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
$748 萬
$750 萬
561 呎
@14,260
756 呎
@10,582
$800 萬
$700 萬
491 呎
@14,664
638 呎
@11,285
$720 萬
$850 萬
$820 萬
$800 萬
$750 萬
$800 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 |
| 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$11,316
30年
$2,520,000
$1,553,734
$4,073,734
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,350 | $3,966 | $11,316 | $2,516,034 |
| 2 | $7,338 | $3,977 | $11,316 | $2,512,057 |
| 3 | $7,327 | $3,989 | $11,316 | $2,508,067 |
| 4 | $7,315 | $4,001 | $11,316 | $2,504,067 |
| 5 | $7,304 | $4,012 | $11,316 | $2,500,054 |
| 6 | $7,292 | $4,024 | $11,316 | $2,496,030 |
| 7 | $7,280 | $4,036 | $11,316 | $2,491,994 |
| 8 | $7,268 | $4,048 | $11,316 | $2,487,947 |
| 9 | $7,257 | $4,059 | $11,316 | $2,483,887 |
| 10 | $7,245 | $4,071 | $11,316 | $2,479,816 |
| 11 | $7,233 | $4,083 | $11,316 | $2,475,733 |
| 12 | $7,221 | $4,095 | $11,316 | $2,471,638 |
$135,791
$87,429
$48,362
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,209 | $4,107 | $11,316 | $2,467,531 |
| 14 | $7,197 | $4,119 | $11,316 | $2,463,412 |
| 15 | $7,185 | $4,131 | $11,316 | $2,459,281 |
| 16 | $7,173 | $4,143 | $11,316 | $2,455,138 |
| 17 | $7,161 | $4,155 | $11,316 | $2,450,983 |
| 18 | $7,149 | $4,167 | $11,316 | $2,446,816 |
| 19 | $7,137 | $4,179 | $11,316 | $2,442,636 |
| 20 | $7,124 | $4,192 | $11,316 | $2,438,445 |
| 21 | $7,112 | $4,204 | $11,316 | $2,434,241 |
| 22 | $7,100 | $4,216 | $11,316 | $2,430,025 |
| 23 | $7,088 | $4,228 | $11,316 | $2,425,797 |
| 24 | $7,075 | $4,241 | $11,316 | $2,421,556 |
$135,791
$85,709
$50,082
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,063 | $4,253 | $11,316 | $2,417,303 |
| 26 | $7,050 | $4,265 | $11,316 | $2,413,037 |
| 27 | $7,038 | $4,278 | $11,316 | $2,408,759 |
| 28 | $7,026 | $4,290 | $11,316 | $2,404,469 |
| 29 | $7,013 | $4,303 | $11,316 | $2,400,166 |
| 30 | $7,000 | $4,315 | $11,316 | $2,395,851 |
| 31 | $6,988 | $4,328 | $11,316 | $2,391,523 |
| 32 | $6,975 | $4,341 | $11,316 | $2,387,182 |
| 33 | $6,963 | $4,353 | $11,316 | $2,382,829 |
| 34 | $6,950 | $4,366 | $11,316 | $2,378,463 |
| 35 | $6,937 | $4,379 | $11,316 | $2,374,084 |
| 36 | $6,924 | $4,392 | $11,316 | $2,369,692 |
$135,791
$83,928
$51,863
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,912 | $4,404 | $11,316 | $2,365,288 |
| 38 | $6,899 | $4,417 | $11,316 | $2,360,871 |
| 39 | $6,886 | $4,430 | $11,316 | $2,356,441 |
| 40 | $6,873 | $4,443 | $11,316 | $2,351,998 |
| 41 | $6,860 | $4,456 | $11,316 | $2,347,542 |
| 42 | $6,847 | $4,469 | $11,316 | $2,343,073 |
| 43 | $6,834 | $4,482 | $11,316 | $2,338,591 |
| 44 | $6,821 | $4,495 | $11,316 | $2,334,096 |
| 45 | $6,808 | $4,508 | $11,316 | $2,329,588 |
| 46 | $6,795 | $4,521 | $11,316 | $2,325,067 |
| 47 | $6,781 | $4,534 | $11,316 | $2,320,532 |
| 48 | $6,768 | $4,548 | $11,316 | $2,315,984 |
$135,791
$82,083
$53,708
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,755 | $4,561 | $11,316 | $2,311,423 |
| 50 | $6,742 | $4,574 | $11,316 | $2,306,849 |
| 51 | $6,728 | $4,588 | $11,316 | $2,302,262 |
| 52 | $6,715 | $4,601 | $11,316 | $2,297,661 |
| 53 | $6,702 | $4,614 | $11,316 | $2,293,046 |
| 54 | $6,688 | $4,628 | $11,316 | $2,288,418 |
| 55 | $6,675 | $4,641 | $11,316 | $2,283,777 |
| 56 | $6,661 | $4,655 | $11,316 | $2,279,122 |
| 57 | $6,647 | $4,668 | $11,316 | $2,274,454 |
| 58 | $6,634 | $4,682 | $11,316 | $2,269,771 |
| 59 | $6,620 | $4,696 | $11,316 | $2,265,076 |
| 60 | $6,606 | $4,709 | $11,316 | $2,260,366 |
$135,791
$80,173
$55,618
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,593 | $4,723 | $11,316 | $2,255,643 |
| 62 | $6,579 | $4,737 | $11,316 | $2,250,906 |
| 63 | $6,565 | $4,751 | $11,316 | $2,246,155 |
| 64 | $6,551 | $4,765 | $11,316 | $2,241,391 |
| 65 | $6,537 | $4,779 | $11,316 | $2,236,612 |
| 66 | $6,523 | $4,792 | $11,316 | $2,231,820 |
| 67 | $6,509 | $4,806 | $11,316 | $2,227,013 |
| 68 | $6,495 | $4,820 | $11,316 | $2,222,193 |
| 69 | $6,481 | $4,835 | $11,316 | $2,217,358 |
| 70 | $6,467 | $4,849 | $11,316 | $2,212,510 |
| 71 | $6,453 | $4,863 | $11,316 | $2,207,647 |
| 72 | $6,439 | $4,877 | $11,316 | $2,202,770 |
$135,791
$78,195
$57,596
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,425 | $4,891 | $11,316 | $2,197,879 |
| 74 | $6,410 | $4,905 | $11,316 | $2,192,973 |
| 75 | $6,396 | $4,920 | $11,316 | $2,188,053 |
| 76 | $6,382 | $4,934 | $11,316 | $2,183,119 |
| 77 | $6,367 | $4,948 | $11,316 | $2,178,171 |
| 78 | $6,353 | $4,963 | $11,316 | $2,173,208 |
| 79 | $6,339 | $4,977 | $11,316 | $2,168,231 |
| 80 | $6,324 | $4,992 | $11,316 | $2,163,239 |
| 81 | $6,309 | $5,006 | $11,316 | $2,158,232 |
| 82 | $6,295 | $5,021 | $11,316 | $2,153,211 |
| 83 | $6,280 | $5,036 | $11,316 | $2,148,175 |
| 84 | $6,266 | $5,050 | $11,316 | $2,143,125 |
$135,791
$76,146
$59,645
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,251 | $5,065 | $11,316 | $2,138,060 |
| 86 | $6,236 | $5,080 | $11,316 | $2,132,980 |
| 87 | $6,221 | $5,095 | $11,316 | $2,127,885 |
| 88 | $6,206 | $5,110 | $11,316 | $2,122,775 |
| 89 | $6,191 | $5,124 | $11,316 | $2,117,651 |
| 90 | $6,176 | $5,139 | $11,316 | $2,112,512 |
| 91 | $6,161 | $5,154 | $11,316 | $2,107,357 |
| 92 | $6,146 | $5,169 | $11,316 | $2,102,188 |
| 93 | $6,131 | $5,185 | $11,316 | $2,097,003 |
| 94 | $6,116 | $5,200 | $11,316 | $2,091,803 |
| 95 | $6,101 | $5,215 | $11,316 | $2,086,589 |
| 96 | $6,086 | $5,230 | $11,316 | $2,081,359 |
$135,791
$74,025
$61,766
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,071 | $5,245 | $11,316 | $2,076,113 |
| 98 | $6,055 | $5,261 | $11,316 | $2,070,853 |
| 99 | $6,040 | $5,276 | $11,316 | $2,065,577 |
| 100 | $6,025 | $5,291 | $11,316 | $2,060,285 |
| 101 | $6,009 | $5,307 | $11,316 | $2,054,979 |
| 102 | $5,994 | $5,322 | $11,316 | $2,049,656 |
| 103 | $5,978 | $5,338 | $11,316 | $2,044,319 |
| 104 | $5,963 | $5,353 | $11,316 | $2,038,965 |
| 105 | $5,947 | $5,369 | $11,316 | $2,033,596 |
| 106 | $5,931 | $5,385 | $11,316 | $2,028,212 |
| 107 | $5,916 | $5,400 | $11,316 | $2,022,811 |
| 108 | $5,900 | $5,416 | $11,316 | $2,017,395 |
$135,791
$71,828
$63,963
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,884 | $5,432 | $11,316 | $2,011,964 |
| 110 | $5,868 | $5,448 | $11,316 | $2,006,516 |
| 111 | $5,852 | $5,464 | $11,316 | $2,001,052 |
| 112 | $5,836 | $5,480 | $11,316 | $1,995,573 |
| 113 | $5,820 | $5,496 | $11,316 | $1,990,077 |
| 114 | $5,804 | $5,512 | $11,316 | $1,984,566 |
| 115 | $5,788 | $5,528 | $11,316 | $1,979,038 |
| 116 | $5,772 | $5,544 | $11,316 | $1,973,494 |
| 117 | $5,756 | $5,560 | $11,316 | $1,967,934 |
| 118 | $5,740 | $5,576 | $11,316 | $1,962,358 |
| 119 | $5,724 | $5,592 | $11,316 | $1,956,766 |
| 120 | $5,707 | $5,609 | $11,316 | $1,951,157 |
$135,791
$69,553
$66,238
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,691 | $5,625 | $11,316 | $1,945,532 |
| 122 | $5,674 | $5,641 | $11,316 | $1,939,891 |
| 123 | $5,658 | $5,658 | $11,316 | $1,934,233 |
| 124 | $5,642 | $5,674 | $11,316 | $1,928,558 |
| 125 | $5,625 | $5,691 | $11,316 | $1,922,867 |
| 126 | $5,608 | $5,708 | $11,316 | $1,917,160 |
| 127 | $5,592 | $5,724 | $11,316 | $1,911,436 |
| 128 | $5,575 | $5,741 | $11,316 | $1,905,695 |
| 129 | $5,558 | $5,758 | $11,316 | $1,899,937 |
| 130 | $5,541 | $5,774 | $11,316 | $1,894,163 |
| 131 | $5,525 | $5,791 | $11,316 | $1,888,371 |
| 132 | $5,508 | $5,808 | $11,316 | $1,882,563 |
$135,791
$67,197
$68,594
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,491 | $5,825 | $11,316 | $1,876,738 |
| 134 | $5,474 | $5,842 | $11,316 | $1,870,896 |
| 135 | $5,457 | $5,859 | $11,316 | $1,865,037 |
| 136 | $5,440 | $5,876 | $11,316 | $1,859,161 |
| 137 | $5,423 | $5,893 | $11,316 | $1,853,267 |
| 138 | $5,405 | $5,911 | $11,316 | $1,847,357 |
| 139 | $5,388 | $5,928 | $11,316 | $1,841,429 |
| 140 | $5,371 | $5,945 | $11,316 | $1,835,484 |
| 141 | $5,353 | $5,962 | $11,316 | $1,829,521 |
| 142 | $5,336 | $5,980 | $11,316 | $1,823,542 |
| 143 | $5,319 | $5,997 | $11,316 | $1,817,544 |
| 144 | $5,301 | $6,015 | $11,316 | $1,811,530 |
$135,791
$64,757
$71,034
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,284 | $6,032 | $11,316 | $1,805,497 |
| 146 | $5,266 | $6,050 | $11,316 | $1,799,447 |
| 147 | $5,248 | $6,068 | $11,316 | $1,793,380 |
| 148 | $5,231 | $6,085 | $11,316 | $1,787,295 |
| 149 | $5,213 | $6,103 | $11,316 | $1,781,192 |
| 150 | $5,195 | $6,121 | $11,316 | $1,775,071 |
| 151 | $5,177 | $6,139 | $11,316 | $1,768,932 |
| 152 | $5,159 | $6,157 | $11,316 | $1,762,776 |
| 153 | $5,141 | $6,174 | $11,316 | $1,756,601 |
| 154 | $5,123 | $6,193 | $11,316 | $1,750,409 |
| 155 | $5,105 | $6,211 | $11,316 | $1,744,198 |
| 156 | $5,087 | $6,229 | $11,316 | $1,737,969 |
$135,791
$62,231
$73,560
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,069 | $6,247 | $11,316 | $1,731,723 |
| 158 | $5,051 | $6,265 | $11,316 | $1,725,457 |
| 159 | $5,033 | $6,283 | $11,316 | $1,719,174 |
| 160 | $5,014 | $6,302 | $11,316 | $1,712,872 |
| 161 | $4,996 | $6,320 | $11,316 | $1,706,552 |
| 162 | $4,977 | $6,338 | $11,316 | $1,700,214 |
| 163 | $4,959 | $6,357 | $11,316 | $1,693,857 |
| 164 | $4,940 | $6,376 | $11,316 | $1,687,481 |
| 165 | $4,922 | $6,394 | $11,316 | $1,681,087 |
| 166 | $4,903 | $6,413 | $11,316 | $1,674,675 |
| 167 | $4,884 | $6,431 | $11,316 | $1,668,243 |
| 168 | $4,866 | $6,450 | $11,316 | $1,661,793 |
$135,791
$59,615
$76,176
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,847 | $6,469 | $11,316 | $1,655,324 |
| 170 | $4,828 | $6,488 | $11,316 | $1,648,836 |
| 171 | $4,809 | $6,507 | $11,316 | $1,642,329 |
| 172 | $4,790 | $6,526 | $11,316 | $1,635,803 |
| 173 | $4,771 | $6,545 | $11,316 | $1,629,259 |
| 174 | $4,752 | $6,564 | $11,316 | $1,622,695 |
| 175 | $4,733 | $6,583 | $11,316 | $1,616,112 |
| 176 | $4,714 | $6,602 | $11,316 | $1,609,509 |
| 177 | $4,694 | $6,622 | $11,316 | $1,602,888 |
| 178 | $4,675 | $6,641 | $11,316 | $1,596,247 |
| 179 | $4,656 | $6,660 | $11,316 | $1,589,587 |
| 180 | $4,636 | $6,680 | $11,316 | $1,582,907 |
$135,791
$56,905
$78,886
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,617 | $6,699 | $11,316 | $1,576,208 |
| 182 | $4,597 | $6,719 | $11,316 | $1,569,489 |
| 183 | $4,578 | $6,738 | $11,316 | $1,562,751 |
| 184 | $4,558 | $6,758 | $11,316 | $1,555,993 |
| 185 | $4,538 | $6,778 | $11,316 | $1,549,216 |
| 186 | $4,519 | $6,797 | $11,316 | $1,542,418 |
| 187 | $4,499 | $6,817 | $11,316 | $1,535,601 |
| 188 | $4,479 | $6,837 | $11,316 | $1,528,764 |
| 189 | $4,459 | $6,857 | $11,316 | $1,521,907 |
| 190 | $4,439 | $6,877 | $11,316 | $1,515,030 |
| 191 | $4,419 | $6,897 | $11,316 | $1,508,133 |
| 192 | $4,399 | $6,917 | $11,316 | $1,501,215 |
$135,791
$54,100
$81,692
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,379 | $6,937 | $11,316 | $1,494,278 |
| 194 | $4,358 | $6,958 | $11,316 | $1,487,320 |
| 195 | $4,338 | $6,978 | $11,316 | $1,480,343 |
| 196 | $4,318 | $6,998 | $11,316 | $1,473,344 |
| 197 | $4,297 | $7,019 | $11,316 | $1,466,326 |
| 198 | $4,277 | $7,039 | $11,316 | $1,459,287 |
| 199 | $4,256 | $7,060 | $11,316 | $1,452,227 |
| 200 | $4,236 | $7,080 | $11,316 | $1,445,147 |
| 201 | $4,215 | $7,101 | $11,316 | $1,438,046 |
| 202 | $4,194 | $7,122 | $11,316 | $1,430,924 |
| 203 | $4,174 | $7,142 | $11,316 | $1,423,782 |
| 204 | $4,153 | $7,163 | $11,316 | $1,416,618 |
$135,791
$51,194
$84,597
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,132 | $7,184 | $11,316 | $1,409,434 |
| 206 | $4,111 | $7,205 | $11,316 | $1,402,229 |
| 207 | $4,090 | $7,226 | $11,316 | $1,395,003 |
| 208 | $4,069 | $7,247 | $11,316 | $1,387,756 |
| 209 | $4,048 | $7,268 | $11,316 | $1,380,488 |
| 210 | $4,026 | $7,290 | $11,316 | $1,373,198 |
| 211 | $4,005 | $7,311 | $11,316 | $1,365,887 |
| 212 | $3,984 | $7,332 | $11,316 | $1,358,555 |
| 213 | $3,962 | $7,353 | $11,316 | $1,351,202 |
| 214 | $3,941 | $7,375 | $11,316 | $1,343,827 |
| 215 | $3,919 | $7,396 | $11,316 | $1,336,430 |
| 216 | $3,898 | $7,418 | $11,316 | $1,329,012 |
$135,791
$48,185
$87,606
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,876 | $7,440 | $11,316 | $1,321,573 |
| 218 | $3,855 | $7,461 | $11,316 | $1,314,111 |
| 219 | $3,833 | $7,483 | $11,316 | $1,306,628 |
| 220 | $3,811 | $7,505 | $11,316 | $1,299,123 |
| 221 | $3,789 | $7,527 | $11,316 | $1,291,597 |
| 222 | $3,767 | $7,549 | $11,316 | $1,284,048 |
| 223 | $3,745 | $7,571 | $11,316 | $1,276,477 |
| 224 | $3,723 | $7,593 | $11,316 | $1,268,884 |
| 225 | $3,701 | $7,615 | $11,316 | $1,261,269 |
| 226 | $3,679 | $7,637 | $11,316 | $1,253,632 |
| 227 | $3,656 | $7,659 | $11,316 | $1,245,972 |
| 228 | $3,634 | $7,682 | $11,316 | $1,238,291 |
$135,791
$45,069
$90,722
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,612 | $7,704 | $11,316 | $1,230,586 |
| 230 | $3,589 | $7,727 | $11,316 | $1,222,860 |
| 231 | $3,567 | $7,749 | $11,316 | $1,215,110 |
| 232 | $3,544 | $7,772 | $11,316 | $1,207,339 |
| 233 | $3,521 | $7,795 | $11,316 | $1,199,544 |
| 234 | $3,499 | $7,817 | $11,316 | $1,191,727 |
| 235 | $3,476 | $7,840 | $11,316 | $1,183,887 |
| 236 | $3,453 | $7,863 | $11,316 | $1,176,024 |
| 237 | $3,430 | $7,886 | $11,316 | $1,168,138 |
| 238 | $3,407 | $7,909 | $11,316 | $1,160,229 |
| 239 | $3,384 | $7,932 | $11,316 | $1,152,297 |
| 240 | $3,361 | $7,955 | $11,316 | $1,144,342 |
$135,791
$41,843
$93,949
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,338 | $7,978 | $11,316 | $1,136,364 |
| 242 | $3,314 | $8,002 | $11,316 | $1,128,362 |
| 243 | $3,291 | $8,025 | $11,316 | $1,120,337 |
| 244 | $3,268 | $8,048 | $11,316 | $1,112,289 |
| 245 | $3,244 | $8,072 | $11,316 | $1,104,217 |
| 246 | $3,221 | $8,095 | $11,316 | $1,096,122 |
| 247 | $3,197 | $8,119 | $11,316 | $1,088,003 |
| 248 | $3,173 | $8,143 | $11,316 | $1,079,861 |
| 249 | $3,150 | $8,166 | $11,316 | $1,071,694 |
| 250 | $3,126 | $8,190 | $11,316 | $1,063,504 |
| 251 | $3,102 | $8,214 | $11,316 | $1,055,290 |
| 252 | $3,078 | $8,238 | $11,316 | $1,047,052 |
$135,791
$38,501
$97,290
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,054 | $8,262 | $11,316 | $1,038,790 |
| 254 | $3,030 | $8,286 | $11,316 | $1,030,504 |
| 255 | $3,006 | $8,310 | $11,316 | $1,022,194 |
| 256 | $2,981 | $8,335 | $11,316 | $1,013,859 |
| 257 | $2,957 | $8,359 | $11,316 | $1,005,500 |
| 258 | $2,933 | $8,383 | $11,316 | $997,117 |
| 259 | $2,908 | $8,408 | $11,316 | $988,709 |
| 260 | $2,884 | $8,432 | $11,316 | $980,277 |
| 261 | $2,859 | $8,457 | $11,316 | $971,820 |
| 262 | $2,834 | $8,481 | $11,316 | $963,339 |
| 263 | $2,810 | $8,506 | $11,316 | $954,833 |
| 264 | $2,785 | $8,531 | $11,316 | $946,302 |
$135,791
$35,041
$100,750
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,760 | $8,556 | $11,316 | $937,746 |
| 266 | $2,735 | $8,581 | $11,316 | $929,165 |
| 267 | $2,710 | $8,606 | $11,316 | $920,559 |
| 268 | $2,685 | $8,631 | $11,316 | $911,928 |
| 269 | $2,660 | $8,656 | $11,316 | $903,272 |
| 270 | $2,635 | $8,681 | $11,316 | $894,591 |
| 271 | $2,609 | $8,707 | $11,316 | $885,884 |
| 272 | $2,584 | $8,732 | $11,316 | $877,152 |
| 273 | $2,558 | $8,758 | $11,316 | $868,394 |
| 274 | $2,533 | $8,783 | $11,316 | $859,611 |
| 275 | $2,507 | $8,809 | $11,316 | $850,803 |
| 276 | $2,482 | $8,834 | $11,316 | $841,968 |
$135,791
$31,457
$104,334
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,456 | $8,860 | $11,316 | $833,108 |
| 278 | $2,430 | $8,886 | $11,316 | $824,222 |
| 279 | $2,404 | $8,912 | $11,316 | $815,310 |
| 280 | $2,378 | $8,938 | $11,316 | $806,372 |
| 281 | $2,352 | $8,964 | $11,316 | $797,408 |
| 282 | $2,326 | $8,990 | $11,316 | $788,418 |
| 283 | $2,300 | $9,016 | $11,316 | $779,402 |
| 284 | $2,273 | $9,043 | $11,316 | $770,359 |
| 285 | $2,247 | $9,069 | $11,316 | $761,290 |
| 286 | $2,220 | $9,095 | $11,316 | $752,194 |
| 287 | $2,194 | $9,122 | $11,316 | $743,072 |
| 288 | $2,167 | $9,149 | $11,316 | $733,924 |
$135,791
$27,747
$108,045
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,141 | $9,175 | $11,316 | $724,748 |
| 290 | $2,114 | $9,202 | $11,316 | $715,546 |
| 291 | $2,087 | $9,229 | $11,316 | $706,317 |
| 292 | $2,060 | $9,256 | $11,316 | $697,061 |
| 293 | $2,033 | $9,283 | $11,316 | $687,779 |
| 294 | $2,006 | $9,310 | $11,316 | $678,469 |
| 295 | $1,979 | $9,337 | $11,316 | $669,132 |
| 296 | $1,952 | $9,364 | $11,316 | $659,767 |
| 297 | $1,924 | $9,392 | $11,316 | $650,376 |
| 298 | $1,897 | $9,419 | $11,316 | $640,957 |
| 299 | $1,869 | $9,446 | $11,316 | $631,510 |
| 300 | $1,842 | $9,474 | $11,316 | $622,036 |
$135,791
$23,904
$111,887
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,814 | $9,502 | $11,316 | $612,535 |
| 302 | $1,787 | $9,529 | $11,316 | $603,005 |
| 303 | $1,759 | $9,557 | $11,316 | $593,448 |
| 304 | $1,731 | $9,585 | $11,316 | $583,863 |
| 305 | $1,703 | $9,613 | $11,316 | $574,250 |
| 306 | $1,675 | $9,641 | $11,316 | $564,609 |
| 307 | $1,647 | $9,669 | $11,316 | $554,940 |
| 308 | $1,619 | $9,697 | $11,316 | $545,243 |
| 309 | $1,590 | $9,726 | $11,316 | $535,517 |
| 310 | $1,562 | $9,754 | $11,316 | $525,763 |
| 311 | $1,533 | $9,782 | $11,316 | $515,980 |
| 312 | $1,505 | $9,811 | $11,316 | $506,170 |
$135,791
$19,924
$115,867
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,476 | $9,840 | $11,316 | $496,330 |
| 314 | $1,448 | $9,868 | $11,316 | $486,462 |
| 315 | $1,419 | $9,897 | $11,316 | $476,565 |
| 316 | $1,390 | $9,926 | $11,316 | $466,639 |
| 317 | $1,361 | $9,955 | $11,316 | $456,684 |
| 318 | $1,332 | $9,984 | $11,316 | $446,700 |
| 319 | $1,303 | $10,013 | $11,316 | $436,687 |
| 320 | $1,274 | $10,042 | $11,316 | $426,644 |
| 321 | $1,244 | $10,072 | $11,316 | $416,573 |
| 322 | $1,215 | $10,101 | $11,316 | $406,472 |
| 323 | $1,186 | $10,130 | $11,316 | $396,342 |
| 324 | $1,156 | $10,160 | $11,316 | $386,182 |
$135,791
$15,803
$119,988
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,126 | $10,190 | $11,316 | $375,992 |
| 326 | $1,097 | $10,219 | $11,316 | $365,773 |
| 327 | $1,067 | $10,249 | $11,316 | $355,524 |
| 328 | $1,037 | $10,279 | $11,316 | $345,245 |
| 329 | $1,007 | $10,309 | $11,316 | $334,936 |
| 330 | $977 | $10,339 | $11,316 | $324,597 |
| 331 | $947 | $10,369 | $11,316 | $314,228 |
| 332 | $916 | $10,399 | $11,316 | $303,828 |
| 333 | $886 | $10,430 | $11,316 | $293,398 |
| 334 | $856 | $10,460 | $11,316 | $282,938 |
| 335 | $825 | $10,491 | $11,316 | $272,448 |
| 336 | $795 | $10,521 | $11,316 | $261,926 |
$135,791
$11,536
$124,255
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $764 | $10,552 | $11,316 | $251,374 |
| 338 | $733 | $10,583 | $11,316 | $240,792 |
| 339 | $702 | $10,614 | $11,316 | $230,178 |
| 340 | $671 | $10,645 | $11,316 | $219,533 |
| 341 | $640 | $10,676 | $11,316 | $208,858 |
| 342 | $609 | $10,707 | $11,316 | $198,151 |
| 343 | $578 | $10,738 | $11,316 | $187,413 |
| 344 | $547 | $10,769 | $11,316 | $176,644 |
| 345 | $515 | $10,801 | $11,316 | $165,843 |
| 346 | $484 | $10,832 | $11,316 | $155,011 |
| 347 | $452 | $10,864 | $11,316 | $144,147 |
| 348 | $420 | $10,895 | $11,316 | $133,251 |
$135,791
$7,116
$128,675
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $389 | $10,927 | $11,316 | $122,324 |
| 350 | $357 | $10,959 | $11,316 | $111,365 |
| 351 | $325 | $10,991 | $11,316 | $100,374 |
| 352 | $293 | $11,023 | $11,316 | $89,351 |
| 353 | $261 | $11,055 | $11,316 | $78,295 |
| 354 | $228 | $11,088 | $11,316 | $67,208 |
| 355 | $196 | $11,120 | $11,316 | $56,088 |
| 356 | $164 | $11,152 | $11,316 | $44,936 |
| 357 | $131 | $11,185 | $11,316 | $33,751 |
| 358 | $98 | $11,217 | $11,316 | $22,533 |
| 359 | $66 | $11,250 | $11,316 | $11,283 |
| 360 | $33 | $11,283 | $11,316 | $0 |
$135,791
$2,540
$133,251
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。
