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
$710 萬
$900 萬
$900 萬
788 呎
@10,787
977 呎
@8,700
$850 萬
$880 萬
$870 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,082 | $11,589 | $9,497 | $8,105 |
| 1.500 | $15,643 | $12,160 | $10,078 | $8,697 |
| 2.000 | $16,216 | $12,748 | $10,681 | $9,314 |
| 2.500 | $16,803 | $13,354 | $11,305 | $9,957 |
| 3.000 | $17,403 | $13,976 | $11,950 | $10,624 |
| 3.500 | $18,015 | $14,615 | $12,616 | $11,316 |
| 3.625 | $18,170 | $14,777 | $12,785 | $11,492 |
| 4.000 | $18,640 | $15,271 | $13,301 | $12,031 |
| 4.500 | $19,278 | $15,943 | $14,007 | $12,768 |
| 5.000 | $19,928 | $16,631 | $14,732 | $13,528 |
| 5.500 | $20,591 | $17,335 | $15,475 | $14,308 |
| 6.000 | $21,265 | $18,054 | $16,236 | $15,109 |
每月供款$11,493
30年
$2,520,000
$1,617,298
$4,137,298
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,613 | $3,880 | $11,492 | $2,516,120 |
| 2 | $7,601 | $3,892 | $11,492 | $2,512,228 |
| 3 | $7,589 | $3,903 | $11,492 | $2,508,325 |
| 4 | $7,577 | $3,915 | $11,492 | $2,504,410 |
| 5 | $7,565 | $3,927 | $11,492 | $2,500,482 |
| 6 | $7,554 | $3,939 | $11,492 | $2,496,544 |
| 7 | $7,542 | $3,951 | $11,492 | $2,492,593 |
| 8 | $7,530 | $3,963 | $11,492 | $2,488,630 |
| 9 | $7,518 | $3,975 | $11,492 | $2,484,655 |
| 10 | $7,506 | $3,987 | $11,492 | $2,480,668 |
| 11 | $7,494 | $3,999 | $11,492 | $2,476,670 |
| 12 | $7,482 | $4,011 | $11,492 | $2,472,659 |
$137,910
$90,569
$47,341
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,469 | $4,023 | $11,492 | $2,468,636 |
| 14 | $7,457 | $4,035 | $11,492 | $2,464,601 |
| 15 | $7,445 | $4,047 | $11,492 | $2,460,553 |
| 16 | $7,433 | $4,060 | $11,492 | $2,456,494 |
| 17 | $7,421 | $4,072 | $11,492 | $2,452,422 |
| 18 | $7,408 | $4,084 | $11,492 | $2,448,338 |
| 19 | $7,396 | $4,096 | $11,492 | $2,444,241 |
| 20 | $7,384 | $4,109 | $11,492 | $2,440,132 |
| 21 | $7,371 | $4,121 | $11,492 | $2,436,011 |
| 22 | $7,359 | $4,134 | $11,492 | $2,431,877 |
| 23 | $7,346 | $4,146 | $11,492 | $2,427,731 |
| 24 | $7,334 | $4,159 | $11,492 | $2,423,572 |
$137,910
$88,824
$49,086
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,321 | $4,171 | $11,492 | $2,419,401 |
| 26 | $7,309 | $4,184 | $11,492 | $2,415,217 |
| 27 | $7,296 | $4,197 | $11,492 | $2,411,021 |
| 28 | $7,283 | $4,209 | $11,492 | $2,406,812 |
| 29 | $7,271 | $4,222 | $11,492 | $2,402,590 |
| 30 | $7,258 | $4,235 | $11,492 | $2,398,355 |
| 31 | $7,245 | $4,247 | $11,492 | $2,394,107 |
| 32 | $7,232 | $4,260 | $11,492 | $2,389,847 |
| 33 | $7,219 | $4,273 | $11,492 | $2,385,574 |
| 34 | $7,206 | $4,286 | $11,492 | $2,381,288 |
| 35 | $7,193 | $4,299 | $11,492 | $2,376,989 |
| 36 | $7,180 | $4,312 | $11,492 | $2,372,677 |
$137,910
$87,014
$50,895
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,167 | $4,325 | $11,492 | $2,368,352 |
| 38 | $7,154 | $4,338 | $11,492 | $2,364,014 |
| 39 | $7,141 | $4,351 | $11,492 | $2,359,663 |
| 40 | $7,128 | $4,364 | $11,492 | $2,355,298 |
| 41 | $7,115 | $4,378 | $11,492 | $2,350,921 |
| 42 | $7,102 | $4,391 | $11,492 | $2,346,530 |
| 43 | $7,088 | $4,404 | $11,492 | $2,342,126 |
| 44 | $7,075 | $4,417 | $11,492 | $2,337,709 |
| 45 | $7,062 | $4,431 | $11,492 | $2,333,278 |
| 46 | $7,048 | $4,444 | $11,492 | $2,328,834 |
| 47 | $7,035 | $4,457 | $11,492 | $2,324,376 |
| 48 | $7,022 | $4,471 | $11,492 | $2,319,905 |
$137,910
$85,138
$52,771
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,008 | $4,484 | $11,492 | $2,315,421 |
| 50 | $6,995 | $4,498 | $11,492 | $2,310,923 |
| 51 | $6,981 | $4,512 | $11,492 | $2,306,411 |
| 52 | $6,967 | $4,525 | $11,492 | $2,301,886 |
| 53 | $6,954 | $4,539 | $11,492 | $2,297,347 |
| 54 | $6,940 | $4,553 | $11,492 | $2,292,795 |
| 55 | $6,926 | $4,566 | $11,492 | $2,288,228 |
| 56 | $6,912 | $4,580 | $11,492 | $2,283,648 |
| 57 | $6,899 | $4,594 | $11,492 | $2,279,054 |
| 58 | $6,885 | $4,608 | $11,492 | $2,274,447 |
| 59 | $6,871 | $4,622 | $11,492 | $2,269,825 |
| 60 | $6,857 | $4,636 | $11,492 | $2,265,189 |
$137,910
$83,193
$54,716
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,843 | $4,650 | $11,492 | $2,260,539 |
| 62 | $6,829 | $4,664 | $11,492 | $2,255,875 |
| 63 | $6,815 | $4,678 | $11,492 | $2,251,198 |
| 64 | $6,800 | $4,692 | $11,492 | $2,246,506 |
| 65 | $6,786 | $4,706 | $11,492 | $2,241,799 |
| 66 | $6,772 | $4,720 | $11,492 | $2,237,079 |
| 67 | $6,758 | $4,735 | $11,492 | $2,232,344 |
| 68 | $6,744 | $4,749 | $11,492 | $2,227,595 |
| 69 | $6,729 | $4,763 | $11,492 | $2,222,832 |
| 70 | $6,715 | $4,778 | $11,492 | $2,218,054 |
| 71 | $6,700 | $4,792 | $11,492 | $2,213,262 |
| 72 | $6,686 | $4,807 | $11,492 | $2,208,456 |
$137,910
$81,177
$56,733
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,671 | $4,821 | $11,492 | $2,203,635 |
| 74 | $6,657 | $4,836 | $11,492 | $2,198,799 |
| 75 | $6,642 | $4,850 | $11,492 | $2,193,949 |
| 76 | $6,628 | $4,865 | $11,492 | $2,189,084 |
| 77 | $6,613 | $4,880 | $11,492 | $2,184,204 |
| 78 | $6,598 | $4,894 | $11,492 | $2,179,310 |
| 79 | $6,583 | $4,909 | $11,492 | $2,174,401 |
| 80 | $6,569 | $4,924 | $11,492 | $2,169,477 |
| 81 | $6,554 | $4,939 | $11,492 | $2,164,538 |
| 82 | $6,539 | $4,954 | $11,492 | $2,159,584 |
| 83 | $6,524 | $4,969 | $11,492 | $2,154,615 |
| 84 | $6,509 | $4,984 | $11,492 | $2,149,631 |
$137,910
$79,086
$58,824
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,494 | $4,999 | $11,492 | $2,144,633 |
| 86 | $6,479 | $5,014 | $11,492 | $2,139,619 |
| 87 | $6,463 | $5,029 | $11,492 | $2,134,590 |
| 88 | $6,448 | $5,044 | $11,492 | $2,129,545 |
| 89 | $6,433 | $5,059 | $11,492 | $2,124,486 |
| 90 | $6,418 | $5,075 | $11,492 | $2,119,411 |
| 91 | $6,402 | $5,090 | $11,492 | $2,114,321 |
| 92 | $6,387 | $5,105 | $11,492 | $2,109,216 |
| 93 | $6,372 | $5,121 | $11,492 | $2,104,095 |
| 94 | $6,356 | $5,136 | $11,492 | $2,098,958 |
| 95 | $6,341 | $5,152 | $11,492 | $2,093,806 |
| 96 | $6,325 | $5,167 | $11,492 | $2,088,639 |
$137,910
$76,917
$60,993
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,309 | $5,183 | $11,492 | $2,083,456 |
| 98 | $6,294 | $5,199 | $11,492 | $2,078,257 |
| 99 | $6,278 | $5,214 | $11,492 | $2,073,043 |
| 100 | $6,262 | $5,230 | $11,492 | $2,067,813 |
| 101 | $6,247 | $5,246 | $11,492 | $2,062,567 |
| 102 | $6,231 | $5,262 | $11,492 | $2,057,305 |
| 103 | $6,215 | $5,278 | $11,492 | $2,052,027 |
| 104 | $6,199 | $5,294 | $11,492 | $2,046,733 |
| 105 | $6,183 | $5,310 | $11,492 | $2,041,424 |
| 106 | $6,167 | $5,326 | $11,492 | $2,036,098 |
| 107 | $6,151 | $5,342 | $11,492 | $2,030,756 |
| 108 | $6,135 | $5,358 | $11,492 | $2,025,398 |
$137,910
$74,669
$63,241
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,118 | $5,374 | $11,492 | $2,020,024 |
| 110 | $6,102 | $5,390 | $11,492 | $2,014,634 |
| 111 | $6,086 | $5,407 | $11,492 | $2,009,227 |
| 112 | $6,070 | $5,423 | $11,492 | $2,003,804 |
| 113 | $6,053 | $5,439 | $11,492 | $1,998,365 |
| 114 | $6,037 | $5,456 | $11,492 | $1,992,909 |
| 115 | $6,020 | $5,472 | $11,492 | $1,987,437 |
| 116 | $6,004 | $5,489 | $11,492 | $1,981,948 |
| 117 | $5,987 | $5,505 | $11,492 | $1,976,443 |
| 118 | $5,971 | $5,522 | $11,492 | $1,970,921 |
| 119 | $5,954 | $5,539 | $11,492 | $1,965,382 |
| 120 | $5,937 | $5,555 | $11,492 | $1,959,827 |
$137,910
$72,338
$65,572
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,920 | $5,572 | $11,492 | $1,954,255 |
| 122 | $5,903 | $5,589 | $11,492 | $1,948,666 |
| 123 | $5,887 | $5,606 | $11,492 | $1,943,060 |
| 124 | $5,870 | $5,623 | $11,492 | $1,937,437 |
| 125 | $5,853 | $5,640 | $11,492 | $1,931,797 |
| 126 | $5,836 | $5,657 | $11,492 | $1,926,140 |
| 127 | $5,819 | $5,674 | $11,492 | $1,920,466 |
| 128 | $5,801 | $5,691 | $11,492 | $1,914,775 |
| 129 | $5,784 | $5,708 | $11,492 | $1,909,067 |
| 130 | $5,767 | $5,726 | $11,492 | $1,903,341 |
| 131 | $5,750 | $5,743 | $11,492 | $1,897,598 |
| 132 | $5,732 | $5,760 | $11,492 | $1,891,838 |
$137,910
$69,922
$67,988
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,715 | $5,778 | $11,492 | $1,886,061 |
| 134 | $5,697 | $5,795 | $11,492 | $1,880,266 |
| 135 | $5,680 | $5,813 | $11,492 | $1,874,453 |
| 136 | $5,662 | $5,830 | $11,492 | $1,868,623 |
| 137 | $5,645 | $5,848 | $11,492 | $1,862,775 |
| 138 | $5,627 | $5,865 | $11,492 | $1,856,910 |
| 139 | $5,609 | $5,883 | $11,492 | $1,851,027 |
| 140 | $5,592 | $5,901 | $11,492 | $1,845,126 |
| 141 | $5,574 | $5,919 | $11,492 | $1,839,207 |
| 142 | $5,556 | $5,937 | $11,492 | $1,833,271 |
| 143 | $5,538 | $5,954 | $11,492 | $1,827,316 |
| 144 | $5,520 | $5,972 | $11,492 | $1,821,344 |
$137,910
$67,416
$70,494
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,502 | $5,991 | $11,492 | $1,815,353 |
| 146 | $5,484 | $6,009 | $11,492 | $1,809,345 |
| 147 | $5,466 | $6,027 | $11,492 | $1,803,318 |
| 148 | $5,448 | $6,045 | $11,492 | $1,797,273 |
| 149 | $5,429 | $6,063 | $11,492 | $1,791,210 |
| 150 | $5,411 | $6,082 | $11,492 | $1,785,128 |
| 151 | $5,393 | $6,100 | $11,492 | $1,779,028 |
| 152 | $5,374 | $6,118 | $11,492 | $1,772,910 |
| 153 | $5,356 | $6,137 | $11,492 | $1,766,773 |
| 154 | $5,337 | $6,155 | $11,492 | $1,760,618 |
| 155 | $5,319 | $6,174 | $11,492 | $1,754,444 |
| 156 | $5,300 | $6,193 | $11,492 | $1,748,251 |
$137,910
$64,817
$73,093
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,281 | $6,211 | $11,492 | $1,742,040 |
| 158 | $5,262 | $6,230 | $11,492 | $1,735,810 |
| 159 | $5,244 | $6,249 | $11,492 | $1,729,561 |
| 160 | $5,225 | $6,268 | $11,492 | $1,723,293 |
| 161 | $5,206 | $6,287 | $11,492 | $1,717,007 |
| 162 | $5,187 | $6,306 | $11,492 | $1,710,701 |
| 163 | $5,168 | $6,325 | $11,492 | $1,704,376 |
| 164 | $5,149 | $6,344 | $11,492 | $1,698,032 |
| 165 | $5,129 | $6,363 | $11,492 | $1,691,669 |
| 166 | $5,110 | $6,382 | $11,492 | $1,685,287 |
| 167 | $5,091 | $6,402 | $11,492 | $1,678,885 |
| 168 | $5,072 | $6,421 | $11,492 | $1,672,465 |
$137,910
$62,123
$75,787
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,052 | $6,440 | $11,492 | $1,666,024 |
| 170 | $5,033 | $6,460 | $11,492 | $1,659,565 |
| 171 | $5,013 | $6,479 | $11,492 | $1,653,085 |
| 172 | $4,994 | $6,499 | $11,492 | $1,646,587 |
| 173 | $4,974 | $6,518 | $11,492 | $1,640,068 |
| 174 | $4,954 | $6,538 | $11,492 | $1,633,530 |
| 175 | $4,935 | $6,558 | $11,492 | $1,626,972 |
| 176 | $4,915 | $6,578 | $11,492 | $1,620,394 |
| 177 | $4,895 | $6,598 | $11,492 | $1,613,797 |
| 178 | $4,875 | $6,617 | $11,492 | $1,607,179 |
| 179 | $4,855 | $6,637 | $11,492 | $1,600,542 |
| 180 | $4,835 | $6,658 | $11,492 | $1,593,884 |
$137,910
$59,330
$78,580
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,815 | $6,678 | $11,492 | $1,587,207 |
| 182 | $4,795 | $6,698 | $11,492 | $1,580,509 |
| 183 | $4,774 | $6,718 | $11,492 | $1,573,791 |
| 184 | $4,754 | $6,738 | $11,492 | $1,567,053 |
| 185 | $4,734 | $6,759 | $11,492 | $1,560,294 |
| 186 | $4,713 | $6,779 | $11,492 | $1,553,515 |
| 187 | $4,693 | $6,800 | $11,492 | $1,546,715 |
| 188 | $4,672 | $6,820 | $11,492 | $1,539,895 |
| 189 | $4,652 | $6,841 | $11,492 | $1,533,054 |
| 190 | $4,631 | $6,861 | $11,492 | $1,526,193 |
| 191 | $4,610 | $6,882 | $11,492 | $1,519,311 |
| 192 | $4,590 | $6,903 | $11,492 | $1,512,408 |
$137,910
$56,433
$81,476
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,569 | $6,924 | $11,492 | $1,505,484 |
| 194 | $4,548 | $6,945 | $11,492 | $1,498,540 |
| 195 | $4,527 | $6,966 | $11,492 | $1,491,574 |
| 196 | $4,506 | $6,987 | $11,492 | $1,484,587 |
| 197 | $4,485 | $7,008 | $11,492 | $1,477,579 |
| 198 | $4,464 | $7,029 | $11,492 | $1,470,550 |
| 199 | $4,442 | $7,050 | $11,492 | $1,463,500 |
| 200 | $4,421 | $7,072 | $11,492 | $1,456,429 |
| 201 | $4,400 | $7,093 | $11,492 | $1,449,336 |
| 202 | $4,378 | $7,114 | $11,492 | $1,442,222 |
| 203 | $4,357 | $7,136 | $11,492 | $1,435,086 |
| 204 | $4,335 | $7,157 | $11,492 | $1,427,928 |
$137,910
$53,430
$84,480
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,314 | $7,179 | $11,492 | $1,420,749 |
| 206 | $4,292 | $7,201 | $11,492 | $1,413,549 |
| 207 | $4,270 | $7,222 | $11,492 | $1,406,326 |
| 208 | $4,248 | $7,244 | $11,492 | $1,399,082 |
| 209 | $4,226 | $7,266 | $11,492 | $1,391,816 |
| 210 | $4,204 | $7,288 | $11,492 | $1,384,528 |
| 211 | $4,182 | $7,310 | $11,492 | $1,377,218 |
| 212 | $4,160 | $7,332 | $11,492 | $1,369,886 |
| 213 | $4,138 | $7,354 | $11,492 | $1,362,532 |
| 214 | $4,116 | $7,377 | $11,492 | $1,355,155 |
| 215 | $4,094 | $7,399 | $11,492 | $1,347,756 |
| 216 | $4,071 | $7,421 | $11,492 | $1,340,335 |
$137,910
$50,317
$87,593
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,049 | $7,444 | $11,492 | $1,332,892 |
| 218 | $4,026 | $7,466 | $11,492 | $1,325,426 |
| 219 | $4,004 | $7,489 | $11,492 | $1,317,937 |
| 220 | $3,981 | $7,511 | $11,492 | $1,310,426 |
| 221 | $3,959 | $7,534 | $11,492 | $1,302,892 |
| 222 | $3,936 | $7,557 | $11,492 | $1,295,335 |
| 223 | $3,913 | $7,580 | $11,492 | $1,287,756 |
| 224 | $3,890 | $7,602 | $11,492 | $1,280,153 |
| 225 | $3,867 | $7,625 | $11,492 | $1,272,528 |
| 226 | $3,844 | $7,648 | $11,492 | $1,264,879 |
| 227 | $3,821 | $7,672 | $11,492 | $1,257,208 |
| 228 | $3,798 | $7,695 | $11,492 | $1,249,513 |
$137,910
$47,088
$90,822
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,775 | $7,718 | $11,492 | $1,241,795 |
| 230 | $3,751 | $7,741 | $11,492 | $1,234,054 |
| 231 | $3,728 | $7,765 | $11,492 | $1,226,289 |
| 232 | $3,704 | $7,788 | $11,492 | $1,218,501 |
| 233 | $3,681 | $7,812 | $11,492 | $1,210,690 |
| 234 | $3,657 | $7,835 | $11,492 | $1,202,855 |
| 235 | $3,634 | $7,859 | $11,492 | $1,194,996 |
| 236 | $3,610 | $7,883 | $11,492 | $1,187,113 |
| 237 | $3,586 | $7,906 | $11,492 | $1,179,207 |
| 238 | $3,562 | $7,930 | $11,492 | $1,171,276 |
| 239 | $3,538 | $7,954 | $11,492 | $1,163,322 |
| 240 | $3,514 | $7,978 | $11,492 | $1,155,344 |
$137,910
$43,740
$94,169
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,490 | $8,002 | $11,492 | $1,147,341 |
| 242 | $3,466 | $8,027 | $11,492 | $1,139,315 |
| 243 | $3,442 | $8,051 | $11,492 | $1,131,264 |
| 244 | $3,417 | $8,075 | $11,492 | $1,123,189 |
| 245 | $3,393 | $8,100 | $11,492 | $1,115,089 |
| 246 | $3,368 | $8,124 | $11,492 | $1,106,965 |
| 247 | $3,344 | $8,149 | $11,492 | $1,098,817 |
| 248 | $3,319 | $8,173 | $11,492 | $1,090,644 |
| 249 | $3,295 | $8,198 | $11,492 | $1,082,446 |
| 250 | $3,270 | $8,223 | $11,492 | $1,074,223 |
| 251 | $3,245 | $8,247 | $11,492 | $1,065,976 |
| 252 | $3,220 | $8,272 | $11,492 | $1,057,703 |
$137,910
$40,270
$97,640
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,195 | $8,297 | $11,492 | $1,049,406 |
| 254 | $3,170 | $8,322 | $11,492 | $1,041,084 |
| 255 | $3,145 | $8,348 | $11,492 | $1,032,736 |
| 256 | $3,120 | $8,373 | $11,492 | $1,024,363 |
| 257 | $3,094 | $8,398 | $11,492 | $1,015,965 |
| 258 | $3,069 | $8,423 | $11,492 | $1,007,542 |
| 259 | $3,044 | $8,449 | $11,492 | $999,093 |
| 260 | $3,018 | $8,474 | $11,492 | $990,619 |
| 261 | $2,992 | $8,500 | $11,492 | $982,119 |
| 262 | $2,967 | $8,526 | $11,492 | $973,593 |
| 263 | $2,941 | $8,551 | $11,492 | $965,042 |
| 264 | $2,915 | $8,577 | $11,492 | $956,464 |
$137,910
$36,671
$101,239
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,889 | $8,603 | $11,492 | $947,861 |
| 266 | $2,863 | $8,629 | $11,492 | $939,232 |
| 267 | $2,837 | $8,655 | $11,492 | $930,577 |
| 268 | $2,811 | $8,681 | $11,492 | $921,895 |
| 269 | $2,785 | $8,708 | $11,492 | $913,188 |
| 270 | $2,759 | $8,734 | $11,492 | $904,454 |
| 271 | $2,732 | $8,760 | $11,492 | $895,694 |
| 272 | $2,706 | $8,787 | $11,492 | $886,907 |
| 273 | $2,679 | $8,813 | $11,492 | $878,093 |
| 274 | $2,653 | $8,840 | $11,492 | $869,254 |
| 275 | $2,626 | $8,867 | $11,492 | $860,387 |
| 276 | $2,599 | $8,893 | $11,492 | $851,494 |
$137,910
$32,939
$104,971
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,572 | $8,920 | $11,492 | $842,573 |
| 278 | $2,545 | $8,947 | $11,492 | $833,626 |
| 279 | $2,518 | $8,974 | $11,492 | $824,652 |
| 280 | $2,491 | $9,001 | $11,492 | $815,650 |
| 281 | $2,464 | $9,029 | $11,492 | $806,622 |
| 282 | $2,437 | $9,056 | $11,492 | $797,566 |
| 283 | $2,409 | $9,083 | $11,492 | $788,483 |
| 284 | $2,382 | $9,111 | $11,492 | $779,372 |
| 285 | $2,354 | $9,138 | $11,492 | $770,234 |
| 286 | $2,327 | $9,166 | $11,492 | $761,068 |
| 287 | $2,299 | $9,193 | $11,492 | $751,875 |
| 288 | $2,271 | $9,221 | $11,492 | $742,654 |
$137,910
$29,070
$108,840
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,243 | $9,249 | $11,492 | $733,405 |
| 290 | $2,215 | $9,277 | $11,492 | $724,128 |
| 291 | $2,187 | $9,305 | $11,492 | $714,823 |
| 292 | $2,159 | $9,333 | $11,492 | $705,490 |
| 293 | $2,131 | $9,361 | $11,492 | $696,128 |
| 294 | $2,103 | $9,390 | $11,492 | $686,739 |
| 295 | $2,075 | $9,418 | $11,492 | $677,321 |
| 296 | $2,046 | $9,446 | $11,492 | $667,874 |
| 297 | $2,018 | $9,475 | $11,492 | $658,399 |
| 298 | $1,989 | $9,504 | $11,492 | $648,896 |
| 299 | $1,960 | $9,532 | $11,492 | $639,363 |
| 300 | $1,931 | $9,561 | $11,492 | $629,802 |
$137,910
$25,058
$112,851
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,903 | $9,590 | $11,492 | $620,212 |
| 302 | $1,874 | $9,619 | $11,492 | $610,593 |
| 303 | $1,845 | $9,648 | $11,492 | $600,945 |
| 304 | $1,815 | $9,677 | $11,492 | $591,268 |
| 305 | $1,786 | $9,706 | $11,492 | $581,562 |
| 306 | $1,757 | $9,736 | $11,492 | $571,826 |
| 307 | $1,727 | $9,765 | $11,492 | $562,061 |
| 308 | $1,698 | $9,795 | $11,492 | $552,267 |
| 309 | $1,668 | $9,824 | $11,492 | $542,442 |
| 310 | $1,639 | $9,854 | $11,492 | $532,588 |
| 311 | $1,609 | $9,884 | $11,492 | $522,705 |
| 312 | $1,579 | $9,913 | $11,492 | $512,791 |
$137,910
$20,899
$117,011
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,549 | $9,943 | $11,492 | $502,848 |
| 314 | $1,519 | $9,973 | $11,492 | $492,874 |
| 315 | $1,489 | $10,004 | $11,492 | $482,871 |
| 316 | $1,459 | $10,034 | $11,492 | $472,837 |
| 317 | $1,428 | $10,064 | $11,492 | $462,773 |
| 318 | $1,398 | $10,095 | $11,492 | $452,678 |
| 319 | $1,367 | $10,125 | $11,492 | $442,553 |
| 320 | $1,337 | $10,156 | $11,492 | $432,398 |
| 321 | $1,306 | $10,186 | $11,492 | $422,211 |
| 322 | $1,275 | $10,217 | $11,492 | $411,994 |
| 323 | $1,245 | $10,248 | $11,492 | $401,746 |
| 324 | $1,214 | $10,279 | $11,492 | $391,468 |
$137,910
$16,586
$121,324
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,183 | $10,310 | $11,492 | $381,158 |
| 326 | $1,151 | $10,341 | $11,492 | $370,817 |
| 327 | $1,120 | $10,372 | $11,492 | $360,444 |
| 328 | $1,089 | $10,404 | $11,492 | $350,041 |
| 329 | $1,057 | $10,435 | $11,492 | $339,605 |
| 330 | $1,026 | $10,467 | $11,492 | $329,139 |
| 331 | $994 | $10,498 | $11,492 | $318,641 |
| 332 | $963 | $10,530 | $11,492 | $308,111 |
| 333 | $931 | $10,562 | $11,492 | $297,549 |
| 334 | $899 | $10,594 | $11,492 | $286,955 |
| 335 | $867 | $10,626 | $11,492 | $276,330 |
| 336 | $835 | $10,658 | $11,492 | $265,672 |
$137,910
$12,114
$125,796
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $803 | $10,690 | $11,492 | $254,982 |
| 338 | $770 | $10,722 | $11,492 | $244,260 |
| 339 | $738 | $10,755 | $11,492 | $233,505 |
| 340 | $705 | $10,787 | $11,492 | $222,718 |
| 341 | $673 | $10,820 | $11,492 | $211,898 |
| 342 | $640 | $10,852 | $11,492 | $201,046 |
| 343 | $607 | $10,885 | $11,492 | $190,161 |
| 344 | $574 | $10,918 | $11,492 | $179,243 |
| 345 | $541 | $10,951 | $11,492 | $168,292 |
| 346 | $508 | $10,984 | $11,492 | $157,308 |
| 347 | $475 | $11,017 | $11,492 | $146,290 |
| 348 | $442 | $11,051 | $11,492 | $135,240 |
$137,910
$7,478
$130,432
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $409 | $11,084 | $11,492 | $124,156 |
| 350 | $375 | $11,117 | $11,492 | $113,038 |
| 351 | $341 | $11,151 | $11,492 | $101,887 |
| 352 | $308 | $11,185 | $11,492 | $90,703 |
| 353 | $274 | $11,218 | $11,492 | $79,484 |
| 354 | $240 | $11,252 | $11,492 | $68,232 |
| 355 | $206 | $11,286 | $11,492 | $56,945 |
| 356 | $172 | $11,320 | $11,492 | $45,625 |
| 357 | $138 | $11,355 | $11,492 | $34,270 |
| 358 | $104 | $11,389 | $11,492 | $22,881 |
| 359 | $69 | $11,423 | $11,492 | $11,458 |
| 360 | $35 | $11,458 | $11,492 | $0 |
$137,910
$2,670
$135,240
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。
