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
$780 萬
$710 萬
$860 萬
$750 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,244 | $11,714 | $9,599 | $8,192 |
| 1.500 | $15,810 | $12,290 | $10,186 | $8,790 |
| 2.000 | $16,390 | $12,885 | $10,796 | $9,414 |
| 2.500 | $16,983 | $13,497 | $11,426 | $10,064 |
| 3.000 | $17,589 | $14,126 | $12,078 | $10,738 |
| 3.500 | $18,208 | $14,772 | $12,751 | $11,437 |
| 4.000 | $18,840 | $15,434 | $13,444 | $12,160 |
| 4.500 | $19,484 | $16,114 | $14,157 | $12,905 |
| 5.000 | $20,142 | $16,809 | $14,890 | $13,673 |
| 5.500 | $20,811 | $17,520 | $15,641 | $14,462 |
| 6.000 | $21,493 | $18,247 | $16,410 | $15,271 |
每月供款$11,438
30年
$2,547,000
$1,570,381
$4,117,381
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,429 | $4,008 | $11,437 | $2,542,992 |
| 2 | $7,417 | $4,020 | $11,437 | $2,538,971 |
| 3 | $7,405 | $4,032 | $11,437 | $2,534,940 |
| 4 | $7,394 | $4,044 | $11,437 | $2,530,896 |
| 5 | $7,382 | $4,055 | $11,437 | $2,526,841 |
| 6 | $7,370 | $4,067 | $11,437 | $2,522,773 |
| 7 | $7,358 | $4,079 | $11,437 | $2,518,694 |
| 8 | $7,346 | $4,091 | $11,437 | $2,514,603 |
| 9 | $7,334 | $4,103 | $11,437 | $2,510,500 |
| 10 | $7,322 | $4,115 | $11,437 | $2,506,386 |
| 11 | $7,310 | $4,127 | $11,437 | $2,502,259 |
| 12 | $7,298 | $4,139 | $11,437 | $2,498,120 |
$137,246
$88,366
$48,880
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,286 | $4,151 | $11,437 | $2,493,969 |
| 14 | $7,274 | $4,163 | $11,437 | $2,489,806 |
| 15 | $7,262 | $4,175 | $11,437 | $2,485,630 |
| 16 | $7,250 | $4,187 | $11,437 | $2,481,443 |
| 17 | $7,238 | $4,200 | $11,437 | $2,477,243 |
| 18 | $7,225 | $4,212 | $11,437 | $2,473,032 |
| 19 | $7,213 | $4,224 | $11,437 | $2,468,807 |
| 20 | $7,201 | $4,236 | $11,437 | $2,464,571 |
| 21 | $7,188 | $4,249 | $11,437 | $2,460,322 |
| 22 | $7,176 | $4,261 | $11,437 | $2,456,061 |
| 23 | $7,164 | $4,274 | $11,437 | $2,451,787 |
| 24 | $7,151 | $4,286 | $11,437 | $2,447,501 |
$137,246
$86,627
$50,619
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,139 | $4,299 | $11,437 | $2,443,202 |
| 26 | $7,126 | $4,311 | $11,437 | $2,438,891 |
| 27 | $7,113 | $4,324 | $11,437 | $2,434,568 |
| 28 | $7,101 | $4,336 | $11,437 | $2,430,231 |
| 29 | $7,088 | $4,349 | $11,437 | $2,425,882 |
| 30 | $7,075 | $4,362 | $11,437 | $2,421,521 |
| 31 | $7,063 | $4,374 | $11,437 | $2,417,146 |
| 32 | $7,050 | $4,387 | $11,437 | $2,412,759 |
| 33 | $7,037 | $4,400 | $11,437 | $2,408,359 |
| 34 | $7,024 | $4,413 | $11,437 | $2,403,946 |
| 35 | $7,012 | $4,426 | $11,437 | $2,399,521 |
| 36 | $6,999 | $4,439 | $11,437 | $2,395,082 |
$137,246
$84,827
$52,419
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,986 | $4,452 | $11,437 | $2,390,631 |
| 38 | $6,973 | $4,464 | $11,437 | $2,386,166 |
| 39 | $6,960 | $4,478 | $11,437 | $2,381,689 |
| 40 | $6,947 | $4,491 | $11,437 | $2,377,198 |
| 41 | $6,933 | $4,504 | $11,437 | $2,372,694 |
| 42 | $6,920 | $4,517 | $11,437 | $2,368,177 |
| 43 | $6,907 | $4,530 | $11,437 | $2,363,647 |
| 44 | $6,894 | $4,543 | $11,437 | $2,359,104 |
| 45 | $6,881 | $4,556 | $11,437 | $2,354,548 |
| 46 | $6,867 | $4,570 | $11,437 | $2,349,978 |
| 47 | $6,854 | $4,583 | $11,437 | $2,345,395 |
| 48 | $6,841 | $4,596 | $11,437 | $2,340,799 |
$137,246
$82,963
$54,283
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,827 | $4,610 | $11,437 | $2,336,189 |
| 50 | $6,814 | $4,623 | $11,437 | $2,331,565 |
| 51 | $6,800 | $4,637 | $11,437 | $2,326,929 |
| 52 | $6,787 | $4,650 | $11,437 | $2,322,278 |
| 53 | $6,773 | $4,664 | $11,437 | $2,317,615 |
| 54 | $6,760 | $4,677 | $11,437 | $2,312,937 |
| 55 | $6,746 | $4,691 | $11,437 | $2,308,246 |
| 56 | $6,732 | $4,705 | $11,437 | $2,303,541 |
| 57 | $6,719 | $4,719 | $11,437 | $2,298,823 |
| 58 | $6,705 | $4,732 | $11,437 | $2,294,090 |
| 59 | $6,691 | $4,746 | $11,437 | $2,289,344 |
| 60 | $6,677 | $4,760 | $11,437 | $2,284,584 |
$137,246
$81,032
$56,214
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,663 | $4,774 | $11,437 | $2,279,811 |
| 62 | $6,649 | $4,788 | $11,437 | $2,275,023 |
| 63 | $6,635 | $4,802 | $11,437 | $2,270,221 |
| 64 | $6,621 | $4,816 | $11,437 | $2,265,406 |
| 65 | $6,607 | $4,830 | $11,437 | $2,260,576 |
| 66 | $6,593 | $4,844 | $11,437 | $2,255,732 |
| 67 | $6,579 | $4,858 | $11,437 | $2,250,874 |
| 68 | $6,565 | $4,872 | $11,437 | $2,246,002 |
| 69 | $6,551 | $4,886 | $11,437 | $2,241,116 |
| 70 | $6,537 | $4,901 | $11,437 | $2,236,215 |
| 71 | $6,522 | $4,915 | $11,437 | $2,231,300 |
| 72 | $6,508 | $4,929 | $11,437 | $2,226,371 |
$137,246
$79,033
$58,214
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,494 | $4,944 | $11,437 | $2,221,427 |
| 74 | $6,479 | $4,958 | $11,437 | $2,216,469 |
| 75 | $6,465 | $4,972 | $11,437 | $2,211,497 |
| 76 | $6,450 | $4,987 | $11,437 | $2,206,510 |
| 77 | $6,436 | $5,002 | $11,437 | $2,201,508 |
| 78 | $6,421 | $5,016 | $11,437 | $2,196,492 |
| 79 | $6,406 | $5,031 | $11,437 | $2,191,462 |
| 80 | $6,392 | $5,045 | $11,437 | $2,186,416 |
| 81 | $6,377 | $5,060 | $11,437 | $2,181,356 |
| 82 | $6,362 | $5,075 | $11,437 | $2,176,281 |
| 83 | $6,347 | $5,090 | $11,437 | $2,171,191 |
| 84 | $6,333 | $5,105 | $11,437 | $2,166,087 |
$137,246
$76,962
$60,284
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,318 | $5,119 | $11,437 | $2,160,968 |
| 86 | $6,303 | $5,134 | $11,437 | $2,155,833 |
| 87 | $6,288 | $5,149 | $11,437 | $2,150,684 |
| 88 | $6,273 | $5,164 | $11,437 | $2,145,520 |
| 89 | $6,258 | $5,179 | $11,437 | $2,140,340 |
| 90 | $6,243 | $5,195 | $11,437 | $2,135,146 |
| 91 | $6,228 | $5,210 | $11,437 | $2,129,936 |
| 92 | $6,212 | $5,225 | $11,437 | $2,124,711 |
| 93 | $6,197 | $5,240 | $11,437 | $2,119,471 |
| 94 | $6,182 | $5,255 | $11,437 | $2,114,216 |
| 95 | $6,166 | $5,271 | $11,437 | $2,108,945 |
| 96 | $6,151 | $5,286 | $11,437 | $2,103,659 |
$137,246
$74,818
$62,428
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,136 | $5,301 | $11,437 | $2,098,357 |
| 98 | $6,120 | $5,317 | $11,437 | $2,093,040 |
| 99 | $6,105 | $5,332 | $11,437 | $2,087,708 |
| 100 | $6,089 | $5,348 | $11,437 | $2,082,360 |
| 101 | $6,074 | $5,364 | $11,437 | $2,076,996 |
| 102 | $6,058 | $5,379 | $11,437 | $2,071,617 |
| 103 | $6,042 | $5,395 | $11,437 | $2,066,222 |
| 104 | $6,026 | $5,411 | $11,437 | $2,060,811 |
| 105 | $6,011 | $5,426 | $11,437 | $2,055,385 |
| 106 | $5,995 | $5,442 | $11,437 | $2,049,943 |
| 107 | $5,979 | $5,458 | $11,437 | $2,044,484 |
| 108 | $5,963 | $5,474 | $11,437 | $2,039,010 |
$137,246
$72,598
$64,648
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,947 | $5,490 | $11,437 | $2,033,520 |
| 110 | $5,931 | $5,506 | $11,437 | $2,028,014 |
| 111 | $5,915 | $5,522 | $11,437 | $2,022,492 |
| 112 | $5,899 | $5,538 | $11,437 | $2,016,954 |
| 113 | $5,883 | $5,554 | $11,437 | $2,011,399 |
| 114 | $5,867 | $5,571 | $11,437 | $2,005,829 |
| 115 | $5,850 | $5,587 | $11,437 | $2,000,242 |
| 116 | $5,834 | $5,603 | $11,437 | $1,994,639 |
| 117 | $5,818 | $5,619 | $11,437 | $1,989,019 |
| 118 | $5,801 | $5,636 | $11,437 | $1,983,384 |
| 119 | $5,785 | $5,652 | $11,437 | $1,977,731 |
| 120 | $5,768 | $5,669 | $11,437 | $1,972,063 |
$137,246
$70,298
$66,948
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,752 | $5,685 | $11,437 | $1,966,377 |
| 122 | $5,735 | $5,702 | $11,437 | $1,960,675 |
| 123 | $5,719 | $5,719 | $11,437 | $1,954,957 |
| 124 | $5,702 | $5,735 | $11,437 | $1,949,222 |
| 125 | $5,685 | $5,752 | $11,437 | $1,943,470 |
| 126 | $5,668 | $5,769 | $11,437 | $1,937,701 |
| 127 | $5,652 | $5,786 | $11,437 | $1,931,915 |
| 128 | $5,635 | $5,802 | $11,437 | $1,926,113 |
| 129 | $5,618 | $5,819 | $11,437 | $1,920,294 |
| 130 | $5,601 | $5,836 | $11,437 | $1,914,457 |
| 131 | $5,584 | $5,853 | $11,437 | $1,908,604 |
| 132 | $5,567 | $5,870 | $11,437 | $1,902,734 |
$137,246
$67,917
$69,329
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,550 | $5,888 | $11,437 | $1,896,846 |
| 134 | $5,532 | $5,905 | $11,437 | $1,890,941 |
| 135 | $5,515 | $5,922 | $11,437 | $1,885,019 |
| 136 | $5,498 | $5,939 | $11,437 | $1,879,080 |
| 137 | $5,481 | $5,957 | $11,437 | $1,873,124 |
| 138 | $5,463 | $5,974 | $11,437 | $1,867,150 |
| 139 | $5,446 | $5,991 | $11,437 | $1,861,158 |
| 140 | $5,428 | $6,009 | $11,437 | $1,855,150 |
| 141 | $5,411 | $6,026 | $11,437 | $1,849,123 |
| 142 | $5,393 | $6,044 | $11,437 | $1,843,079 |
| 143 | $5,376 | $6,062 | $11,437 | $1,837,018 |
| 144 | $5,358 | $6,079 | $11,437 | $1,830,939 |
$137,246
$65,451
$71,795
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,340 | $6,097 | $11,437 | $1,824,842 |
| 146 | $5,322 | $6,115 | $11,437 | $1,818,727 |
| 147 | $5,305 | $6,133 | $11,437 | $1,812,595 |
| 148 | $5,287 | $6,150 | $11,437 | $1,806,444 |
| 149 | $5,269 | $6,168 | $11,437 | $1,800,276 |
| 150 | $5,251 | $6,186 | $11,437 | $1,794,089 |
| 151 | $5,233 | $6,204 | $11,437 | $1,787,885 |
| 152 | $5,215 | $6,223 | $11,437 | $1,781,662 |
| 153 | $5,197 | $6,241 | $11,437 | $1,775,422 |
| 154 | $5,178 | $6,259 | $11,437 | $1,769,163 |
| 155 | $5,160 | $6,277 | $11,437 | $1,762,886 |
| 156 | $5,142 | $6,295 | $11,437 | $1,756,590 |
$137,246
$62,898
$74,348
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,123 | $6,314 | $11,437 | $1,750,277 |
| 158 | $5,105 | $6,332 | $11,437 | $1,743,944 |
| 159 | $5,087 | $6,351 | $11,437 | $1,737,594 |
| 160 | $5,068 | $6,369 | $11,437 | $1,731,225 |
| 161 | $5,049 | $6,388 | $11,437 | $1,724,837 |
| 162 | $5,031 | $6,406 | $11,437 | $1,718,430 |
| 163 | $5,012 | $6,425 | $11,437 | $1,712,005 |
| 164 | $4,993 | $6,444 | $11,437 | $1,705,562 |
| 165 | $4,975 | $6,463 | $11,437 | $1,699,099 |
| 166 | $4,956 | $6,481 | $11,437 | $1,692,618 |
| 167 | $4,937 | $6,500 | $11,437 | $1,686,117 |
| 168 | $4,918 | $6,519 | $11,437 | $1,679,598 |
$137,246
$60,253
$76,993
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,899 | $6,538 | $11,437 | $1,673,059 |
| 170 | $4,880 | $6,557 | $11,437 | $1,666,502 |
| 171 | $4,861 | $6,577 | $11,437 | $1,659,926 |
| 172 | $4,841 | $6,596 | $11,437 | $1,653,330 |
| 173 | $4,822 | $6,615 | $11,437 | $1,646,715 |
| 174 | $4,803 | $6,634 | $11,437 | $1,640,081 |
| 175 | $4,784 | $6,654 | $11,437 | $1,633,427 |
| 176 | $4,764 | $6,673 | $11,437 | $1,626,754 |
| 177 | $4,745 | $6,692 | $11,437 | $1,620,062 |
| 178 | $4,725 | $6,712 | $11,437 | $1,613,350 |
| 179 | $4,706 | $6,732 | $11,437 | $1,606,618 |
| 180 | $4,686 | $6,751 | $11,437 | $1,599,867 |
$137,246
$57,515
$79,731
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,666 | $6,771 | $11,437 | $1,593,096 |
| 182 | $4,647 | $6,791 | $11,437 | $1,586,305 |
| 183 | $4,627 | $6,810 | $11,437 | $1,579,495 |
| 184 | $4,607 | $6,830 | $11,437 | $1,572,664 |
| 185 | $4,587 | $6,850 | $11,437 | $1,565,814 |
| 186 | $4,567 | $6,870 | $11,437 | $1,558,944 |
| 187 | $4,547 | $6,890 | $11,437 | $1,552,054 |
| 188 | $4,527 | $6,910 | $11,437 | $1,545,143 |
| 189 | $4,507 | $6,930 | $11,437 | $1,538,213 |
| 190 | $4,486 | $6,951 | $11,437 | $1,531,262 |
| 191 | $4,466 | $6,971 | $11,437 | $1,524,291 |
| 192 | $4,446 | $6,991 | $11,437 | $1,517,300 |
$137,246
$54,679
$82,567
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,425 | $7,012 | $11,437 | $1,510,288 |
| 194 | $4,405 | $7,032 | $11,437 | $1,503,256 |
| 195 | $4,384 | $7,053 | $11,437 | $1,496,203 |
| 196 | $4,364 | $7,073 | $11,437 | $1,489,130 |
| 197 | $4,343 | $7,094 | $11,437 | $1,482,036 |
| 198 | $4,323 | $7,115 | $11,437 | $1,474,922 |
| 199 | $4,302 | $7,135 | $11,437 | $1,467,786 |
| 200 | $4,281 | $7,156 | $11,437 | $1,460,630 |
| 201 | $4,260 | $7,177 | $11,437 | $1,453,453 |
| 202 | $4,239 | $7,198 | $11,437 | $1,446,255 |
| 203 | $4,218 | $7,219 | $11,437 | $1,439,036 |
| 204 | $4,197 | $7,240 | $11,437 | $1,431,796 |
$137,246
$51,743
$85,503
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,176 | $7,261 | $11,437 | $1,424,535 |
| 206 | $4,155 | $7,282 | $11,437 | $1,417,253 |
| 207 | $4,134 | $7,304 | $11,437 | $1,409,950 |
| 208 | $4,112 | $7,325 | $11,437 | $1,402,625 |
| 209 | $4,091 | $7,346 | $11,437 | $1,395,279 |
| 210 | $4,070 | $7,368 | $11,437 | $1,387,911 |
| 211 | $4,048 | $7,389 | $11,437 | $1,380,522 |
| 212 | $4,027 | $7,411 | $11,437 | $1,373,111 |
| 213 | $4,005 | $7,432 | $11,437 | $1,365,679 |
| 214 | $3,983 | $7,454 | $11,437 | $1,358,225 |
| 215 | $3,961 | $7,476 | $11,437 | $1,350,749 |
| 216 | $3,940 | $7,497 | $11,437 | $1,343,252 |
$137,246
$48,701
$88,545
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,918 | $7,519 | $11,437 | $1,335,733 |
| 218 | $3,896 | $7,541 | $11,437 | $1,328,191 |
| 219 | $3,874 | $7,563 | $11,437 | $1,320,628 |
| 220 | $3,852 | $7,585 | $11,437 | $1,313,043 |
| 221 | $3,830 | $7,607 | $11,437 | $1,305,435 |
| 222 | $3,808 | $7,630 | $11,437 | $1,297,806 |
| 223 | $3,785 | $7,652 | $11,437 | $1,290,154 |
| 224 | $3,763 | $7,674 | $11,437 | $1,282,479 |
| 225 | $3,741 | $7,697 | $11,437 | $1,274,783 |
| 226 | $3,718 | $7,719 | $11,437 | $1,267,064 |
| 227 | $3,696 | $7,742 | $11,437 | $1,259,322 |
| 228 | $3,673 | $7,764 | $11,437 | $1,251,558 |
$137,246
$45,552
$91,694
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,650 | $7,787 | $11,437 | $1,243,771 |
| 230 | $3,628 | $7,810 | $11,437 | $1,235,962 |
| 231 | $3,605 | $7,832 | $11,437 | $1,228,129 |
| 232 | $3,582 | $7,855 | $11,437 | $1,220,274 |
| 233 | $3,559 | $7,878 | $11,437 | $1,212,396 |
| 234 | $3,536 | $7,901 | $11,437 | $1,204,495 |
| 235 | $3,513 | $7,924 | $11,437 | $1,196,571 |
| 236 | $3,490 | $7,947 | $11,437 | $1,188,624 |
| 237 | $3,467 | $7,970 | $11,437 | $1,180,654 |
| 238 | $3,444 | $7,994 | $11,437 | $1,172,660 |
| 239 | $3,420 | $8,017 | $11,437 | $1,164,643 |
| 240 | $3,397 | $8,040 | $11,437 | $1,156,603 |
$137,246
$42,291
$94,955
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,373 | $8,064 | $11,437 | $1,148,539 |
| 242 | $3,350 | $8,087 | $11,437 | $1,140,452 |
| 243 | $3,326 | $8,111 | $11,437 | $1,132,341 |
| 244 | $3,303 | $8,135 | $11,437 | $1,124,207 |
| 245 | $3,279 | $8,158 | $11,437 | $1,116,048 |
| 246 | $3,255 | $8,182 | $11,437 | $1,107,866 |
| 247 | $3,231 | $8,206 | $11,437 | $1,099,660 |
| 248 | $3,207 | $8,230 | $11,437 | $1,091,431 |
| 249 | $3,183 | $8,254 | $11,437 | $1,083,177 |
| 250 | $3,159 | $8,278 | $11,437 | $1,074,899 |
| 251 | $3,135 | $8,302 | $11,437 | $1,066,597 |
| 252 | $3,111 | $8,326 | $11,437 | $1,058,271 |
$137,246
$38,914
$98,332
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,087 | $8,351 | $11,437 | $1,049,920 |
| 254 | $3,062 | $8,375 | $11,437 | $1,041,545 |
| 255 | $3,038 | $8,399 | $11,437 | $1,033,146 |
| 256 | $3,013 | $8,424 | $11,437 | $1,024,722 |
| 257 | $2,989 | $8,448 | $11,437 | $1,016,274 |
| 258 | $2,964 | $8,473 | $11,437 | $1,007,800 |
| 259 | $2,939 | $8,498 | $11,437 | $999,303 |
| 260 | $2,915 | $8,523 | $11,437 | $990,780 |
| 261 | $2,890 | $8,547 | $11,437 | $982,233 |
| 262 | $2,865 | $8,572 | $11,437 | $973,660 |
| 263 | $2,840 | $8,597 | $11,437 | $965,063 |
| 264 | $2,815 | $8,622 | $11,437 | $956,441 |
$137,246
$35,416
$101,830
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,790 | $8,648 | $11,437 | $947,793 |
| 266 | $2,764 | $8,673 | $11,437 | $939,120 |
| 267 | $2,739 | $8,698 | $11,437 | $930,422 |
| 268 | $2,714 | $8,723 | $11,437 | $921,699 |
| 269 | $2,688 | $8,749 | $11,437 | $912,950 |
| 270 | $2,663 | $8,774 | $11,437 | $904,176 |
| 271 | $2,637 | $8,800 | $11,437 | $895,376 |
| 272 | $2,612 | $8,826 | $11,437 | $886,550 |
| 273 | $2,586 | $8,851 | $11,437 | $877,699 |
| 274 | $2,560 | $8,877 | $11,437 | $868,821 |
| 275 | $2,534 | $8,903 | $11,437 | $859,918 |
| 276 | $2,508 | $8,929 | $11,437 | $850,989 |
$137,246
$31,794
$105,452
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,482 | $8,955 | $11,437 | $842,034 |
| 278 | $2,456 | $8,981 | $11,437 | $833,053 |
| 279 | $2,430 | $9,007 | $11,437 | $824,045 |
| 280 | $2,403 | $9,034 | $11,437 | $815,012 |
| 281 | $2,377 | $9,060 | $11,437 | $805,952 |
| 282 | $2,351 | $9,086 | $11,437 | $796,865 |
| 283 | $2,324 | $9,113 | $11,437 | $787,752 |
| 284 | $2,298 | $9,140 | $11,437 | $778,613 |
| 285 | $2,271 | $9,166 | $11,437 | $769,446 |
| 286 | $2,244 | $9,193 | $11,437 | $760,254 |
| 287 | $2,217 | $9,220 | $11,437 | $751,034 |
| 288 | $2,191 | $9,247 | $11,437 | $741,787 |
$137,246
$28,044
$109,202
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,164 | $9,274 | $11,437 | $732,513 |
| 290 | $2,136 | $9,301 | $11,437 | $723,213 |
| 291 | $2,109 | $9,328 | $11,437 | $713,885 |
| 292 | $2,082 | $9,355 | $11,437 | $704,530 |
| 293 | $2,055 | $9,382 | $11,437 | $695,148 |
| 294 | $2,028 | $9,410 | $11,437 | $685,738 |
| 295 | $2,000 | $9,437 | $11,437 | $676,301 |
| 296 | $1,973 | $9,465 | $11,437 | $666,836 |
| 297 | $1,945 | $9,492 | $11,437 | $657,344 |
| 298 | $1,917 | $9,520 | $11,437 | $647,824 |
| 299 | $1,889 | $9,548 | $11,437 | $638,277 |
| 300 | $1,862 | $9,576 | $11,437 | $628,701 |
$137,246
$24,160
$113,086
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,834 | $9,603 | $11,437 | $619,098 |
| 302 | $1,806 | $9,631 | $11,437 | $609,466 |
| 303 | $1,778 | $9,660 | $11,437 | $599,807 |
| 304 | $1,749 | $9,688 | $11,437 | $590,119 |
| 305 | $1,721 | $9,716 | $11,437 | $580,403 |
| 306 | $1,693 | $9,744 | $11,437 | $570,658 |
| 307 | $1,664 | $9,773 | $11,437 | $560,886 |
| 308 | $1,636 | $9,801 | $11,437 | $551,084 |
| 309 | $1,607 | $9,830 | $11,437 | $541,255 |
| 310 | $1,579 | $9,859 | $11,437 | $531,396 |
| 311 | $1,550 | $9,887 | $11,437 | $521,509 |
| 312 | $1,521 | $9,916 | $11,437 | $511,593 |
$137,246
$20,138
$117,108
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,492 | $9,945 | $11,437 | $501,648 |
| 314 | $1,463 | $9,974 | $11,437 | $491,674 |
| 315 | $1,434 | $10,003 | $11,437 | $481,671 |
| 316 | $1,405 | $10,032 | $11,437 | $471,638 |
| 317 | $1,376 | $10,062 | $11,437 | $461,577 |
| 318 | $1,346 | $10,091 | $11,437 | $451,486 |
| 319 | $1,317 | $10,120 | $11,437 | $441,365 |
| 320 | $1,287 | $10,150 | $11,437 | $431,216 |
| 321 | $1,258 | $10,179 | $11,437 | $421,036 |
| 322 | $1,228 | $10,209 | $11,437 | $410,827 |
| 323 | $1,198 | $10,239 | $11,437 | $400,588 |
| 324 | $1,168 | $10,269 | $11,437 | $390,319 |
$137,246
$15,973
$121,273
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,138 | $10,299 | $11,437 | $380,021 |
| 326 | $1,108 | $10,329 | $11,437 | $369,692 |
| 327 | $1,078 | $10,359 | $11,437 | $359,333 |
| 328 | $1,048 | $10,389 | $11,437 | $348,944 |
| 329 | $1,018 | $10,419 | $11,437 | $338,524 |
| 330 | $987 | $10,450 | $11,437 | $328,075 |
| 331 | $957 | $10,480 | $11,437 | $317,594 |
| 332 | $926 | $10,511 | $11,437 | $307,083 |
| 333 | $896 | $10,542 | $11,437 | $296,542 |
| 334 | $865 | $10,572 | $11,437 | $285,970 |
| 335 | $834 | $10,603 | $11,437 | $275,367 |
| 336 | $803 | $10,634 | $11,437 | $264,733 |
$137,246
$11,659
$125,587
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $772 | $10,665 | $11,437 | $254,068 |
| 338 | $741 | $10,696 | $11,437 | $243,371 |
| 339 | $710 | $10,727 | $11,437 | $232,644 |
| 340 | $679 | $10,759 | $11,437 | $221,885 |
| 341 | $647 | $10,790 | $11,437 | $211,095 |
| 342 | $616 | $10,821 | $11,437 | $200,274 |
| 343 | $584 | $10,853 | $11,437 | $189,421 |
| 344 | $552 | $10,885 | $11,437 | $178,536 |
| 345 | $521 | $10,916 | $11,437 | $167,620 |
| 346 | $489 | $10,948 | $11,437 | $156,672 |
| 347 | $457 | $10,980 | $11,437 | $145,691 |
| 348 | $425 | $11,012 | $11,437 | $134,679 |
$137,246
$7,193
$130,053
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $393 | $11,044 | $11,437 | $123,635 |
| 350 | $361 | $11,077 | $11,437 | $112,558 |
| 351 | $328 | $11,109 | $11,437 | $101,449 |
| 352 | $296 | $11,141 | $11,437 | $90,308 |
| 353 | $263 | $11,174 | $11,437 | $79,134 |
| 354 | $231 | $11,206 | $11,437 | $67,928 |
| 355 | $198 | $11,239 | $11,437 | $56,689 |
| 356 | $165 | $11,272 | $11,437 | $45,417 |
| 357 | $132 | $11,305 | $11,437 | $34,112 |
| 358 | $99 | $11,338 | $11,437 | $22,775 |
| 359 | $66 | $11,371 | $11,437 | $11,404 |
| 360 | $33 | $11,404 | $11,437 | $0 |
$137,246
$2,567
$134,679
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。
