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
$700 萬
$900 萬
$770 萬
$700 萬
$750 萬
$850 萬
$900 萬
604 呎
@14,901
792 呎
@11,364
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $12,712 | $9,768 | $8,005 | $6,832 |
| 1.500 | $13,185 | $10,249 | $8,495 | $7,330 |
| 2.000 | $13,668 | $10,745 | $9,003 | $7,851 |
| 2.500 | $14,163 | $11,255 | $9,529 | $8,392 |
| 3.000 | $14,668 | $11,780 | $10,072 | $8,955 |
| 3.500 | $15,184 | $12,318 | $10,633 | $9,538 |
| 4.000 | $15,711 | $12,871 | $11,211 | $10,140 |
| 4.500 | $16,248 | $13,437 | $11,806 | $10,762 |
| 5.000 | $16,796 | $14,017 | $12,417 | $11,402 |
| 5.500 | $17,355 | $14,611 | $13,043 | $12,060 |
| 6.000 | $17,924 | $15,217 | $13,685 | $12,734 |
每月供款$9,538
30年
$2,124,000
$1,309,576
$3,433,576
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $6,195 | $3,343 | $9,538 | $2,120,657 |
| 2 | $6,185 | $3,352 | $9,538 | $2,117,305 |
| 3 | $6,175 | $3,362 | $9,538 | $2,113,943 |
| 4 | $6,166 | $3,372 | $9,538 | $2,110,571 |
| 5 | $6,156 | $3,382 | $9,538 | $2,107,189 |
| 6 | $6,146 | $3,392 | $9,538 | $2,103,797 |
| 7 | $6,136 | $3,402 | $9,538 | $2,100,395 |
| 8 | $6,126 | $3,412 | $9,538 | $2,096,984 |
| 9 | $6,116 | $3,422 | $9,538 | $2,093,562 |
| 10 | $6,106 | $3,431 | $9,538 | $2,090,131 |
| 11 | $6,096 | $3,441 | $9,538 | $2,086,689 |
| 12 | $6,086 | $3,452 | $9,538 | $2,083,238 |
$114,453
$73,690
$40,762
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $6,076 | $3,462 | $9,538 | $2,079,776 |
| 14 | $6,066 | $3,472 | $9,538 | $2,076,304 |
| 15 | $6,056 | $3,482 | $9,538 | $2,072,823 |
| 16 | $6,046 | $3,492 | $9,538 | $2,069,331 |
| 17 | $6,036 | $3,502 | $9,538 | $2,065,828 |
| 18 | $6,025 | $3,512 | $9,538 | $2,062,316 |
| 19 | $6,015 | $3,523 | $9,538 | $2,058,793 |
| 20 | $6,005 | $3,533 | $9,538 | $2,055,261 |
| 21 | $5,995 | $3,543 | $9,538 | $2,051,717 |
| 22 | $5,984 | $3,554 | $9,538 | $2,048,164 |
| 23 | $5,974 | $3,564 | $9,538 | $2,044,600 |
| 24 | $5,963 | $3,574 | $9,538 | $2,041,026 |
$114,453
$72,240
$42,212
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,953 | $3,585 | $9,538 | $2,037,441 |
| 26 | $5,943 | $3,595 | $9,538 | $2,033,846 |
| 27 | $5,932 | $3,606 | $9,538 | $2,030,240 |
| 28 | $5,922 | $3,616 | $9,538 | $2,026,624 |
| 29 | $5,911 | $3,627 | $9,538 | $2,022,997 |
| 30 | $5,900 | $3,637 | $9,538 | $2,019,360 |
| 31 | $5,890 | $3,648 | $9,538 | $2,015,712 |
| 32 | $5,879 | $3,659 | $9,538 | $2,012,053 |
| 33 | $5,868 | $3,669 | $9,538 | $2,008,384 |
| 34 | $5,858 | $3,680 | $9,538 | $2,004,704 |
| 35 | $5,847 | $3,691 | $9,538 | $2,001,014 |
| 36 | $5,836 | $3,701 | $9,538 | $1,997,312 |
$114,453
$70,739
$43,713
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,825 | $3,712 | $9,538 | $1,993,600 |
| 38 | $5,815 | $3,723 | $9,538 | $1,989,877 |
| 39 | $5,804 | $3,734 | $9,538 | $1,986,143 |
| 40 | $5,793 | $3,745 | $9,538 | $1,982,398 |
| 41 | $5,782 | $3,756 | $9,538 | $1,978,643 |
| 42 | $5,771 | $3,767 | $9,538 | $1,974,876 |
| 43 | $5,760 | $3,778 | $9,538 | $1,971,098 |
| 44 | $5,749 | $3,789 | $9,538 | $1,967,310 |
| 45 | $5,738 | $3,800 | $9,538 | $1,963,510 |
| 46 | $5,727 | $3,811 | $9,538 | $1,959,699 |
| 47 | $5,716 | $3,822 | $9,538 | $1,955,877 |
| 48 | $5,705 | $3,833 | $9,538 | $1,952,044 |
$114,453
$69,184
$45,268
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,693 | $3,844 | $9,538 | $1,948,200 |
| 50 | $5,682 | $3,855 | $9,538 | $1,944,344 |
| 51 | $5,671 | $3,867 | $9,538 | $1,940,478 |
| 52 | $5,660 | $3,878 | $9,538 | $1,936,600 |
| 53 | $5,648 | $3,889 | $9,538 | $1,932,710 |
| 54 | $5,637 | $3,901 | $9,538 | $1,928,810 |
| 55 | $5,626 | $3,912 | $9,538 | $1,924,898 |
| 56 | $5,614 | $3,923 | $9,538 | $1,920,974 |
| 57 | $5,603 | $3,935 | $9,538 | $1,917,039 |
| 58 | $5,591 | $3,946 | $9,538 | $1,913,093 |
| 59 | $5,580 | $3,958 | $9,538 | $1,909,135 |
| 60 | $5,568 | $3,969 | $9,538 | $1,905,166 |
$114,453
$67,574
$46,878
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,557 | $3,981 | $9,538 | $1,901,185 |
| 62 | $5,545 | $3,993 | $9,538 | $1,897,192 |
| 63 | $5,533 | $4,004 | $9,538 | $1,893,188 |
| 64 | $5,522 | $4,016 | $9,538 | $1,889,172 |
| 65 | $5,510 | $4,028 | $9,538 | $1,885,144 |
| 66 | $5,498 | $4,039 | $9,538 | $1,881,105 |
| 67 | $5,487 | $4,051 | $9,538 | $1,877,054 |
| 68 | $5,475 | $4,063 | $9,538 | $1,872,991 |
| 69 | $5,463 | $4,075 | $9,538 | $1,868,916 |
| 70 | $5,451 | $4,087 | $9,538 | $1,864,829 |
| 71 | $5,439 | $4,099 | $9,538 | $1,860,731 |
| 72 | $5,427 | $4,111 | $9,538 | $1,856,620 |
$114,453
$65,907
$48,546
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,415 | $4,123 | $9,538 | $1,852,498 |
| 74 | $5,403 | $4,135 | $9,538 | $1,848,363 |
| 75 | $5,391 | $4,147 | $9,538 | $1,844,216 |
| 76 | $5,379 | $4,159 | $9,538 | $1,840,058 |
| 77 | $5,367 | $4,171 | $9,538 | $1,835,887 |
| 78 | $5,355 | $4,183 | $9,538 | $1,831,704 |
| 79 | $5,342 | $4,195 | $9,538 | $1,827,509 |
| 80 | $5,330 | $4,207 | $9,538 | $1,823,301 |
| 81 | $5,318 | $4,220 | $9,538 | $1,819,081 |
| 82 | $5,306 | $4,232 | $9,538 | $1,814,849 |
| 83 | $5,293 | $4,244 | $9,538 | $1,810,605 |
| 84 | $5,281 | $4,257 | $9,538 | $1,806,348 |
$114,453
$64,180
$50,272
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $5,269 | $4,269 | $9,538 | $1,802,079 |
| 86 | $5,256 | $4,282 | $9,538 | $1,797,797 |
| 87 | $5,244 | $4,294 | $9,538 | $1,793,503 |
| 88 | $5,231 | $4,307 | $9,538 | $1,789,196 |
| 89 | $5,218 | $4,319 | $9,538 | $1,784,877 |
| 90 | $5,206 | $4,332 | $9,538 | $1,780,545 |
| 91 | $5,193 | $4,344 | $9,538 | $1,776,201 |
| 92 | $5,181 | $4,357 | $9,538 | $1,771,844 |
| 93 | $5,168 | $4,370 | $9,538 | $1,767,474 |
| 94 | $5,155 | $4,383 | $9,538 | $1,763,091 |
| 95 | $5,142 | $4,395 | $9,538 | $1,758,696 |
| 96 | $5,130 | $4,408 | $9,538 | $1,754,288 |
$114,453
$62,392
$52,060
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,117 | $4,421 | $9,538 | $1,749,867 |
| 98 | $5,104 | $4,434 | $9,538 | $1,745,433 |
| 99 | $5,091 | $4,447 | $9,538 | $1,740,986 |
| 100 | $5,078 | $4,460 | $9,538 | $1,736,526 |
| 101 | $5,065 | $4,473 | $9,538 | $1,732,053 |
| 102 | $5,052 | $4,486 | $9,538 | $1,727,568 |
| 103 | $5,039 | $4,499 | $9,538 | $1,723,069 |
| 104 | $5,026 | $4,512 | $9,538 | $1,718,556 |
| 105 | $5,012 | $4,525 | $9,538 | $1,714,031 |
| 106 | $4,999 | $4,538 | $9,538 | $1,709,493 |
| 107 | $4,986 | $4,552 | $9,538 | $1,704,941 |
| 108 | $4,973 | $4,565 | $9,538 | $1,700,376 |
$114,453
$60,541
$53,912
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,959 | $4,578 | $9,538 | $1,695,798 |
| 110 | $4,946 | $4,592 | $9,538 | $1,691,206 |
| 111 | $4,933 | $4,605 | $9,538 | $1,686,601 |
| 112 | $4,919 | $4,618 | $9,538 | $1,681,983 |
| 113 | $4,906 | $4,632 | $9,538 | $1,677,351 |
| 114 | $4,892 | $4,645 | $9,538 | $1,672,705 |
| 115 | $4,879 | $4,659 | $9,538 | $1,668,046 |
| 116 | $4,865 | $4,673 | $9,538 | $1,663,374 |
| 117 | $4,852 | $4,686 | $9,538 | $1,658,688 |
| 118 | $4,838 | $4,700 | $9,538 | $1,653,988 |
| 119 | $4,824 | $4,714 | $9,538 | $1,649,274 |
| 120 | $4,810 | $4,727 | $9,538 | $1,644,547 |
$114,453
$58,623
$55,829
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,797 | $4,741 | $9,538 | $1,639,806 |
| 122 | $4,783 | $4,755 | $9,538 | $1,635,051 |
| 123 | $4,769 | $4,769 | $9,538 | $1,630,282 |
| 124 | $4,755 | $4,783 | $9,538 | $1,625,499 |
| 125 | $4,741 | $4,797 | $9,538 | $1,620,703 |
| 126 | $4,727 | $4,811 | $9,538 | $1,615,892 |
| 127 | $4,713 | $4,825 | $9,538 | $1,611,067 |
| 128 | $4,699 | $4,839 | $9,538 | $1,606,228 |
| 129 | $4,685 | $4,853 | $9,538 | $1,601,376 |
| 130 | $4,671 | $4,867 | $9,538 | $1,596,509 |
| 131 | $4,656 | $4,881 | $9,538 | $1,591,627 |
| 132 | $4,642 | $4,895 | $9,538 | $1,586,732 |
$114,453
$56,638
$57,815
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,628 | $4,910 | $9,538 | $1,581,822 |
| 134 | $4,614 | $4,924 | $9,538 | $1,576,898 |
| 135 | $4,599 | $4,938 | $9,538 | $1,571,960 |
| 136 | $4,585 | $4,953 | $9,538 | $1,567,007 |
| 137 | $4,570 | $4,967 | $9,538 | $1,562,040 |
| 138 | $4,556 | $4,982 | $9,538 | $1,557,058 |
| 139 | $4,541 | $4,996 | $9,538 | $1,552,061 |
| 140 | $4,527 | $5,011 | $9,538 | $1,547,051 |
| 141 | $4,512 | $5,025 | $9,538 | $1,542,025 |
| 142 | $4,498 | $5,040 | $9,538 | $1,536,985 |
| 143 | $4,483 | $5,055 | $9,538 | $1,531,930 |
| 144 | $4,468 | $5,070 | $9,538 | $1,526,861 |
$114,453
$54,581
$59,871
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,453 | $5,084 | $9,538 | $1,521,776 |
| 146 | $4,439 | $5,099 | $9,538 | $1,516,677 |
| 147 | $4,424 | $5,114 | $9,538 | $1,511,563 |
| 148 | $4,409 | $5,129 | $9,538 | $1,506,434 |
| 149 | $4,394 | $5,144 | $9,538 | $1,501,290 |
| 150 | $4,379 | $5,159 | $9,538 | $1,496,131 |
| 151 | $4,364 | $5,174 | $9,538 | $1,490,957 |
| 152 | $4,349 | $5,189 | $9,538 | $1,485,768 |
| 153 | $4,333 | $5,204 | $9,538 | $1,480,564 |
| 154 | $4,318 | $5,219 | $9,538 | $1,475,344 |
| 155 | $4,303 | $5,235 | $9,538 | $1,470,110 |
| 156 | $4,288 | $5,250 | $9,538 | $1,464,860 |
$114,453
$52,452
$62,001
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,273 | $5,265 | $9,538 | $1,459,595 |
| 158 | $4,257 | $5,281 | $9,538 | $1,454,314 |
| 159 | $4,242 | $5,296 | $9,538 | $1,449,018 |
| 160 | $4,226 | $5,311 | $9,538 | $1,443,707 |
| 161 | $4,211 | $5,327 | $9,538 | $1,438,380 |
| 162 | $4,195 | $5,342 | $9,538 | $1,433,037 |
| 163 | $4,180 | $5,358 | $9,538 | $1,427,679 |
| 164 | $4,164 | $5,374 | $9,538 | $1,422,306 |
| 165 | $4,148 | $5,389 | $9,538 | $1,416,916 |
| 166 | $4,133 | $5,405 | $9,538 | $1,411,511 |
| 167 | $4,117 | $5,421 | $9,538 | $1,406,091 |
| 168 | $4,101 | $5,437 | $9,538 | $1,400,654 |
$114,453
$50,247
$64,206
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,085 | $5,452 | $9,538 | $1,395,202 |
| 170 | $4,069 | $5,468 | $9,538 | $1,389,733 |
| 171 | $4,053 | $5,484 | $9,538 | $1,384,249 |
| 172 | $4,037 | $5,500 | $9,538 | $1,378,749 |
| 173 | $4,021 | $5,516 | $9,538 | $1,373,232 |
| 174 | $4,005 | $5,532 | $9,538 | $1,367,700 |
| 175 | $3,989 | $5,549 | $9,538 | $1,362,151 |
| 176 | $3,973 | $5,565 | $9,538 | $1,356,586 |
| 177 | $3,957 | $5,581 | $9,538 | $1,351,005 |
| 178 | $3,940 | $5,597 | $9,538 | $1,345,408 |
| 179 | $3,924 | $5,614 | $9,538 | $1,339,794 |
| 180 | $3,908 | $5,630 | $9,538 | $1,334,165 |
$114,453
$47,963
$66,489
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,891 | $5,646 | $9,538 | $1,328,518 |
| 182 | $3,875 | $5,663 | $9,538 | $1,322,855 |
| 183 | $3,858 | $5,679 | $9,538 | $1,317,176 |
| 184 | $3,842 | $5,696 | $9,538 | $1,311,480 |
| 185 | $3,825 | $5,713 | $9,538 | $1,305,767 |
| 186 | $3,808 | $5,729 | $9,538 | $1,300,038 |
| 187 | $3,792 | $5,746 | $9,538 | $1,294,292 |
| 188 | $3,775 | $5,763 | $9,538 | $1,288,530 |
| 189 | $3,758 | $5,779 | $9,538 | $1,282,750 |
| 190 | $3,741 | $5,796 | $9,538 | $1,276,954 |
| 191 | $3,724 | $5,813 | $9,538 | $1,271,140 |
| 192 | $3,707 | $5,830 | $9,538 | $1,265,310 |
$114,453
$45,598
$68,854
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,690 | $5,847 | $9,538 | $1,259,463 |
| 194 | $3,673 | $5,864 | $9,538 | $1,253,599 |
| 195 | $3,656 | $5,881 | $9,538 | $1,247,717 |
| 196 | $3,639 | $5,899 | $9,538 | $1,241,819 |
| 197 | $3,622 | $5,916 | $9,538 | $1,235,903 |
| 198 | $3,605 | $5,933 | $9,538 | $1,229,970 |
| 199 | $3,587 | $5,950 | $9,538 | $1,224,020 |
| 200 | $3,570 | $5,968 | $9,538 | $1,218,052 |
| 201 | $3,553 | $5,985 | $9,538 | $1,212,067 |
| 202 | $3,535 | $6,003 | $9,538 | $1,206,065 |
| 203 | $3,518 | $6,020 | $9,538 | $1,200,045 |
| 204 | $3,500 | $6,038 | $9,538 | $1,194,007 |
$114,453
$43,149
$71,303
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,483 | $6,055 | $9,538 | $1,187,952 |
| 206 | $3,465 | $6,073 | $9,538 | $1,181,879 |
| 207 | $3,447 | $6,091 | $9,538 | $1,175,788 |
| 208 | $3,429 | $6,108 | $9,538 | $1,169,680 |
| 209 | $3,412 | $6,126 | $9,538 | $1,163,554 |
| 210 | $3,394 | $6,144 | $9,538 | $1,157,410 |
| 211 | $3,376 | $6,162 | $9,538 | $1,151,248 |
| 212 | $3,358 | $6,180 | $9,538 | $1,145,068 |
| 213 | $3,340 | $6,198 | $9,538 | $1,138,870 |
| 214 | $3,322 | $6,216 | $9,538 | $1,132,654 |
| 215 | $3,304 | $6,234 | $9,538 | $1,126,420 |
| 216 | $3,285 | $6,252 | $9,538 | $1,120,168 |
$114,453
$40,613
$73,839
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,267 | $6,271 | $9,538 | $1,113,897 |
| 218 | $3,249 | $6,289 | $9,538 | $1,107,608 |
| 219 | $3,231 | $6,307 | $9,538 | $1,101,301 |
| 220 | $3,212 | $6,326 | $9,538 | $1,094,975 |
| 221 | $3,194 | $6,344 | $9,538 | $1,088,631 |
| 222 | $3,175 | $6,363 | $9,538 | $1,082,269 |
| 223 | $3,157 | $6,381 | $9,538 | $1,075,888 |
| 224 | $3,138 | $6,400 | $9,538 | $1,069,488 |
| 225 | $3,119 | $6,418 | $9,538 | $1,063,070 |
| 226 | $3,101 | $6,437 | $9,538 | $1,056,633 |
| 227 | $3,082 | $6,456 | $9,538 | $1,050,177 |
| 228 | $3,063 | $6,475 | $9,538 | $1,043,702 |
$114,453
$37,987
$76,466
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,044 | $6,494 | $9,538 | $1,037,209 |
| 230 | $3,025 | $6,513 | $9,538 | $1,030,696 |
| 231 | $3,006 | $6,532 | $9,538 | $1,024,164 |
| 232 | $2,987 | $6,551 | $9,538 | $1,017,614 |
| 233 | $2,968 | $6,570 | $9,538 | $1,011,044 |
| 234 | $2,949 | $6,589 | $9,538 | $1,004,455 |
| 235 | $2,930 | $6,608 | $9,538 | $997,847 |
| 236 | $2,910 | $6,627 | $9,538 | $991,220 |
| 237 | $2,891 | $6,647 | $9,538 | $984,573 |
| 238 | $2,872 | $6,666 | $9,538 | $977,907 |
| 239 | $2,852 | $6,685 | $9,538 | $971,222 |
| 240 | $2,833 | $6,705 | $9,538 | $964,517 |
$114,453
$35,267
$79,185
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,813 | $6,725 | $9,538 | $957,792 |
| 242 | $2,794 | $6,744 | $9,538 | $951,048 |
| 243 | $2,774 | $6,764 | $9,538 | $944,284 |
| 244 | $2,754 | $6,784 | $9,538 | $937,501 |
| 245 | $2,734 | $6,803 | $9,538 | $930,698 |
| 246 | $2,715 | $6,823 | $9,538 | $923,874 |
| 247 | $2,695 | $6,843 | $9,538 | $917,031 |
| 248 | $2,675 | $6,863 | $9,538 | $910,168 |
| 249 | $2,655 | $6,883 | $9,538 | $903,285 |
| 250 | $2,635 | $6,903 | $9,538 | $896,382 |
| 251 | $2,614 | $6,923 | $9,538 | $889,459 |
| 252 | $2,594 | $6,943 | $9,538 | $882,515 |
$114,453
$32,451
$82,002
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,574 | $6,964 | $9,538 | $875,552 |
| 254 | $2,554 | $6,984 | $9,538 | $868,568 |
| 255 | $2,533 | $7,004 | $9,538 | $861,563 |
| 256 | $2,513 | $7,025 | $9,538 | $854,538 |
| 257 | $2,492 | $7,045 | $9,538 | $847,493 |
| 258 | $2,472 | $7,066 | $9,538 | $840,427 |
| 259 | $2,451 | $7,086 | $9,538 | $833,341 |
| 260 | $2,431 | $7,107 | $9,538 | $826,234 |
| 261 | $2,410 | $7,128 | $9,538 | $819,106 |
| 262 | $2,389 | $7,149 | $9,538 | $811,957 |
| 263 | $2,368 | $7,170 | $9,538 | $804,788 |
| 264 | $2,347 | $7,190 | $9,538 | $797,597 |
$114,453
$29,534
$84,918
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,326 | $7,211 | $9,538 | $790,386 |
| 266 | $2,305 | $7,232 | $9,538 | $783,153 |
| 267 | $2,284 | $7,254 | $9,538 | $775,900 |
| 268 | $2,263 | $7,275 | $9,538 | $768,625 |
| 269 | $2,242 | $7,296 | $9,538 | $761,329 |
| 270 | $2,221 | $7,317 | $9,538 | $754,012 |
| 271 | $2,199 | $7,339 | $9,538 | $746,674 |
| 272 | $2,178 | $7,360 | $9,538 | $739,314 |
| 273 | $2,156 | $7,381 | $9,538 | $731,932 |
| 274 | $2,135 | $7,403 | $9,538 | $724,530 |
| 275 | $2,113 | $7,424 | $9,538 | $717,105 |
| 276 | $2,092 | $7,446 | $9,538 | $709,659 |
$114,453
$26,514
$87,938
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,070 | $7,468 | $9,538 | $702,191 |
| 278 | $2,048 | $7,490 | $9,538 | $694,701 |
| 279 | $2,026 | $7,511 | $9,538 | $687,190 |
| 280 | $2,004 | $7,533 | $9,538 | $679,656 |
| 281 | $1,982 | $7,555 | $9,538 | $672,101 |
| 282 | $1,960 | $7,577 | $9,538 | $664,524 |
| 283 | $1,938 | $7,600 | $9,538 | $656,924 |
| 284 | $1,916 | $7,622 | $9,538 | $649,302 |
| 285 | $1,894 | $7,644 | $9,538 | $641,659 |
| 286 | $1,872 | $7,666 | $9,538 | $633,992 |
| 287 | $1,849 | $7,689 | $9,538 | $626,304 |
| 288 | $1,827 | $7,711 | $9,538 | $618,593 |
$114,453
$23,386
$91,066
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,804 | $7,733 | $9,538 | $610,859 |
| 290 | $1,782 | $7,756 | $9,538 | $603,103 |
| 291 | $1,759 | $7,779 | $9,538 | $595,325 |
| 292 | $1,736 | $7,801 | $9,538 | $587,523 |
| 293 | $1,714 | $7,824 | $9,538 | $579,699 |
| 294 | $1,691 | $7,847 | $9,538 | $571,852 |
| 295 | $1,668 | $7,870 | $9,538 | $563,982 |
| 296 | $1,645 | $7,893 | $9,538 | $556,090 |
| 297 | $1,622 | $7,916 | $9,538 | $548,174 |
| 298 | $1,599 | $7,939 | $9,538 | $540,235 |
| 299 | $1,576 | $7,962 | $9,538 | $532,273 |
| 300 | $1,552 | $7,985 | $9,538 | $524,288 |
$114,453
$20,147
$94,305
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,529 | $8,009 | $9,538 | $516,279 |
| 302 | $1,506 | $8,032 | $9,538 | $508,247 |
| 303 | $1,482 | $8,055 | $9,538 | $500,192 |
| 304 | $1,459 | $8,079 | $9,538 | $492,113 |
| 305 | $1,435 | $8,102 | $9,538 | $484,011 |
| 306 | $1,412 | $8,126 | $9,538 | $475,885 |
| 307 | $1,388 | $8,150 | $9,538 | $467,735 |
| 308 | $1,364 | $8,173 | $9,538 | $459,562 |
| 309 | $1,340 | $8,197 | $9,538 | $451,364 |
| 310 | $1,316 | $8,221 | $9,538 | $443,143 |
| 311 | $1,293 | $8,245 | $9,538 | $434,898 |
| 312 | $1,268 | $8,269 | $9,538 | $426,629 |
$114,453
$16,793
$97,659
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,244 | $8,293 | $9,538 | $418,335 |
| 314 | $1,220 | $8,318 | $9,538 | $410,018 |
| 315 | $1,196 | $8,342 | $9,538 | $401,676 |
| 316 | $1,172 | $8,366 | $9,538 | $393,310 |
| 317 | $1,147 | $8,391 | $9,538 | $384,919 |
| 318 | $1,123 | $8,415 | $9,538 | $376,504 |
| 319 | $1,098 | $8,440 | $9,538 | $368,065 |
| 320 | $1,074 | $8,464 | $9,538 | $359,600 |
| 321 | $1,049 | $8,489 | $9,538 | $351,111 |
| 322 | $1,024 | $8,514 | $9,538 | $342,598 |
| 323 | $999 | $8,538 | $9,538 | $334,059 |
| 324 | $974 | $8,563 | $9,538 | $325,496 |
$114,453
$13,320
$101,133
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $949 | $8,588 | $9,538 | $316,908 |
| 326 | $924 | $8,613 | $9,538 | $308,294 |
| 327 | $899 | $8,639 | $9,538 | $299,656 |
| 328 | $874 | $8,664 | $9,538 | $290,992 |
| 329 | $849 | $8,689 | $9,538 | $282,303 |
| 330 | $823 | $8,714 | $9,538 | $273,589 |
| 331 | $798 | $8,740 | $9,538 | $264,849 |
| 332 | $772 | $8,765 | $9,538 | $256,084 |
| 333 | $747 | $8,791 | $9,538 | $247,293 |
| 334 | $721 | $8,816 | $9,538 | $238,476 |
| 335 | $696 | $8,842 | $9,538 | $229,634 |
| 336 | $670 | $8,868 | $9,538 | $220,766 |
$114,453
$9,723
$104,730
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $644 | $8,894 | $9,538 | $211,873 |
| 338 | $618 | $8,920 | $9,538 | $202,953 |
| 339 | $592 | $8,946 | $9,538 | $194,007 |
| 340 | $566 | $8,972 | $9,538 | $185,035 |
| 341 | $540 | $8,998 | $9,538 | $176,037 |
| 342 | $513 | $9,024 | $9,538 | $167,013 |
| 343 | $487 | $9,051 | $9,538 | $157,962 |
| 344 | $461 | $9,077 | $9,538 | $148,885 |
| 345 | $434 | $9,103 | $9,538 | $139,782 |
| 346 | $408 | $9,130 | $9,538 | $130,652 |
| 347 | $381 | $9,157 | $9,538 | $121,495 |
| 348 | $354 | $9,183 | $9,538 | $112,312 |
$114,453
$5,998
$108,454
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $328 | $9,210 | $9,538 | $103,102 |
| 350 | $301 | $9,237 | $9,538 | $93,865 |
| 351 | $274 | $9,264 | $9,538 | $84,601 |
| 352 | $247 | $9,291 | $9,538 | $75,310 |
| 353 | $220 | $9,318 | $9,538 | $65,992 |
| 354 | $192 | $9,345 | $9,538 | $56,647 |
| 355 | $165 | $9,372 | $9,538 | $47,274 |
| 356 | $138 | $9,400 | $9,538 | $37,874 |
| 357 | $110 | $9,427 | $9,538 | $28,447 |
| 358 | $83 | $9,455 | $9,538 | $18,992 |
| 359 | $55 | $9,482 | $9,538 | $9,510 |
| 360 | $28 | $9,510 | $9,538 | $0 |
$114,453
$2,141
$112,312
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。
