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
583 呎
@14,237
688 呎
@12,064
$830 萬
$830 萬
$780 萬
760 呎
@10,987
1,001 呎
@8,342
$835 萬
$750 萬
$820 萬
$720 萬
$760 萬
$738 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $14,543 | $11,175 | $9,158 | $7,816 |
| 1.500 | $15,084 | $11,726 | $9,718 | $8,386 |
| 2.000 | $15,637 | $12,293 | $10,300 | $8,982 |
| 2.500 | $16,203 | $12,877 | $10,901 | $9,601 |
| 3.000 | $16,781 | $13,477 | $11,523 | $10,245 |
| 3.500 | $17,372 | $14,093 | $12,165 | $10,912 |
| 3.625 | $17,521 | $14,250 | $12,329 | $11,082 |
| 4.000 | $17,974 | $14,725 | $12,826 | $11,601 |
| 4.500 | $18,589 | $15,373 | $13,507 | $12,312 |
| 5.000 | $19,216 | $16,037 | $14,206 | $13,045 |
| 5.500 | $19,855 | $16,716 | $14,922 | $13,797 |
| 6.000 | $20,506 | $17,409 | $15,657 | $14,569 |
每月供款$11,083
30年
$2,430,000
$1,559,537
$3,989,537
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,341 | $3,741 | $11,082 | $2,426,259 |
| 2 | $7,329 | $3,753 | $11,082 | $2,422,506 |
| 3 | $7,318 | $3,764 | $11,082 | $2,418,742 |
| 4 | $7,307 | $3,775 | $11,082 | $2,414,966 |
| 5 | $7,295 | $3,787 | $11,082 | $2,411,180 |
| 6 | $7,284 | $3,798 | $11,082 | $2,407,381 |
| 7 | $7,272 | $3,810 | $11,082 | $2,403,572 |
| 8 | $7,261 | $3,821 | $11,082 | $2,399,750 |
| 9 | $7,249 | $3,833 | $11,082 | $2,395,917 |
| 10 | $7,238 | $3,844 | $11,082 | $2,392,073 |
| 11 | $7,226 | $3,856 | $11,082 | $2,388,217 |
| 12 | $7,214 | $3,868 | $11,082 | $2,384,349 |
$132,985
$87,334
$45,651
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,203 | $3,879 | $11,082 | $2,380,470 |
| 14 | $7,191 | $3,891 | $11,082 | $2,376,579 |
| 15 | $7,179 | $3,903 | $11,082 | $2,372,676 |
| 16 | $7,167 | $3,915 | $11,082 | $2,368,762 |
| 17 | $7,156 | $3,926 | $11,082 | $2,364,835 |
| 18 | $7,144 | $3,938 | $11,082 | $2,360,897 |
| 19 | $7,132 | $3,950 | $11,082 | $2,356,947 |
| 20 | $7,120 | $3,962 | $11,082 | $2,352,985 |
| 21 | $7,108 | $3,974 | $11,082 | $2,349,011 |
| 22 | $7,096 | $3,986 | $11,082 | $2,345,025 |
| 23 | $7,084 | $3,998 | $11,082 | $2,341,026 |
| 24 | $7,072 | $4,010 | $11,082 | $2,337,016 |
$132,985
$85,651
$47,333
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,060 | $4,022 | $11,082 | $2,332,994 |
| 26 | $7,048 | $4,034 | $11,082 | $2,328,959 |
| 27 | $7,035 | $4,047 | $11,082 | $2,324,913 |
| 28 | $7,023 | $4,059 | $11,082 | $2,320,854 |
| 29 | $7,011 | $4,071 | $11,082 | $2,316,783 |
| 30 | $6,999 | $4,083 | $11,082 | $2,312,699 |
| 31 | $6,986 | $4,096 | $11,082 | $2,308,604 |
| 32 | $6,974 | $4,108 | $11,082 | $2,304,495 |
| 33 | $6,961 | $4,121 | $11,082 | $2,300,375 |
| 34 | $6,949 | $4,133 | $11,082 | $2,296,242 |
| 35 | $6,937 | $4,145 | $11,082 | $2,292,096 |
| 36 | $6,924 | $4,158 | $11,082 | $2,287,938 |
$132,985
$83,907
$49,078
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,911 | $4,171 | $11,082 | $2,283,768 |
| 38 | $6,899 | $4,183 | $11,082 | $2,279,585 |
| 39 | $6,886 | $4,196 | $11,082 | $2,275,389 |
| 40 | $6,874 | $4,208 | $11,082 | $2,271,180 |
| 41 | $6,861 | $4,221 | $11,082 | $2,266,959 |
| 42 | $6,848 | $4,234 | $11,082 | $2,262,725 |
| 43 | $6,835 | $4,247 | $11,082 | $2,258,479 |
| 44 | $6,822 | $4,260 | $11,082 | $2,254,219 |
| 45 | $6,810 | $4,272 | $11,082 | $2,249,947 |
| 46 | $6,797 | $4,285 | $11,082 | $2,245,661 |
| 47 | $6,784 | $4,298 | $11,082 | $2,241,363 |
| 48 | $6,771 | $4,311 | $11,082 | $2,237,052 |
$132,985
$82,098
$50,887
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,758 | $4,324 | $11,082 | $2,232,727 |
| 50 | $6,745 | $4,337 | $11,082 | $2,228,390 |
| 51 | $6,732 | $4,350 | $11,082 | $2,224,040 |
| 52 | $6,718 | $4,364 | $11,082 | $2,219,676 |
| 53 | $6,705 | $4,377 | $11,082 | $2,215,299 |
| 54 | $6,692 | $4,390 | $11,082 | $2,210,909 |
| 55 | $6,679 | $4,403 | $11,082 | $2,206,506 |
| 56 | $6,665 | $4,417 | $11,082 | $2,202,089 |
| 57 | $6,652 | $4,430 | $11,082 | $2,197,660 |
| 58 | $6,639 | $4,443 | $11,082 | $2,193,216 |
| 59 | $6,625 | $4,457 | $11,082 | $2,188,760 |
| 60 | $6,612 | $4,470 | $11,082 | $2,184,289 |
$132,985
$80,222
$52,762
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,598 | $4,484 | $11,082 | $2,179,806 |
| 62 | $6,585 | $4,497 | $11,082 | $2,175,309 |
| 63 | $6,571 | $4,511 | $11,082 | $2,170,798 |
| 64 | $6,558 | $4,524 | $11,082 | $2,166,273 |
| 65 | $6,544 | $4,538 | $11,082 | $2,161,735 |
| 66 | $6,530 | $4,552 | $11,082 | $2,157,183 |
| 67 | $6,516 | $4,566 | $11,082 | $2,152,618 |
| 68 | $6,503 | $4,579 | $11,082 | $2,148,038 |
| 69 | $6,489 | $4,593 | $11,082 | $2,143,445 |
| 70 | $6,475 | $4,607 | $11,082 | $2,138,838 |
| 71 | $6,461 | $4,621 | $11,082 | $2,134,217 |
| 72 | $6,447 | $4,635 | $11,082 | $2,129,582 |
$132,985
$78,277
$54,707
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,433 | $4,649 | $11,082 | $2,124,933 |
| 74 | $6,419 | $4,663 | $11,082 | $2,120,270 |
| 75 | $6,405 | $4,677 | $11,082 | $2,115,593 |
| 76 | $6,391 | $4,691 | $11,082 | $2,110,902 |
| 77 | $6,377 | $4,705 | $11,082 | $2,106,197 |
| 78 | $6,362 | $4,720 | $11,082 | $2,101,477 |
| 79 | $6,348 | $4,734 | $11,082 | $2,096,743 |
| 80 | $6,334 | $4,748 | $11,082 | $2,091,995 |
| 81 | $6,320 | $4,762 | $11,082 | $2,087,233 |
| 82 | $6,305 | $4,777 | $11,082 | $2,082,456 |
| 83 | $6,291 | $4,791 | $11,082 | $2,077,665 |
| 84 | $6,276 | $4,806 | $11,082 | $2,072,859 |
$132,985
$76,261
$56,723
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,262 | $4,820 | $11,082 | $2,068,039 |
| 86 | $6,247 | $4,835 | $11,082 | $2,063,204 |
| 87 | $6,233 | $4,849 | $11,082 | $2,058,354 |
| 88 | $6,218 | $4,864 | $11,082 | $2,053,490 |
| 89 | $6,203 | $4,879 | $11,082 | $2,048,611 |
| 90 | $6,189 | $4,894 | $11,082 | $2,043,718 |
| 91 | $6,174 | $4,908 | $11,082 | $2,038,810 |
| 92 | $6,159 | $4,923 | $11,082 | $2,033,886 |
| 93 | $6,144 | $4,938 | $11,082 | $2,028,948 |
| 94 | $6,129 | $4,953 | $11,082 | $2,023,995 |
| 95 | $6,114 | $4,968 | $11,082 | $2,019,028 |
| 96 | $6,099 | $4,983 | $11,082 | $2,014,045 |
$132,985
$74,170
$58,814
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,084 | $4,998 | $11,082 | $2,009,047 |
| 98 | $6,069 | $5,013 | $11,082 | $2,004,034 |
| 99 | $6,054 | $5,028 | $11,082 | $1,999,005 |
| 100 | $6,039 | $5,043 | $11,082 | $1,993,962 |
| 101 | $6,023 | $5,059 | $11,082 | $1,988,903 |
| 102 | $6,008 | $5,074 | $11,082 | $1,983,830 |
| 103 | $5,993 | $5,089 | $11,082 | $1,978,740 |
| 104 | $5,977 | $5,105 | $11,082 | $1,973,636 |
| 105 | $5,962 | $5,120 | $11,082 | $1,968,516 |
| 106 | $5,947 | $5,135 | $11,082 | $1,963,380 |
| 107 | $5,931 | $5,151 | $11,082 | $1,958,229 |
| 108 | $5,915 | $5,167 | $11,082 | $1,953,063 |
$132,985
$72,003
$60,982
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,900 | $5,182 | $11,082 | $1,947,880 |
| 110 | $5,884 | $5,198 | $11,082 | $1,942,683 |
| 111 | $5,869 | $5,214 | $11,082 | $1,937,469 |
| 112 | $5,853 | $5,229 | $11,082 | $1,932,240 |
| 113 | $5,837 | $5,245 | $11,082 | $1,926,995 |
| 114 | $5,821 | $5,261 | $11,082 | $1,921,734 |
| 115 | $5,805 | $5,277 | $11,082 | $1,916,457 |
| 116 | $5,789 | $5,293 | $11,082 | $1,911,164 |
| 117 | $5,773 | $5,309 | $11,082 | $1,905,856 |
| 118 | $5,757 | $5,325 | $11,082 | $1,900,531 |
| 119 | $5,741 | $5,341 | $11,082 | $1,895,190 |
| 120 | $5,725 | $5,357 | $11,082 | $1,889,833 |
$132,985
$69,755
$63,230
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,709 | $5,373 | $11,082 | $1,884,460 |
| 122 | $5,693 | $5,389 | $11,082 | $1,879,070 |
| 123 | $5,676 | $5,406 | $11,082 | $1,873,665 |
| 124 | $5,660 | $5,422 | $11,082 | $1,868,243 |
| 125 | $5,644 | $5,438 | $11,082 | $1,862,804 |
| 126 | $5,627 | $5,455 | $11,082 | $1,857,349 |
| 127 | $5,611 | $5,471 | $11,082 | $1,851,878 |
| 128 | $5,594 | $5,488 | $11,082 | $1,846,390 |
| 129 | $5,578 | $5,504 | $11,082 | $1,840,886 |
| 130 | $5,561 | $5,521 | $11,082 | $1,835,365 |
| 131 | $5,544 | $5,538 | $11,082 | $1,829,827 |
| 132 | $5,528 | $5,554 | $11,082 | $1,824,273 |
$132,985
$67,424
$65,560
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,511 | $5,571 | $11,082 | $1,818,701 |
| 134 | $5,494 | $5,588 | $11,082 | $1,813,113 |
| 135 | $5,477 | $5,605 | $11,082 | $1,807,508 |
| 136 | $5,460 | $5,622 | $11,082 | $1,801,887 |
| 137 | $5,443 | $5,639 | $11,082 | $1,796,248 |
| 138 | $5,426 | $5,656 | $11,082 | $1,790,592 |
| 139 | $5,409 | $5,673 | $11,082 | $1,784,919 |
| 140 | $5,392 | $5,690 | $11,082 | $1,779,229 |
| 141 | $5,375 | $5,707 | $11,082 | $1,773,522 |
| 142 | $5,358 | $5,725 | $11,082 | $1,767,797 |
| 143 | $5,340 | $5,742 | $11,082 | $1,762,055 |
| 144 | $5,323 | $5,759 | $11,082 | $1,756,296 |
$132,985
$65,008
$67,977
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,305 | $5,777 | $11,082 | $1,750,519 |
| 146 | $5,288 | $5,794 | $11,082 | $1,744,725 |
| 147 | $5,271 | $5,812 | $11,082 | $1,738,914 |
| 148 | $5,253 | $5,829 | $11,082 | $1,733,085 |
| 149 | $5,235 | $5,847 | $11,082 | $1,727,238 |
| 150 | $5,218 | $5,864 | $11,082 | $1,721,374 |
| 151 | $5,200 | $5,882 | $11,082 | $1,715,492 |
| 152 | $5,182 | $5,900 | $11,082 | $1,709,592 |
| 153 | $5,164 | $5,918 | $11,082 | $1,703,674 |
| 154 | $5,147 | $5,936 | $11,082 | $1,697,739 |
| 155 | $5,129 | $5,953 | $11,082 | $1,691,785 |
| 156 | $5,111 | $5,971 | $11,082 | $1,685,814 |
$132,985
$62,502
$70,482
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,093 | $5,989 | $11,082 | $1,679,824 |
| 158 | $5,074 | $6,008 | $11,082 | $1,673,817 |
| 159 | $5,056 | $6,026 | $11,082 | $1,667,791 |
| 160 | $5,038 | $6,044 | $11,082 | $1,661,747 |
| 161 | $5,020 | $6,062 | $11,082 | $1,655,685 |
| 162 | $5,002 | $6,080 | $11,082 | $1,649,604 |
| 163 | $4,983 | $6,099 | $11,082 | $1,643,505 |
| 164 | $4,965 | $6,117 | $11,082 | $1,637,388 |
| 165 | $4,946 | $6,136 | $11,082 | $1,631,252 |
| 166 | $4,928 | $6,154 | $11,082 | $1,625,098 |
| 167 | $4,909 | $6,173 | $11,082 | $1,618,925 |
| 168 | $4,891 | $6,192 | $11,082 | $1,612,734 |
$132,985
$59,904
$73,080
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,872 | $6,210 | $11,082 | $1,606,523 |
| 170 | $4,853 | $6,229 | $11,082 | $1,600,294 |
| 171 | $4,834 | $6,248 | $11,082 | $1,594,047 |
| 172 | $4,815 | $6,267 | $11,082 | $1,587,780 |
| 173 | $4,796 | $6,286 | $11,082 | $1,581,494 |
| 174 | $4,777 | $6,305 | $11,082 | $1,575,190 |
| 175 | $4,758 | $6,324 | $11,082 | $1,568,866 |
| 176 | $4,739 | $6,343 | $11,082 | $1,562,523 |
| 177 | $4,720 | $6,362 | $11,082 | $1,556,161 |
| 178 | $4,701 | $6,381 | $11,082 | $1,549,780 |
| 179 | $4,682 | $6,400 | $11,082 | $1,543,380 |
| 180 | $4,662 | $6,420 | $11,082 | $1,536,960 |
$132,985
$57,211
$75,774
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,643 | $6,439 | $11,082 | $1,530,521 |
| 182 | $4,623 | $6,459 | $11,082 | $1,524,062 |
| 183 | $4,604 | $6,478 | $11,082 | $1,517,584 |
| 184 | $4,584 | $6,498 | $11,082 | $1,511,086 |
| 185 | $4,565 | $6,517 | $11,082 | $1,504,569 |
| 186 | $4,545 | $6,537 | $11,082 | $1,498,032 |
| 187 | $4,525 | $6,557 | $11,082 | $1,491,475 |
| 188 | $4,505 | $6,577 | $11,082 | $1,484,899 |
| 189 | $4,486 | $6,596 | $11,082 | $1,478,302 |
| 190 | $4,466 | $6,616 | $11,082 | $1,471,686 |
| 191 | $4,446 | $6,636 | $11,082 | $1,465,050 |
| 192 | $4,426 | $6,656 | $11,082 | $1,458,393 |
$132,985
$54,418
$78,567
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,406 | $6,676 | $11,082 | $1,451,717 |
| 194 | $4,385 | $6,697 | $11,082 | $1,445,020 |
| 195 | $4,365 | $6,717 | $11,082 | $1,438,303 |
| 196 | $4,345 | $6,737 | $11,082 | $1,431,566 |
| 197 | $4,325 | $6,758 | $11,082 | $1,424,809 |
| 198 | $4,304 | $6,778 | $11,082 | $1,418,031 |
| 199 | $4,284 | $6,798 | $11,082 | $1,411,232 |
| 200 | $4,263 | $6,819 | $11,082 | $1,404,413 |
| 201 | $4,242 | $6,840 | $11,082 | $1,397,574 |
| 202 | $4,222 | $6,860 | $11,082 | $1,390,714 |
| 203 | $4,201 | $6,881 | $11,082 | $1,383,833 |
| 204 | $4,180 | $6,902 | $11,082 | $1,376,931 |
$132,985
$51,522
$81,462
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,159 | $6,923 | $11,082 | $1,370,008 |
| 206 | $4,139 | $6,943 | $11,082 | $1,363,065 |
| 207 | $4,118 | $6,964 | $11,082 | $1,356,101 |
| 208 | $4,097 | $6,985 | $11,082 | $1,349,115 |
| 209 | $4,075 | $7,007 | $11,082 | $1,342,108 |
| 210 | $4,054 | $7,028 | $11,082 | $1,335,081 |
| 211 | $4,033 | $7,049 | $11,082 | $1,328,032 |
| 212 | $4,012 | $7,070 | $11,082 | $1,320,961 |
| 213 | $3,990 | $7,092 | $11,082 | $1,313,870 |
| 214 | $3,969 | $7,113 | $11,082 | $1,306,757 |
| 215 | $3,947 | $7,135 | $11,082 | $1,299,622 |
| 216 | $3,926 | $7,156 | $11,082 | $1,292,466 |
$132,985
$48,520
$84,465
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,904 | $7,178 | $11,082 | $1,285,288 |
| 218 | $3,883 | $7,199 | $11,082 | $1,278,089 |
| 219 | $3,861 | $7,221 | $11,082 | $1,270,868 |
| 220 | $3,839 | $7,243 | $11,082 | $1,263,625 |
| 221 | $3,817 | $7,265 | $11,082 | $1,256,360 |
| 222 | $3,795 | $7,287 | $11,082 | $1,249,073 |
| 223 | $3,773 | $7,309 | $11,082 | $1,241,764 |
| 224 | $3,751 | $7,331 | $11,082 | $1,234,433 |
| 225 | $3,729 | $7,353 | $11,082 | $1,227,080 |
| 226 | $3,707 | $7,375 | $11,082 | $1,219,705 |
| 227 | $3,685 | $7,398 | $11,082 | $1,212,308 |
| 228 | $3,662 | $7,420 | $11,082 | $1,204,888 |
$132,985
$45,406
$87,578
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,640 | $7,442 | $11,082 | $1,197,446 |
| 230 | $3,617 | $7,465 | $11,082 | $1,189,981 |
| 231 | $3,595 | $7,487 | $11,082 | $1,182,493 |
| 232 | $3,572 | $7,510 | $11,082 | $1,174,983 |
| 233 | $3,549 | $7,533 | $11,082 | $1,167,451 |
| 234 | $3,527 | $7,555 | $11,082 | $1,159,896 |
| 235 | $3,504 | $7,578 | $11,082 | $1,152,317 |
| 236 | $3,481 | $7,601 | $11,082 | $1,144,716 |
| 237 | $3,458 | $7,624 | $11,082 | $1,137,092 |
| 238 | $3,435 | $7,647 | $11,082 | $1,129,445 |
| 239 | $3,412 | $7,670 | $11,082 | $1,121,775 |
| 240 | $3,389 | $7,693 | $11,082 | $1,114,082 |
$132,985
$42,178
$90,806
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,365 | $7,717 | $11,082 | $1,106,365 |
| 242 | $3,342 | $7,740 | $11,082 | $1,098,625 |
| 243 | $3,319 | $7,763 | $11,082 | $1,090,862 |
| 244 | $3,295 | $7,787 | $11,082 | $1,083,075 |
| 245 | $3,272 | $7,810 | $11,082 | $1,075,265 |
| 246 | $3,248 | $7,834 | $11,082 | $1,067,431 |
| 247 | $3,225 | $7,858 | $11,082 | $1,059,573 |
| 248 | $3,201 | $7,881 | $11,082 | $1,051,692 |
| 249 | $3,177 | $7,905 | $11,082 | $1,043,787 |
| 250 | $3,153 | $7,929 | $11,082 | $1,035,858 |
| 251 | $3,129 | $7,953 | $11,082 | $1,027,905 |
| 252 | $3,105 | $7,977 | $11,082 | $1,019,928 |
$132,985
$38,831
$94,153
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,081 | $8,001 | $11,082 | $1,011,927 |
| 254 | $3,057 | $8,025 | $11,082 | $1,003,902 |
| 255 | $3,033 | $8,049 | $11,082 | $995,853 |
| 256 | $3,008 | $8,074 | $11,082 | $987,779 |
| 257 | $2,984 | $8,098 | $11,082 | $979,681 |
| 258 | $2,959 | $8,123 | $11,082 | $971,558 |
| 259 | $2,935 | $8,147 | $11,082 | $963,411 |
| 260 | $2,910 | $8,172 | $11,082 | $955,239 |
| 261 | $2,886 | $8,196 | $11,082 | $947,043 |
| 262 | $2,861 | $8,221 | $11,082 | $938,822 |
| 263 | $2,836 | $8,246 | $11,082 | $930,576 |
| 264 | $2,811 | $8,271 | $11,082 | $922,305 |
$132,985
$35,361
$97,624
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,786 | $8,296 | $11,082 | $914,009 |
| 266 | $2,761 | $8,321 | $11,082 | $905,688 |
| 267 | $2,736 | $8,346 | $11,082 | $897,342 |
| 268 | $2,711 | $8,371 | $11,082 | $888,971 |
| 269 | $2,685 | $8,397 | $11,082 | $880,574 |
| 270 | $2,660 | $8,422 | $11,082 | $872,152 |
| 271 | $2,635 | $8,447 | $11,082 | $863,704 |
| 272 | $2,609 | $8,473 | $11,082 | $855,232 |
| 273 | $2,584 | $8,499 | $11,082 | $846,733 |
| 274 | $2,558 | $8,524 | $11,082 | $838,209 |
| 275 | $2,532 | $8,550 | $11,082 | $829,659 |
| 276 | $2,506 | $8,576 | $11,082 | $821,083 |
$132,985
$31,763
$101,222
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,480 | $8,602 | $11,082 | $812,481 |
| 278 | $2,454 | $8,628 | $11,082 | $803,854 |
| 279 | $2,428 | $8,654 | $11,082 | $795,200 |
| 280 | $2,402 | $8,680 | $11,082 | $786,520 |
| 281 | $2,376 | $8,706 | $11,082 | $777,814 |
| 282 | $2,350 | $8,732 | $11,082 | $769,082 |
| 283 | $2,323 | $8,759 | $11,082 | $760,323 |
| 284 | $2,297 | $8,785 | $11,082 | $751,538 |
| 285 | $2,270 | $8,812 | $11,082 | $742,726 |
| 286 | $2,244 | $8,838 | $11,082 | $733,887 |
| 287 | $2,217 | $8,865 | $11,082 | $725,022 |
| 288 | $2,190 | $8,892 | $11,082 | $716,130 |
$132,985
$28,032
$104,953
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,163 | $8,919 | $11,082 | $707,212 |
| 290 | $2,136 | $8,946 | $11,082 | $698,266 |
| 291 | $2,109 | $8,973 | $11,082 | $689,293 |
| 292 | $2,082 | $9,000 | $11,082 | $680,293 |
| 293 | $2,055 | $9,027 | $11,082 | $671,266 |
| 294 | $2,028 | $9,054 | $11,082 | $662,212 |
| 295 | $2,000 | $9,082 | $11,082 | $653,131 |
| 296 | $1,973 | $9,109 | $11,082 | $644,022 |
| 297 | $1,945 | $9,137 | $11,082 | $634,885 |
| 298 | $1,918 | $9,164 | $11,082 | $625,721 |
| 299 | $1,890 | $9,192 | $11,082 | $616,529 |
| 300 | $1,862 | $9,220 | $11,082 | $607,309 |
$132,985
$24,164
$108,821
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,835 | $9,247 | $11,082 | $598,062 |
| 302 | $1,807 | $9,275 | $11,082 | $588,787 |
| 303 | $1,779 | $9,303 | $11,082 | $579,483 |
| 304 | $1,751 | $9,332 | $11,082 | $570,152 |
| 305 | $1,722 | $9,360 | $11,082 | $560,792 |
| 306 | $1,694 | $9,388 | $11,082 | $551,404 |
| 307 | $1,666 | $9,416 | $11,082 | $541,988 |
| 308 | $1,637 | $9,445 | $11,082 | $532,543 |
| 309 | $1,609 | $9,473 | $11,082 | $523,069 |
| 310 | $1,580 | $9,502 | $11,082 | $513,567 |
| 311 | $1,551 | $9,531 | $11,082 | $504,037 |
| 312 | $1,523 | $9,559 | $11,082 | $494,477 |
$132,985
$20,153
$112,832
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,494 | $9,588 | $11,082 | $484,889 |
| 314 | $1,465 | $9,617 | $11,082 | $475,272 |
| 315 | $1,436 | $9,646 | $11,082 | $465,625 |
| 316 | $1,407 | $9,675 | $11,082 | $455,950 |
| 317 | $1,377 | $9,705 | $11,082 | $446,245 |
| 318 | $1,348 | $9,734 | $11,082 | $436,511 |
| 319 | $1,319 | $9,763 | $11,082 | $426,748 |
| 320 | $1,289 | $9,793 | $11,082 | $416,955 |
| 321 | $1,260 | $9,822 | $11,082 | $407,132 |
| 322 | $1,230 | $9,852 | $11,082 | $397,280 |
| 323 | $1,200 | $9,882 | $11,082 | $387,398 |
| 324 | $1,170 | $9,912 | $11,082 | $377,487 |
$132,985
$15,994
$116,991
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,140 | $9,942 | $11,082 | $367,545 |
| 326 | $1,110 | $9,972 | $11,082 | $357,573 |
| 327 | $1,080 | $10,002 | $11,082 | $347,571 |
| 328 | $1,050 | $10,032 | $11,082 | $337,539 |
| 329 | $1,020 | $10,062 | $11,082 | $327,477 |
| 330 | $989 | $10,093 | $11,082 | $317,384 |
| 331 | $959 | $10,123 | $11,082 | $307,261 |
| 332 | $928 | $10,154 | $11,082 | $297,107 |
| 333 | $898 | $10,185 | $11,082 | $286,922 |
| 334 | $867 | $10,215 | $11,082 | $276,707 |
| 335 | $836 | $10,246 | $11,082 | $266,461 |
| 336 | $805 | $10,277 | $11,082 | $256,184 |
$132,985
$11,682
$121,303
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $774 | $10,308 | $11,082 | $245,876 |
| 338 | $743 | $10,339 | $11,082 | $235,536 |
| 339 | $712 | $10,371 | $11,082 | $225,166 |
| 340 | $680 | $10,402 | $11,082 | $214,764 |
| 341 | $649 | $10,433 | $11,082 | $204,331 |
| 342 | $617 | $10,465 | $11,082 | $193,866 |
| 343 | $586 | $10,496 | $11,082 | $183,369 |
| 344 | $554 | $10,528 | $11,082 | $172,841 |
| 345 | $522 | $10,560 | $11,082 | $162,281 |
| 346 | $490 | $10,592 | $11,082 | $151,689 |
| 347 | $458 | $10,624 | $11,082 | $141,066 |
| 348 | $426 | $10,656 | $11,082 | $130,410 |
$132,985
$7,211
$125,774
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $394 | $10,688 | $11,082 | $119,722 |
| 350 | $362 | $10,720 | $11,082 | $109,001 |
| 351 | $329 | $10,753 | $11,082 | $98,248 |
| 352 | $297 | $10,785 | $11,082 | $87,463 |
| 353 | $264 | $10,818 | $11,082 | $76,645 |
| 354 | $232 | $10,851 | $11,082 | $65,795 |
| 355 | $199 | $10,883 | $11,082 | $54,912 |
| 356 | $166 | $10,916 | $11,082 | $43,995 |
| 357 | $133 | $10,949 | $11,082 | $33,046 |
| 358 | $100 | $10,982 | $11,082 | $22,064 |
| 359 | $67 | $11,015 | $11,082 | $11,049 |
| 360 | $33 | $11,049 | $11,082 | $0 |
$132,985
$2,575
$130,410
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。
