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
$800 萬
590 呎
@12,712
813 呎
@9,225
$750 萬
$750 萬
$708 萬
788 呎
@10,787
977 呎
@8,700
$850 萬
$900 萬
$718 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $14,920 | $11,465 | $9,395 | $8,018 |
| 1.500 | $15,475 | $12,030 | $9,970 | $8,604 |
| 2.000 | $16,043 | $12,612 | $10,567 | $9,215 |
| 2.500 | $16,623 | $13,210 | $11,184 | $9,850 |
| 3.000 | $17,216 | $13,826 | $11,822 | $10,511 |
| 3.500 | $17,822 | $14,458 | $12,481 | $11,195 |
| 4.000 | $18,440 | $15,107 | $13,159 | $11,902 |
| 4.500 | $19,071 | $15,772 | $13,857 | $12,632 |
| 5.000 | $19,714 | $16,453 | $14,574 | $13,383 |
| 5.500 | $20,370 | $17,149 | $15,309 | $14,155 |
| 6.000 | $21,037 | $17,861 | $16,062 | $14,947 |
每月供款$11,195
30年
$2,493,000
$1,537,087
$4,030,087
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,271 | $3,923 | $11,195 | $2,489,077 |
| 2 | $7,260 | $3,935 | $11,195 | $2,485,142 |
| 3 | $7,248 | $3,946 | $11,195 | $2,481,195 |
| 4 | $7,237 | $3,958 | $11,195 | $2,477,237 |
| 5 | $7,225 | $3,969 | $11,195 | $2,473,268 |
| 6 | $7,214 | $3,981 | $11,195 | $2,469,287 |
| 7 | $7,202 | $3,993 | $11,195 | $2,465,294 |
| 8 | $7,190 | $4,004 | $11,195 | $2,461,290 |
| 9 | $7,179 | $4,016 | $11,195 | $2,457,274 |
| 10 | $7,167 | $4,028 | $11,195 | $2,453,247 |
| 11 | $7,155 | $4,039 | $11,195 | $2,449,207 |
| 12 | $7,144 | $4,051 | $11,195 | $2,445,156 |
$134,336
$86,492
$47,844
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,132 | $4,063 | $11,195 | $2,441,093 |
| 14 | $7,120 | $4,075 | $11,195 | $2,437,018 |
| 15 | $7,108 | $4,087 | $11,195 | $2,432,932 |
| 16 | $7,096 | $4,099 | $11,195 | $2,428,833 |
| 17 | $7,084 | $4,111 | $11,195 | $2,424,722 |
| 18 | $7,072 | $4,123 | $11,195 | $2,420,600 |
| 19 | $7,060 | $4,135 | $11,195 | $2,416,465 |
| 20 | $7,048 | $4,147 | $11,195 | $2,412,319 |
| 21 | $7,036 | $4,159 | $11,195 | $2,408,160 |
| 22 | $7,024 | $4,171 | $11,195 | $2,403,989 |
| 23 | $7,012 | $4,183 | $11,195 | $2,399,806 |
| 24 | $6,999 | $4,195 | $11,195 | $2,395,611 |
$134,336
$84,791
$49,546
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $6,987 | $4,207 | $11,195 | $2,391,403 |
| 26 | $6,975 | $4,220 | $11,195 | $2,387,183 |
| 27 | $6,963 | $4,232 | $11,195 | $2,382,951 |
| 28 | $6,950 | $4,244 | $11,195 | $2,378,707 |
| 29 | $6,938 | $4,257 | $11,195 | $2,374,450 |
| 30 | $6,925 | $4,269 | $11,195 | $2,370,181 |
| 31 | $6,913 | $4,282 | $11,195 | $2,365,899 |
| 32 | $6,901 | $4,294 | $11,195 | $2,361,605 |
| 33 | $6,888 | $4,307 | $11,195 | $2,357,298 |
| 34 | $6,875 | $4,319 | $11,195 | $2,352,979 |
| 35 | $6,863 | $4,332 | $11,195 | $2,348,647 |
| 36 | $6,850 | $4,344 | $11,195 | $2,344,303 |
$134,336
$83,029
$51,308
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,838 | $4,357 | $11,195 | $2,339,946 |
| 38 | $6,825 | $4,370 | $11,195 | $2,335,576 |
| 39 | $6,812 | $4,383 | $11,195 | $2,331,193 |
| 40 | $6,799 | $4,395 | $11,195 | $2,326,798 |
| 41 | $6,786 | $4,408 | $11,195 | $2,322,390 |
| 42 | $6,774 | $4,421 | $11,195 | $2,317,969 |
| 43 | $6,761 | $4,434 | $11,195 | $2,313,535 |
| 44 | $6,748 | $4,447 | $11,195 | $2,309,088 |
| 45 | $6,735 | $4,460 | $11,195 | $2,304,628 |
| 46 | $6,722 | $4,473 | $11,195 | $2,300,155 |
| 47 | $6,709 | $4,486 | $11,195 | $2,295,669 |
| 48 | $6,696 | $4,499 | $11,195 | $2,291,170 |
$134,336
$81,204
$53,133
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,683 | $4,512 | $11,195 | $2,286,658 |
| 50 | $6,669 | $4,525 | $11,195 | $2,282,133 |
| 51 | $6,656 | $4,538 | $11,195 | $2,277,595 |
| 52 | $6,643 | $4,552 | $11,195 | $2,273,043 |
| 53 | $6,630 | $4,565 | $11,195 | $2,268,478 |
| 54 | $6,616 | $4,578 | $11,195 | $2,263,900 |
| 55 | $6,603 | $4,592 | $11,195 | $2,259,308 |
| 56 | $6,590 | $4,605 | $11,195 | $2,254,703 |
| 57 | $6,576 | $4,618 | $11,195 | $2,250,084 |
| 58 | $6,563 | $4,632 | $11,195 | $2,245,452 |
| 59 | $6,549 | $4,645 | $11,195 | $2,240,807 |
| 60 | $6,536 | $4,659 | $11,195 | $2,236,148 |
$134,336
$79,314
$55,022
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,522 | $4,673 | $11,195 | $2,231,475 |
| 62 | $6,508 | $4,686 | $11,195 | $2,226,789 |
| 63 | $6,495 | $4,700 | $11,195 | $2,222,089 |
| 64 | $6,481 | $4,714 | $11,195 | $2,217,376 |
| 65 | $6,467 | $4,727 | $11,195 | $2,212,648 |
| 66 | $6,454 | $4,741 | $11,195 | $2,207,907 |
| 67 | $6,440 | $4,755 | $11,195 | $2,203,152 |
| 68 | $6,426 | $4,769 | $11,195 | $2,198,384 |
| 69 | $6,412 | $4,783 | $11,195 | $2,193,601 |
| 70 | $6,398 | $4,797 | $11,195 | $2,188,804 |
| 71 | $6,384 | $4,811 | $11,195 | $2,183,993 |
| 72 | $6,370 | $4,825 | $11,195 | $2,179,169 |
$134,336
$77,357
$56,979
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,356 | $4,839 | $11,195 | $2,174,330 |
| 74 | $6,342 | $4,853 | $11,195 | $2,169,477 |
| 75 | $6,328 | $4,867 | $11,195 | $2,164,610 |
| 76 | $6,313 | $4,881 | $11,195 | $2,159,729 |
| 77 | $6,299 | $4,895 | $11,195 | $2,154,833 |
| 78 | $6,285 | $4,910 | $11,195 | $2,149,924 |
| 79 | $6,271 | $4,924 | $11,195 | $2,144,999 |
| 80 | $6,256 | $4,938 | $11,195 | $2,140,061 |
| 81 | $6,242 | $4,953 | $11,195 | $2,135,108 |
| 82 | $6,227 | $4,967 | $11,195 | $2,130,141 |
| 83 | $6,213 | $4,982 | $11,195 | $2,125,159 |
| 84 | $6,198 | $4,996 | $11,195 | $2,120,163 |
$134,336
$75,330
$59,006
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,184 | $5,011 | $11,195 | $2,115,152 |
| 86 | $6,169 | $5,025 | $11,195 | $2,110,126 |
| 87 | $6,155 | $5,040 | $11,195 | $2,105,086 |
| 88 | $6,140 | $5,055 | $11,195 | $2,100,031 |
| 89 | $6,125 | $5,070 | $11,195 | $2,094,962 |
| 90 | $6,110 | $5,084 | $11,195 | $2,089,878 |
| 91 | $6,095 | $5,099 | $11,195 | $2,084,778 |
| 92 | $6,081 | $5,114 | $11,195 | $2,079,664 |
| 93 | $6,066 | $5,129 | $11,195 | $2,074,535 |
| 94 | $6,051 | $5,144 | $11,195 | $2,069,391 |
| 95 | $6,036 | $5,159 | $11,195 | $2,064,232 |
| 96 | $6,021 | $5,174 | $11,195 | $2,059,058 |
$134,336
$73,232
$61,105
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,006 | $5,189 | $11,195 | $2,053,869 |
| 98 | $5,990 | $5,204 | $11,195 | $2,048,665 |
| 99 | $5,975 | $5,219 | $11,195 | $2,043,446 |
| 100 | $5,960 | $5,235 | $11,195 | $2,038,211 |
| 101 | $5,945 | $5,250 | $11,195 | $2,032,961 |
| 102 | $5,929 | $5,265 | $11,195 | $2,027,696 |
| 103 | $5,914 | $5,281 | $11,195 | $2,022,415 |
| 104 | $5,899 | $5,296 | $11,195 | $2,017,119 |
| 105 | $5,883 | $5,311 | $11,195 | $2,011,808 |
| 106 | $5,868 | $5,327 | $11,195 | $2,006,481 |
| 107 | $5,852 | $5,342 | $11,195 | $2,001,138 |
| 108 | $5,837 | $5,358 | $11,195 | $1,995,780 |
$134,336
$71,058
$63,278
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,821 | $5,374 | $11,195 | $1,990,407 |
| 110 | $5,805 | $5,389 | $11,195 | $1,985,017 |
| 111 | $5,790 | $5,405 | $11,195 | $1,979,612 |
| 112 | $5,774 | $5,421 | $11,195 | $1,974,192 |
| 113 | $5,758 | $5,437 | $11,195 | $1,968,755 |
| 114 | $5,742 | $5,452 | $11,195 | $1,963,302 |
| 115 | $5,726 | $5,468 | $11,195 | $1,957,834 |
| 116 | $5,710 | $5,484 | $11,195 | $1,952,350 |
| 117 | $5,694 | $5,500 | $11,195 | $1,946,849 |
| 118 | $5,678 | $5,516 | $11,195 | $1,941,333 |
| 119 | $5,662 | $5,532 | $11,195 | $1,935,801 |
| 120 | $5,646 | $5,549 | $11,195 | $1,930,252 |
$134,336
$68,808
$65,528
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,630 | $5,565 | $11,195 | $1,924,687 |
| 122 | $5,614 | $5,581 | $11,195 | $1,919,106 |
| 123 | $5,597 | $5,597 | $11,195 | $1,913,509 |
| 124 | $5,581 | $5,614 | $11,195 | $1,907,895 |
| 125 | $5,565 | $5,630 | $11,195 | $1,902,265 |
| 126 | $5,548 | $5,646 | $11,195 | $1,896,619 |
| 127 | $5,532 | $5,663 | $11,195 | $1,890,956 |
| 128 | $5,515 | $5,679 | $11,195 | $1,885,277 |
| 129 | $5,499 | $5,696 | $11,195 | $1,879,581 |
| 130 | $5,482 | $5,713 | $11,195 | $1,873,868 |
| 131 | $5,465 | $5,729 | $11,195 | $1,868,139 |
| 132 | $5,449 | $5,746 | $11,195 | $1,862,393 |
$134,336
$66,477
$67,859
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,432 | $5,763 | $11,195 | $1,856,630 |
| 134 | $5,415 | $5,780 | $11,195 | $1,850,851 |
| 135 | $5,398 | $5,796 | $11,195 | $1,845,054 |
| 136 | $5,381 | $5,813 | $11,195 | $1,839,241 |
| 137 | $5,364 | $5,830 | $11,195 | $1,833,411 |
| 138 | $5,347 | $5,847 | $11,195 | $1,827,564 |
| 139 | $5,330 | $5,864 | $11,195 | $1,821,699 |
| 140 | $5,313 | $5,881 | $11,195 | $1,815,818 |
| 141 | $5,296 | $5,899 | $11,195 | $1,809,919 |
| 142 | $5,279 | $5,916 | $11,195 | $1,804,004 |
| 143 | $5,262 | $5,933 | $11,195 | $1,798,071 |
| 144 | $5,244 | $5,950 | $11,195 | $1,792,120 |
$134,336
$64,064
$70,273
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,227 | $5,968 | $11,195 | $1,786,153 |
| 146 | $5,210 | $5,985 | $11,195 | $1,780,168 |
| 147 | $5,192 | $6,003 | $11,195 | $1,774,165 |
| 148 | $5,175 | $6,020 | $11,195 | $1,768,145 |
| 149 | $5,157 | $6,038 | $11,195 | $1,762,107 |
| 150 | $5,139 | $6,055 | $11,195 | $1,756,052 |
| 151 | $5,122 | $6,073 | $11,195 | $1,749,979 |
| 152 | $5,104 | $6,091 | $11,195 | $1,743,889 |
| 153 | $5,086 | $6,108 | $11,195 | $1,737,780 |
| 154 | $5,069 | $6,126 | $11,195 | $1,731,654 |
| 155 | $5,051 | $6,144 | $11,195 | $1,725,510 |
| 156 | $5,033 | $6,162 | $11,195 | $1,719,348 |
$134,336
$61,564
$72,772
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,015 | $6,180 | $11,195 | $1,713,168 |
| 158 | $4,997 | $6,198 | $11,195 | $1,706,970 |
| 159 | $4,979 | $6,216 | $11,195 | $1,700,754 |
| 160 | $4,961 | $6,234 | $11,195 | $1,694,520 |
| 161 | $4,942 | $6,252 | $11,195 | $1,688,268 |
| 162 | $4,924 | $6,271 | $11,195 | $1,681,997 |
| 163 | $4,906 | $6,289 | $11,195 | $1,675,708 |
| 164 | $4,887 | $6,307 | $11,195 | $1,669,401 |
| 165 | $4,869 | $6,326 | $11,195 | $1,663,076 |
| 166 | $4,851 | $6,344 | $11,195 | $1,656,732 |
| 167 | $4,832 | $6,363 | $11,195 | $1,650,369 |
| 168 | $4,814 | $6,381 | $11,195 | $1,643,988 |
$134,336
$58,976
$75,360
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,795 | $6,400 | $11,195 | $1,637,588 |
| 170 | $4,776 | $6,418 | $11,195 | $1,631,170 |
| 171 | $4,758 | $6,437 | $11,195 | $1,624,733 |
| 172 | $4,739 | $6,456 | $11,195 | $1,618,277 |
| 173 | $4,720 | $6,475 | $11,195 | $1,611,802 |
| 174 | $4,701 | $6,494 | $11,195 | $1,605,309 |
| 175 | $4,682 | $6,513 | $11,195 | $1,598,796 |
| 176 | $4,663 | $6,532 | $11,195 | $1,592,265 |
| 177 | $4,644 | $6,551 | $11,195 | $1,585,714 |
| 178 | $4,625 | $6,570 | $11,195 | $1,579,144 |
| 179 | $4,606 | $6,589 | $11,195 | $1,572,555 |
| 180 | $4,587 | $6,608 | $11,195 | $1,565,947 |
$134,336
$56,296
$78,041
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,567 | $6,627 | $11,195 | $1,559,320 |
| 182 | $4,548 | $6,647 | $11,195 | $1,552,673 |
| 183 | $4,529 | $6,666 | $11,195 | $1,546,007 |
| 184 | $4,509 | $6,685 | $11,195 | $1,539,322 |
| 185 | $4,490 | $6,705 | $11,195 | $1,532,617 |
| 186 | $4,470 | $6,725 | $11,195 | $1,525,892 |
| 187 | $4,451 | $6,744 | $11,195 | $1,519,148 |
| 188 | $4,431 | $6,764 | $11,195 | $1,512,384 |
| 189 | $4,411 | $6,784 | $11,195 | $1,505,601 |
| 190 | $4,391 | $6,803 | $11,195 | $1,498,797 |
| 191 | $4,371 | $6,823 | $11,195 | $1,491,974 |
| 192 | $4,352 | $6,843 | $11,195 | $1,485,131 |
$134,336
$53,520
$80,816
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,332 | $6,863 | $11,195 | $1,478,268 |
| 194 | $4,312 | $6,883 | $11,195 | $1,471,385 |
| 195 | $4,292 | $6,903 | $11,195 | $1,464,482 |
| 196 | $4,271 | $6,923 | $11,195 | $1,457,558 |
| 197 | $4,251 | $6,943 | $11,195 | $1,450,615 |
| 198 | $4,231 | $6,964 | $11,195 | $1,443,651 |
| 199 | $4,211 | $6,984 | $11,195 | $1,436,667 |
| 200 | $4,190 | $7,004 | $11,195 | $1,429,663 |
| 201 | $4,170 | $7,025 | $11,195 | $1,422,638 |
| 202 | $4,149 | $7,045 | $11,195 | $1,415,593 |
| 203 | $4,129 | $7,066 | $11,195 | $1,408,527 |
| 204 | $4,108 | $7,086 | $11,195 | $1,401,440 |
$134,336
$50,646
$83,691
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,088 | $7,107 | $11,195 | $1,394,333 |
| 206 | $4,067 | $7,128 | $11,195 | $1,387,205 |
| 207 | $4,046 | $7,149 | $11,195 | $1,380,057 |
| 208 | $4,025 | $7,170 | $11,195 | $1,372,887 |
| 209 | $4,004 | $7,190 | $11,195 | $1,365,697 |
| 210 | $3,983 | $7,211 | $11,195 | $1,358,485 |
| 211 | $3,962 | $7,232 | $11,195 | $1,351,253 |
| 212 | $3,941 | $7,254 | $11,195 | $1,343,999 |
| 213 | $3,920 | $7,275 | $11,195 | $1,336,725 |
| 214 | $3,899 | $7,296 | $11,195 | $1,329,429 |
| 215 | $3,878 | $7,317 | $11,195 | $1,322,112 |
| 216 | $3,856 | $7,339 | $11,195 | $1,314,773 |
$134,336
$47,669
$86,667
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,835 | $7,360 | $11,195 | $1,307,413 |
| 218 | $3,813 | $7,381 | $11,195 | $1,300,032 |
| 219 | $3,792 | $7,403 | $11,195 | $1,292,629 |
| 220 | $3,770 | $7,425 | $11,195 | $1,285,204 |
| 221 | $3,749 | $7,446 | $11,195 | $1,277,758 |
| 222 | $3,727 | $7,468 | $11,195 | $1,270,290 |
| 223 | $3,705 | $7,490 | $11,195 | $1,262,801 |
| 224 | $3,683 | $7,512 | $11,195 | $1,255,289 |
| 225 | $3,661 | $7,533 | $11,195 | $1,247,756 |
| 226 | $3,639 | $7,555 | $11,195 | $1,240,200 |
| 227 | $3,617 | $7,577 | $11,195 | $1,232,623 |
| 228 | $3,595 | $7,600 | $11,195 | $1,225,023 |
$134,336
$44,586
$89,750
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,573 | $7,622 | $11,195 | $1,217,402 |
| 230 | $3,551 | $7,644 | $11,195 | $1,209,758 |
| 231 | $3,528 | $7,666 | $11,195 | $1,202,091 |
| 232 | $3,506 | $7,689 | $11,195 | $1,194,403 |
| 233 | $3,484 | $7,711 | $11,195 | $1,186,692 |
| 234 | $3,461 | $7,733 | $11,195 | $1,178,958 |
| 235 | $3,439 | $7,756 | $11,195 | $1,171,202 |
| 236 | $3,416 | $7,779 | $11,195 | $1,163,424 |
| 237 | $3,393 | $7,801 | $11,195 | $1,155,622 |
| 238 | $3,371 | $7,824 | $11,195 | $1,147,798 |
| 239 | $3,348 | $7,847 | $11,195 | $1,139,951 |
| 240 | $3,325 | $7,870 | $11,195 | $1,132,081 |
$134,336
$41,394
$92,942
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,302 | $7,893 | $11,195 | $1,124,189 |
| 242 | $3,279 | $7,916 | $11,195 | $1,116,273 |
| 243 | $3,256 | $7,939 | $11,195 | $1,108,334 |
| 244 | $3,233 | $7,962 | $11,195 | $1,100,372 |
| 245 | $3,209 | $7,985 | $11,195 | $1,092,387 |
| 246 | $3,186 | $8,009 | $11,195 | $1,084,378 |
| 247 | $3,163 | $8,032 | $11,195 | $1,076,346 |
| 248 | $3,139 | $8,055 | $11,195 | $1,068,291 |
| 249 | $3,116 | $8,079 | $11,195 | $1,060,212 |
| 250 | $3,092 | $8,102 | $11,195 | $1,052,109 |
| 251 | $3,069 | $8,126 | $11,195 | $1,043,983 |
| 252 | $3,045 | $8,150 | $11,195 | $1,035,834 |
$134,336
$38,089
$96,248
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,021 | $8,174 | $11,195 | $1,027,660 |
| 254 | $2,997 | $8,197 | $11,195 | $1,019,463 |
| 255 | $2,973 | $8,221 | $11,195 | $1,011,242 |
| 256 | $2,949 | $8,245 | $11,195 | $1,002,996 |
| 257 | $2,925 | $8,269 | $11,195 | $994,727 |
| 258 | $2,901 | $8,293 | $11,195 | $986,434 |
| 259 | $2,877 | $8,318 | $11,195 | $978,116 |
| 260 | $2,853 | $8,342 | $11,195 | $969,774 |
| 261 | $2,829 | $8,366 | $11,195 | $961,408 |
| 262 | $2,804 | $8,391 | $11,195 | $953,018 |
| 263 | $2,780 | $8,415 | $11,195 | $944,602 |
| 264 | $2,755 | $8,440 | $11,195 | $936,163 |
$134,336
$34,665
$99,671
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,730 | $8,464 | $11,195 | $927,699 |
| 266 | $2,706 | $8,489 | $11,195 | $919,210 |
| 267 | $2,681 | $8,514 | $11,195 | $910,696 |
| 268 | $2,656 | $8,538 | $11,195 | $902,158 |
| 269 | $2,631 | $8,563 | $11,195 | $893,594 |
| 270 | $2,606 | $8,588 | $11,195 | $885,006 |
| 271 | $2,581 | $8,613 | $11,195 | $876,392 |
| 272 | $2,556 | $8,639 | $11,195 | $867,754 |
| 273 | $2,531 | $8,664 | $11,195 | $859,090 |
| 274 | $2,506 | $8,689 | $11,195 | $850,401 |
| 275 | $2,480 | $8,714 | $11,195 | $841,687 |
| 276 | $2,455 | $8,740 | $11,195 | $832,947 |
$134,336
$31,120
$103,216
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,429 | $8,765 | $11,195 | $824,182 |
| 278 | $2,404 | $8,791 | $11,195 | $815,391 |
| 279 | $2,378 | $8,816 | $11,195 | $806,575 |
| 280 | $2,353 | $8,842 | $11,195 | $797,732 |
| 281 | $2,327 | $8,868 | $11,195 | $788,864 |
| 282 | $2,301 | $8,894 | $11,195 | $779,971 |
| 283 | $2,275 | $8,920 | $11,195 | $771,051 |
| 284 | $2,249 | $8,946 | $11,195 | $762,105 |
| 285 | $2,223 | $8,972 | $11,195 | $753,133 |
| 286 | $2,197 | $8,998 | $11,195 | $744,135 |
| 287 | $2,170 | $9,024 | $11,195 | $735,111 |
| 288 | $2,144 | $9,051 | $11,195 | $726,060 |
$134,336
$27,449
$106,887
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,118 | $9,077 | $11,195 | $716,983 |
| 290 | $2,091 | $9,103 | $11,195 | $707,880 |
| 291 | $2,065 | $9,130 | $11,195 | $698,750 |
| 292 | $2,038 | $9,157 | $11,195 | $689,593 |
| 293 | $2,011 | $9,183 | $11,195 | $680,410 |
| 294 | $1,985 | $9,210 | $11,195 | $671,199 |
| 295 | $1,958 | $9,237 | $11,195 | $661,962 |
| 296 | $1,931 | $9,264 | $11,195 | $652,698 |
| 297 | $1,904 | $9,291 | $11,195 | $643,407 |
| 298 | $1,877 | $9,318 | $11,195 | $634,089 |
| 299 | $1,849 | $9,345 | $11,195 | $624,744 |
| 300 | $1,822 | $9,373 | $11,195 | $615,372 |
$134,336
$23,648
$110,689
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,795 | $9,400 | $11,195 | $605,972 |
| 302 | $1,767 | $9,427 | $11,195 | $596,545 |
| 303 | $1,740 | $9,455 | $11,195 | $587,090 |
| 304 | $1,712 | $9,482 | $11,195 | $577,607 |
| 305 | $1,685 | $9,510 | $11,195 | $568,097 |
| 306 | $1,657 | $9,538 | $11,195 | $558,560 |
| 307 | $1,629 | $9,566 | $11,195 | $548,994 |
| 308 | $1,601 | $9,593 | $11,195 | $539,401 |
| 309 | $1,573 | $9,621 | $11,195 | $529,779 |
| 310 | $1,545 | $9,649 | $11,195 | $520,130 |
| 311 | $1,517 | $9,678 | $11,195 | $510,452 |
| 312 | $1,489 | $9,706 | $11,195 | $500,746 |
$134,336
$19,711
$114,625
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,461 | $9,734 | $11,195 | $491,012 |
| 314 | $1,432 | $9,763 | $11,195 | $481,250 |
| 315 | $1,404 | $9,791 | $11,195 | $471,458 |
| 316 | $1,375 | $9,820 | $11,195 | $461,639 |
| 317 | $1,346 | $9,848 | $11,195 | $451,791 |
| 318 | $1,318 | $9,877 | $11,195 | $441,914 |
| 319 | $1,289 | $9,906 | $11,195 | $432,008 |
| 320 | $1,260 | $9,935 | $11,195 | $422,073 |
| 321 | $1,231 | $9,964 | $11,195 | $412,110 |
| 322 | $1,202 | $9,993 | $11,195 | $402,117 |
| 323 | $1,173 | $10,022 | $11,195 | $392,095 |
| 324 | $1,144 | $10,051 | $11,195 | $382,044 |
$134,336
$15,634
$118,702
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,114 | $10,080 | $11,195 | $371,964 |
| 326 | $1,085 | $10,110 | $11,195 | $361,854 |
| 327 | $1,055 | $10,139 | $11,195 | $351,715 |
| 328 | $1,026 | $10,169 | $11,195 | $341,546 |
| 329 | $996 | $10,199 | $11,195 | $331,347 |
| 330 | $966 | $10,228 | $11,195 | $321,119 |
| 331 | $937 | $10,258 | $11,195 | $310,861 |
| 332 | $907 | $10,288 | $11,195 | $300,573 |
| 333 | $877 | $10,318 | $11,195 | $290,255 |
| 334 | $847 | $10,348 | $11,195 | $279,907 |
| 335 | $816 | $10,378 | $11,195 | $269,528 |
| 336 | $786 | $10,409 | $11,195 | $259,120 |
$134,336
$11,412
$122,924
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $756 | $10,439 | $11,195 | $248,681 |
| 338 | $725 | $10,469 | $11,195 | $238,212 |
| 339 | $695 | $10,500 | $11,195 | $227,712 |
| 340 | $664 | $10,531 | $11,195 | $217,181 |
| 341 | $633 | $10,561 | $11,195 | $206,620 |
| 342 | $603 | $10,592 | $11,195 | $196,028 |
| 343 | $572 | $10,623 | $11,195 | $185,405 |
| 344 | $541 | $10,654 | $11,195 | $174,751 |
| 345 | $510 | $10,685 | $11,195 | $164,066 |
| 346 | $479 | $10,716 | $11,195 | $153,350 |
| 347 | $447 | $10,747 | $11,195 | $142,602 |
| 348 | $416 | $10,779 | $11,195 | $131,824 |
$134,336
$7,040
$127,296
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $384 | $10,810 | $11,195 | $121,014 |
| 350 | $353 | $10,842 | $11,195 | $110,172 |
| 351 | $321 | $10,873 | $11,195 | $99,298 |
| 352 | $290 | $10,905 | $11,195 | $88,393 |
| 353 | $258 | $10,937 | $11,195 | $77,456 |
| 354 | $226 | $10,969 | $11,195 | $66,488 |
| 355 | $194 | $11,001 | $11,195 | $55,487 |
| 356 | $162 | $11,033 | $11,195 | $44,454 |
| 357 | $130 | $11,065 | $11,195 | $33,389 |
| 358 | $97 | $11,097 | $11,195 | $22,292 |
| 359 | $65 | $11,130 | $11,195 | $11,162 |
| 360 | $33 | $11,162 | $11,195 | $0 |
$134,336
$2,513
$131,824
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。
