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
$900 萬
$700 萬
$850 萬
$750 萬
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $12,927 | $9,934 | $8,140 | $6,947 |
| 1.500 | $13,408 | $10,423 | $8,639 | $7,455 |
| 2.000 | $13,900 | $10,927 | $9,155 | $7,984 |
| 2.500 | $14,403 | $11,446 | $9,690 | $8,535 |
| 3.000 | $14,917 | $11,979 | $10,243 | $9,107 |
| 3.500 | $15,441 | $12,527 | $10,813 | $9,699 |
| 4.000 | $15,977 | $13,089 | $11,401 | $10,312 |
| 4.500 | $16,524 | $13,665 | $12,006 | $10,944 |
| 5.000 | $17,081 | $14,255 | $12,627 | $11,595 |
| 5.500 | $17,649 | $14,858 | $13,264 | $12,264 |
| 6.000 | $18,227 | $15,475 | $13,917 | $12,950 |
每月供款$9,700
30年
$2,160,000
$1,331,772
$3,491,772
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $6,300 | $3,399 | $9,699 | $2,156,601 |
| 2 | $6,290 | $3,409 | $9,699 | $2,153,191 |
| 3 | $6,280 | $3,419 | $9,699 | $2,149,772 |
| 4 | $6,270 | $3,429 | $9,699 | $2,146,343 |
| 5 | $6,260 | $3,439 | $9,699 | $2,142,904 |
| 6 | $6,250 | $3,449 | $9,699 | $2,139,455 |
| 7 | $6,240 | $3,459 | $9,699 | $2,135,995 |
| 8 | $6,230 | $3,469 | $9,699 | $2,132,526 |
| 9 | $6,220 | $3,479 | $9,699 | $2,129,046 |
| 10 | $6,210 | $3,490 | $9,699 | $2,125,557 |
| 11 | $6,200 | $3,500 | $9,699 | $2,122,057 |
| 12 | $6,189 | $3,510 | $9,699 | $2,118,547 |
$116,392
$74,939
$41,453
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $6,179 | $3,520 | $9,699 | $2,115,027 |
| 14 | $6,169 | $3,531 | $9,699 | $2,111,496 |
| 15 | $6,159 | $3,541 | $9,699 | $2,107,955 |
| 16 | $6,148 | $3,551 | $9,699 | $2,104,404 |
| 17 | $6,138 | $3,562 | $9,699 | $2,100,843 |
| 18 | $6,127 | $3,572 | $9,699 | $2,097,271 |
| 19 | $6,117 | $3,582 | $9,699 | $2,093,688 |
| 20 | $6,107 | $3,593 | $9,699 | $2,090,096 |
| 21 | $6,096 | $3,603 | $9,699 | $2,086,492 |
| 22 | $6,086 | $3,614 | $9,699 | $2,082,878 |
| 23 | $6,075 | $3,624 | $9,699 | $2,079,254 |
| 24 | $6,064 | $3,635 | $9,699 | $2,075,619 |
$116,392
$73,465
$42,928
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $6,054 | $3,645 | $9,699 | $2,071,974 |
| 26 | $6,043 | $3,656 | $9,699 | $2,068,318 |
| 27 | $6,033 | $3,667 | $9,699 | $2,064,651 |
| 28 | $6,022 | $3,677 | $9,699 | $2,060,973 |
| 29 | $6,011 | $3,688 | $9,699 | $2,057,285 |
| 30 | $6,000 | $3,699 | $9,699 | $2,053,586 |
| 31 | $5,990 | $3,710 | $9,699 | $2,049,877 |
| 32 | $5,979 | $3,721 | $9,699 | $2,046,156 |
| 33 | $5,968 | $3,731 | $9,699 | $2,042,425 |
| 34 | $5,957 | $3,742 | $9,699 | $2,038,682 |
| 35 | $5,946 | $3,753 | $9,699 | $2,034,929 |
| 36 | $5,935 | $3,764 | $9,699 | $2,031,165 |
$116,392
$71,938
$44,454
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,924 | $3,775 | $9,699 | $2,027,390 |
| 38 | $5,913 | $3,786 | $9,699 | $2,023,604 |
| 39 | $5,902 | $3,797 | $9,699 | $2,019,807 |
| 40 | $5,891 | $3,808 | $9,699 | $2,015,998 |
| 41 | $5,880 | $3,819 | $9,699 | $2,012,179 |
| 42 | $5,869 | $3,831 | $9,699 | $2,008,348 |
| 43 | $5,858 | $3,842 | $9,699 | $2,004,507 |
| 44 | $5,846 | $3,853 | $9,699 | $2,000,654 |
| 45 | $5,835 | $3,864 | $9,699 | $1,996,790 |
| 46 | $5,824 | $3,875 | $9,699 | $1,992,914 |
| 47 | $5,813 | $3,887 | $9,699 | $1,989,028 |
| 48 | $5,801 | $3,898 | $9,699 | $1,985,130 |
$116,392
$70,357
$46,035
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,790 | $3,909 | $9,699 | $1,981,220 |
| 50 | $5,779 | $3,921 | $9,699 | $1,977,299 |
| 51 | $5,767 | $3,932 | $9,699 | $1,973,367 |
| 52 | $5,756 | $3,944 | $9,699 | $1,969,423 |
| 53 | $5,744 | $3,955 | $9,699 | $1,965,468 |
| 54 | $5,733 | $3,967 | $9,699 | $1,961,501 |
| 55 | $5,721 | $3,978 | $9,699 | $1,957,523 |
| 56 | $5,709 | $3,990 | $9,699 | $1,953,533 |
| 57 | $5,698 | $4,002 | $9,699 | $1,949,532 |
| 58 | $5,686 | $4,013 | $9,699 | $1,945,518 |
| 59 | $5,674 | $4,025 | $9,699 | $1,941,493 |
| 60 | $5,663 | $4,037 | $9,699 | $1,937,457 |
$116,392
$68,720
$47,673
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,651 | $4,048 | $9,699 | $1,933,408 |
| 62 | $5,639 | $4,060 | $9,699 | $1,929,348 |
| 63 | $5,627 | $4,072 | $9,699 | $1,925,276 |
| 64 | $5,615 | $4,084 | $9,699 | $1,921,192 |
| 65 | $5,603 | $4,096 | $9,699 | $1,917,096 |
| 66 | $5,592 | $4,108 | $9,699 | $1,912,988 |
| 67 | $5,580 | $4,120 | $9,699 | $1,908,868 |
| 68 | $5,568 | $4,132 | $9,699 | $1,904,737 |
| 69 | $5,555 | $4,144 | $9,699 | $1,900,593 |
| 70 | $5,543 | $4,156 | $9,699 | $1,896,437 |
| 71 | $5,531 | $4,168 | $9,699 | $1,892,269 |
| 72 | $5,519 | $4,180 | $9,699 | $1,888,088 |
$116,392
$67,024
$49,368
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,507 | $4,192 | $9,699 | $1,883,896 |
| 74 | $5,495 | $4,205 | $9,699 | $1,879,691 |
| 75 | $5,482 | $4,217 | $9,699 | $1,875,474 |
| 76 | $5,470 | $4,229 | $9,699 | $1,871,245 |
| 77 | $5,458 | $4,242 | $9,699 | $1,867,004 |
| 78 | $5,445 | $4,254 | $9,699 | $1,862,750 |
| 79 | $5,433 | $4,266 | $9,699 | $1,858,483 |
| 80 | $5,421 | $4,279 | $9,699 | $1,854,205 |
| 81 | $5,408 | $4,291 | $9,699 | $1,849,913 |
| 82 | $5,396 | $4,304 | $9,699 | $1,845,609 |
| 83 | $5,383 | $4,316 | $9,699 | $1,841,293 |
| 84 | $5,370 | $4,329 | $9,699 | $1,836,964 |
$116,392
$65,268
$51,124
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $5,358 | $4,342 | $9,699 | $1,832,623 |
| 86 | $5,345 | $4,354 | $9,699 | $1,828,268 |
| 87 | $5,332 | $4,367 | $9,699 | $1,823,902 |
| 88 | $5,320 | $4,380 | $9,699 | $1,819,522 |
| 89 | $5,307 | $4,392 | $9,699 | $1,815,129 |
| 90 | $5,294 | $4,405 | $9,699 | $1,810,724 |
| 91 | $5,281 | $4,418 | $9,699 | $1,806,306 |
| 92 | $5,268 | $4,431 | $9,699 | $1,801,875 |
| 93 | $5,255 | $4,444 | $9,699 | $1,797,431 |
| 94 | $5,243 | $4,457 | $9,699 | $1,792,974 |
| 95 | $5,230 | $4,470 | $9,699 | $1,788,505 |
| 96 | $5,216 | $4,483 | $9,699 | $1,784,022 |
$116,392
$63,450
$52,943
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,203 | $4,496 | $9,699 | $1,779,526 |
| 98 | $5,190 | $4,509 | $9,699 | $1,775,017 |
| 99 | $5,177 | $4,522 | $9,699 | $1,770,494 |
| 100 | $5,164 | $4,535 | $9,699 | $1,765,959 |
| 101 | $5,151 | $4,549 | $9,699 | $1,761,410 |
| 102 | $5,137 | $4,562 | $9,699 | $1,756,848 |
| 103 | $5,124 | $4,575 | $9,699 | $1,752,273 |
| 104 | $5,111 | $4,589 | $9,699 | $1,747,685 |
| 105 | $5,097 | $4,602 | $9,699 | $1,743,083 |
| 106 | $5,084 | $4,615 | $9,699 | $1,738,467 |
| 107 | $5,071 | $4,629 | $9,699 | $1,733,838 |
| 108 | $5,057 | $4,642 | $9,699 | $1,729,196 |
$116,392
$61,567
$54,826
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,043 | $4,656 | $9,699 | $1,724,540 |
| 110 | $5,030 | $4,669 | $9,699 | $1,719,871 |
| 111 | $5,016 | $4,683 | $9,699 | $1,715,188 |
| 112 | $5,003 | $4,697 | $9,699 | $1,710,491 |
| 113 | $4,989 | $4,710 | $9,699 | $1,705,780 |
| 114 | $4,975 | $4,724 | $9,699 | $1,701,056 |
| 115 | $4,961 | $4,738 | $9,699 | $1,696,318 |
| 116 | $4,948 | $4,752 | $9,699 | $1,691,567 |
| 117 | $4,934 | $4,766 | $9,699 | $1,686,801 |
| 118 | $4,920 | $4,780 | $9,699 | $1,682,021 |
| 119 | $4,906 | $4,793 | $9,699 | $1,677,228 |
| 120 | $4,892 | $4,807 | $9,699 | $1,672,421 |
$116,392
$59,617
$56,776
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,878 | $4,821 | $9,699 | $1,667,599 |
| 122 | $4,864 | $4,836 | $9,699 | $1,662,764 |
| 123 | $4,850 | $4,850 | $9,699 | $1,657,914 |
| 124 | $4,836 | $4,864 | $9,699 | $1,653,050 |
| 125 | $4,821 | $4,878 | $9,699 | $1,648,172 |
| 126 | $4,807 | $4,892 | $9,699 | $1,643,280 |
| 127 | $4,793 | $4,906 | $9,699 | $1,638,373 |
| 128 | $4,779 | $4,921 | $9,699 | $1,633,453 |
| 129 | $4,764 | $4,935 | $9,699 | $1,628,518 |
| 130 | $4,750 | $4,950 | $9,699 | $1,623,568 |
| 131 | $4,735 | $4,964 | $9,699 | $1,618,604 |
| 132 | $4,721 | $4,978 | $9,699 | $1,613,626 |
$116,392
$57,598
$58,795
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,706 | $4,993 | $9,699 | $1,608,633 |
| 134 | $4,692 | $5,008 | $9,699 | $1,603,625 |
| 135 | $4,677 | $5,022 | $9,699 | $1,598,603 |
| 136 | $4,663 | $5,037 | $9,699 | $1,593,566 |
| 137 | $4,648 | $5,051 | $9,699 | $1,588,515 |
| 138 | $4,633 | $5,066 | $9,699 | $1,583,449 |
| 139 | $4,618 | $5,081 | $9,699 | $1,578,368 |
| 140 | $4,604 | $5,096 | $9,699 | $1,573,272 |
| 141 | $4,589 | $5,111 | $9,699 | $1,568,161 |
| 142 | $4,574 | $5,126 | $9,699 | $1,563,036 |
| 143 | $4,559 | $5,141 | $9,699 | $1,557,895 |
| 144 | $4,544 | $5,156 | $9,699 | $1,552,740 |
$116,392
$55,506
$60,886
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,529 | $5,171 | $9,699 | $1,547,569 |
| 146 | $4,514 | $5,186 | $9,699 | $1,542,383 |
| 147 | $4,499 | $5,201 | $9,699 | $1,537,183 |
| 148 | $4,483 | $5,216 | $9,699 | $1,531,967 |
| 149 | $4,468 | $5,231 | $9,699 | $1,526,736 |
| 150 | $4,453 | $5,246 | $9,699 | $1,521,489 |
| 151 | $4,438 | $5,262 | $9,699 | $1,516,228 |
| 152 | $4,422 | $5,277 | $9,699 | $1,510,951 |
| 153 | $4,407 | $5,292 | $9,699 | $1,505,658 |
| 154 | $4,392 | $5,308 | $9,699 | $1,500,350 |
| 155 | $4,376 | $5,323 | $9,699 | $1,495,027 |
| 156 | $4,360 | $5,339 | $9,699 | $1,489,688 |
$116,392
$53,341
$63,052
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,345 | $5,354 | $9,699 | $1,484,334 |
| 158 | $4,329 | $5,370 | $9,699 | $1,478,964 |
| 159 | $4,314 | $5,386 | $9,699 | $1,473,578 |
| 160 | $4,298 | $5,401 | $9,699 | $1,468,176 |
| 161 | $4,282 | $5,417 | $9,699 | $1,462,759 |
| 162 | $4,266 | $5,433 | $9,699 | $1,457,326 |
| 163 | $4,251 | $5,449 | $9,699 | $1,451,877 |
| 164 | $4,235 | $5,465 | $9,699 | $1,446,413 |
| 165 | $4,219 | $5,481 | $9,699 | $1,440,932 |
| 166 | $4,203 | $5,497 | $9,699 | $1,435,435 |
| 167 | $4,187 | $5,513 | $9,699 | $1,429,923 |
| 168 | $4,171 | $5,529 | $9,699 | $1,424,394 |
$116,392
$51,098
$65,294
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,154 | $5,545 | $9,699 | $1,418,849 |
| 170 | $4,138 | $5,561 | $9,699 | $1,413,288 |
| 171 | $4,122 | $5,577 | $9,699 | $1,407,711 |
| 172 | $4,106 | $5,594 | $9,699 | $1,402,117 |
| 173 | $4,090 | $5,610 | $9,699 | $1,396,507 |
| 174 | $4,073 | $5,626 | $9,699 | $1,390,881 |
| 175 | $4,057 | $5,643 | $9,699 | $1,385,238 |
| 176 | $4,040 | $5,659 | $9,699 | $1,379,579 |
| 177 | $4,024 | $5,676 | $9,699 | $1,373,904 |
| 178 | $4,007 | $5,692 | $9,699 | $1,368,212 |
| 179 | $3,991 | $5,709 | $9,699 | $1,362,503 |
| 180 | $3,974 | $5,725 | $9,699 | $1,356,777 |
$116,392
$48,776
$67,616
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,957 | $5,742 | $9,699 | $1,351,035 |
| 182 | $3,941 | $5,759 | $9,699 | $1,345,277 |
| 183 | $3,924 | $5,776 | $9,699 | $1,339,501 |
| 184 | $3,907 | $5,792 | $9,699 | $1,333,708 |
| 185 | $3,890 | $5,809 | $9,699 | $1,327,899 |
| 186 | $3,873 | $5,826 | $9,699 | $1,322,073 |
| 187 | $3,856 | $5,843 | $9,699 | $1,316,229 |
| 188 | $3,839 | $5,860 | $9,699 | $1,310,369 |
| 189 | $3,822 | $5,877 | $9,699 | $1,304,492 |
| 190 | $3,805 | $5,895 | $9,699 | $1,298,597 |
| 191 | $3,788 | $5,912 | $9,699 | $1,292,685 |
| 192 | $3,770 | $5,929 | $9,699 | $1,286,756 |
$116,392
$46,371
$70,021
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,753 | $5,946 | $9,699 | $1,280,810 |
| 194 | $3,736 | $5,964 | $9,699 | $1,274,846 |
| 195 | $3,718 | $5,981 | $9,699 | $1,268,865 |
| 196 | $3,701 | $5,999 | $9,699 | $1,262,867 |
| 197 | $3,683 | $6,016 | $9,699 | $1,256,851 |
| 198 | $3,666 | $6,034 | $9,699 | $1,250,817 |
| 199 | $3,648 | $6,051 | $9,699 | $1,244,766 |
| 200 | $3,631 | $6,069 | $9,699 | $1,238,697 |
| 201 | $3,613 | $6,086 | $9,699 | $1,232,611 |
| 202 | $3,595 | $6,104 | $9,699 | $1,226,506 |
| 203 | $3,577 | $6,122 | $9,699 | $1,220,384 |
| 204 | $3,559 | $6,140 | $9,699 | $1,214,244 |
$116,392
$43,881
$72,512
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,542 | $6,158 | $9,699 | $1,208,087 |
| 206 | $3,524 | $6,176 | $9,699 | $1,201,911 |
| 207 | $3,506 | $6,194 | $9,699 | $1,195,717 |
| 208 | $3,488 | $6,212 | $9,699 | $1,189,505 |
| 209 | $3,469 | $6,230 | $9,699 | $1,183,275 |
| 210 | $3,451 | $6,248 | $9,699 | $1,177,027 |
| 211 | $3,433 | $6,266 | $9,699 | $1,170,761 |
| 212 | $3,415 | $6,285 | $9,699 | $1,164,476 |
| 213 | $3,396 | $6,303 | $9,699 | $1,158,173 |
| 214 | $3,378 | $6,321 | $9,699 | $1,151,852 |
| 215 | $3,360 | $6,340 | $9,699 | $1,145,512 |
| 216 | $3,341 | $6,358 | $9,699 | $1,139,154 |
$116,392
$41,302
$75,091
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,323 | $6,377 | $9,699 | $1,132,777 |
| 218 | $3,304 | $6,395 | $9,699 | $1,126,381 |
| 219 | $3,285 | $6,414 | $9,699 | $1,119,967 |
| 220 | $3,267 | $6,433 | $9,699 | $1,113,534 |
| 221 | $3,248 | $6,452 | $9,699 | $1,107,083 |
| 222 | $3,229 | $6,470 | $9,699 | $1,100,612 |
| 223 | $3,210 | $6,489 | $9,699 | $1,094,123 |
| 224 | $3,191 | $6,508 | $9,699 | $1,087,615 |
| 225 | $3,172 | $6,527 | $9,699 | $1,081,088 |
| 226 | $3,153 | $6,546 | $9,699 | $1,074,542 |
| 227 | $3,134 | $6,565 | $9,699 | $1,067,976 |
| 228 | $3,115 | $6,584 | $9,699 | $1,061,392 |
$116,392
$38,631
$77,762
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,096 | $6,604 | $9,699 | $1,054,788 |
| 230 | $3,076 | $6,623 | $9,699 | $1,048,165 |
| 231 | $3,057 | $6,642 | $9,699 | $1,041,523 |
| 232 | $3,038 | $6,662 | $9,699 | $1,034,862 |
| 233 | $3,018 | $6,681 | $9,699 | $1,028,181 |
| 234 | $2,999 | $6,701 | $9,699 | $1,021,480 |
| 235 | $2,979 | $6,720 | $9,699 | $1,014,760 |
| 236 | $2,960 | $6,740 | $9,699 | $1,008,020 |
| 237 | $2,940 | $6,759 | $9,699 | $1,001,261 |
| 238 | $2,920 | $6,779 | $9,699 | $994,482 |
| 239 | $2,901 | $6,799 | $9,699 | $987,683 |
| 240 | $2,881 | $6,819 | $9,699 | $980,865 |
$116,392
$35,865
$80,527
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,861 | $6,839 | $9,699 | $974,026 |
| 242 | $2,841 | $6,858 | $9,699 | $967,168 |
| 243 | $2,821 | $6,878 | $9,699 | $960,289 |
| 244 | $2,801 | $6,899 | $9,699 | $953,391 |
| 245 | $2,781 | $6,919 | $9,699 | $946,472 |
| 246 | $2,761 | $6,939 | $9,699 | $939,533 |
| 247 | $2,740 | $6,959 | $9,699 | $932,574 |
| 248 | $2,720 | $6,979 | $9,699 | $925,595 |
| 249 | $2,700 | $7,000 | $9,699 | $918,595 |
| 250 | $2,679 | $7,020 | $9,699 | $911,575 |
| 251 | $2,659 | $7,041 | $9,699 | $904,534 |
| 252 | $2,638 | $7,061 | $9,699 | $897,473 |
$116,392
$33,001
$83,391
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,618 | $7,082 | $9,699 | $890,392 |
| 254 | $2,597 | $7,102 | $9,699 | $883,289 |
| 255 | $2,576 | $7,123 | $9,699 | $876,166 |
| 256 | $2,555 | $7,144 | $9,699 | $869,022 |
| 257 | $2,535 | $7,165 | $9,699 | $861,857 |
| 258 | $2,514 | $7,186 | $9,699 | $854,672 |
| 259 | $2,493 | $7,207 | $9,699 | $847,465 |
| 260 | $2,472 | $7,228 | $9,699 | $840,238 |
| 261 | $2,451 | $7,249 | $9,699 | $832,989 |
| 262 | $2,430 | $7,270 | $9,699 | $825,719 |
| 263 | $2,408 | $7,291 | $9,699 | $818,428 |
| 264 | $2,387 | $7,312 | $9,699 | $811,116 |
$116,392
$30,035
$86,357
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,366 | $7,334 | $9,699 | $803,782 |
| 266 | $2,344 | $7,355 | $9,699 | $796,427 |
| 267 | $2,323 | $7,376 | $9,699 | $789,051 |
| 268 | $2,301 | $7,398 | $9,699 | $781,653 |
| 269 | $2,280 | $7,420 | $9,699 | $774,233 |
| 270 | $2,258 | $7,441 | $9,699 | $766,792 |
| 271 | $2,236 | $7,463 | $9,699 | $759,329 |
| 272 | $2,215 | $7,485 | $9,699 | $751,845 |
| 273 | $2,193 | $7,506 | $9,699 | $744,338 |
| 274 | $2,171 | $7,528 | $9,699 | $736,810 |
| 275 | $2,149 | $7,550 | $9,699 | $729,259 |
| 276 | $2,127 | $7,572 | $9,699 | $721,687 |
$116,392
$26,964
$89,429
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,105 | $7,594 | $9,699 | $714,093 |
| 278 | $2,083 | $7,617 | $9,699 | $706,476 |
| 279 | $2,061 | $7,639 | $9,699 | $698,837 |
| 280 | $2,038 | $7,661 | $9,699 | $691,176 |
| 281 | $2,016 | $7,683 | $9,699 | $683,493 |
| 282 | $1,994 | $7,706 | $9,699 | $675,787 |
| 283 | $1,971 | $7,728 | $9,699 | $668,058 |
| 284 | $1,949 | $7,751 | $9,699 | $660,308 |
| 285 | $1,926 | $7,773 | $9,699 | $652,534 |
| 286 | $1,903 | $7,796 | $9,699 | $644,738 |
| 287 | $1,880 | $7,819 | $9,699 | $636,919 |
| 288 | $1,858 | $7,842 | $9,699 | $629,077 |
$116,392
$23,783
$92,610
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,835 | $7,865 | $9,699 | $621,213 |
| 290 | $1,812 | $7,887 | $9,699 | $613,325 |
| 291 | $1,789 | $7,910 | $9,699 | $605,415 |
| 292 | $1,766 | $7,934 | $9,699 | $597,481 |
| 293 | $1,743 | $7,957 | $9,699 | $589,525 |
| 294 | $1,719 | $7,980 | $9,699 | $581,545 |
| 295 | $1,696 | $8,003 | $9,699 | $573,541 |
| 296 | $1,673 | $8,027 | $9,699 | $565,515 |
| 297 | $1,649 | $8,050 | $9,699 | $557,465 |
| 298 | $1,626 | $8,073 | $9,699 | $549,392 |
| 299 | $1,602 | $8,097 | $9,699 | $541,295 |
| 300 | $1,579 | $8,121 | $9,699 | $533,174 |
$116,392
$20,489
$95,903
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,555 | $8,144 | $9,699 | $525,030 |
| 302 | $1,531 | $8,168 | $9,699 | $516,862 |
| 303 | $1,508 | $8,192 | $9,699 | $508,670 |
| 304 | $1,484 | $8,216 | $9,699 | $500,454 |
| 305 | $1,460 | $8,240 | $9,699 | $492,214 |
| 306 | $1,436 | $8,264 | $9,699 | $483,951 |
| 307 | $1,412 | $8,288 | $9,699 | $475,663 |
| 308 | $1,387 | $8,312 | $9,699 | $467,351 |
| 309 | $1,363 | $8,336 | $9,699 | $459,015 |
| 310 | $1,339 | $8,361 | $9,699 | $450,654 |
| 311 | $1,314 | $8,385 | $9,699 | $442,269 |
| 312 | $1,290 | $8,409 | $9,699 | $433,860 |
$116,392
$17,078
$99,314
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,265 | $8,434 | $9,699 | $425,426 |
| 314 | $1,241 | $8,459 | $9,699 | $416,967 |
| 315 | $1,216 | $8,483 | $9,699 | $408,484 |
| 316 | $1,191 | $8,508 | $9,699 | $399,976 |
| 317 | $1,167 | $8,533 | $9,699 | $391,443 |
| 318 | $1,142 | $8,558 | $9,699 | $382,886 |
| 319 | $1,117 | $8,583 | $9,699 | $374,303 |
| 320 | $1,092 | $8,608 | $9,699 | $365,695 |
| 321 | $1,067 | $8,633 | $9,699 | $357,062 |
| 322 | $1,041 | $8,658 | $9,699 | $348,405 |
| 323 | $1,016 | $8,683 | $9,699 | $339,721 |
| 324 | $991 | $8,709 | $9,699 | $331,013 |
$116,392
$13,546
$102,847
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $965 | $8,734 | $9,699 | $322,279 |
| 326 | $940 | $8,759 | $9,699 | $313,520 |
| 327 | $914 | $8,785 | $9,699 | $304,735 |
| 328 | $889 | $8,811 | $9,699 | $295,924 |
| 329 | $863 | $8,836 | $9,699 | $287,088 |
| 330 | $837 | $8,862 | $9,699 | $278,226 |
| 331 | $811 | $8,888 | $9,699 | $269,338 |
| 332 | $786 | $8,914 | $9,699 | $260,424 |
| 333 | $760 | $8,940 | $9,699 | $251,484 |
| 334 | $733 | $8,966 | $9,699 | $242,518 |
| 335 | $707 | $8,992 | $9,699 | $233,526 |
| 336 | $681 | $9,018 | $9,699 | $224,508 |
$116,392
$9,888
$106,505
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $655 | $9,045 | $9,699 | $215,464 |
| 338 | $628 | $9,071 | $9,699 | $206,393 |
| 339 | $602 | $9,097 | $9,699 | $197,295 |
| 340 | $575 | $9,124 | $9,699 | $188,171 |
| 341 | $549 | $9,151 | $9,699 | $179,021 |
| 342 | $522 | $9,177 | $9,699 | $169,844 |
| 343 | $495 | $9,204 | $9,699 | $160,640 |
| 344 | $469 | $9,231 | $9,699 | $151,409 |
| 345 | $442 | $9,258 | $9,699 | $142,151 |
| 346 | $415 | $9,285 | $9,699 | $132,866 |
| 347 | $388 | $9,312 | $9,699 | $123,554 |
| 348 | $360 | $9,339 | $9,699 | $114,215 |
$116,392
$6,100
$110,293
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $333 | $9,366 | $9,699 | $104,849 |
| 350 | $306 | $9,394 | $9,699 | $95,456 |
| 351 | $278 | $9,421 | $9,699 | $86,035 |
| 352 | $251 | $9,448 | $9,699 | $76,586 |
| 353 | $223 | $9,476 | $9,699 | $67,110 |
| 354 | $196 | $9,504 | $9,699 | $57,607 |
| 355 | $168 | $9,531 | $9,699 | $48,075 |
| 356 | $140 | $9,559 | $9,699 | $38,516 |
| 357 | $112 | $9,587 | $9,699 | $28,929 |
| 358 | $84 | $9,615 | $9,699 | $19,314 |
| 359 | $56 | $9,643 | $9,699 | $9,671 |
| 360 | $28 | $9,671 | $9,699 | $0 |
$116,392
$2,177
$114,215
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。
