| 341 | $521 | $8,693 | $9,214 | $170,070 |
| 342 | $496 | $8,718 | $9,214 | $161,351 |
| 343 | $471 | $8,744 | $9,214 | $152,608 |
| 344 | $445 | $8,769 | $9,214 | $143,838 |
| 345 | $420 | $8,795 | $9,214 | $135,044 |
| 346 | $394 | $8,821 | $9,214 | $126,223 |
| 347 | $368 | $8,846 | $9,214 | $117,377 |
| 348 | $342 | $8,872 | $9,214 | $108,505 |
$110,573
$5,795
$104,778
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $316 | $8,898 | $9,214 | $99,607 |
| 350 | $291 | $8,924 | $9,214 | $90,683 |
| 351 | $264 | $8,950 | $9,214 | $81,733 |
| 352 | $238 | $8,976 | $9,214 | $72,757 |
| 353 | $212 | $9,002 | $9,214 | $63,755 |
| 354 | $186 | $9,028 | $9,214 | $54,726 |
| 355 | $160 | $9,055 | $9,214 | $45,672 |
| 356 | $133 | $9,081 | $9,214 | $36,590 |
| 357 | $107 | $9,108 | $9,214 | $27,483 |
| 358 | $80 | $9,134 | $9,214 | $18,348 |
| 359 | $54 | $9,161 | $9,214 | $9,188 |
| 360 | $27 | $9,188 | $9,214 | $0 |
$110,573
$2,068
$108,505
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。
