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
$750 萬
681 呎
@11,747
1,168 呎
@6,849
$800 萬
$900 萬
$780 萬
$830 萬
$800 萬
$870 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,621 | $12,003 | $9,836 | $8,395 |
| 1.500 | $16,201 | $12,594 | $10,438 | $9,008 |
| 2.000 | $16,796 | $13,204 | $11,063 | $9,647 |
| 2.500 | $17,403 | $13,830 | $11,709 | $10,313 |
| 3.000 | $18,024 | $14,475 | $12,377 | $11,004 |
| 3.500 | $18,658 | $15,137 | $13,066 | $11,720 |
| 4.000 | $19,306 | $15,816 | $13,777 | $12,461 |
| 4.500 | $19,966 | $16,512 | $14,507 | $13,224 |
| 5.000 | $20,640 | $17,225 | $15,258 | $14,011 |
| 5.500 | $21,326 | $17,954 | $16,028 | $14,819 |
| 6.000 | $22,025 | $18,699 | $16,816 | $15,648 |
每月供款$11,721
30年
$2,610,000
$1,609,224
$4,219,224
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,613 | $4,108 | $11,720 | $2,605,892 |
| 2 | $7,601 | $4,120 | $11,720 | $2,601,773 |
| 3 | $7,589 | $4,132 | $11,720 | $2,597,641 |
| 4 | $7,576 | $4,144 | $11,720 | $2,593,498 |
| 5 | $7,564 | $4,156 | $11,720 | $2,589,342 |
| 6 | $7,552 | $4,168 | $11,720 | $2,585,174 |
| 7 | $7,540 | $4,180 | $11,720 | $2,580,994 |
| 8 | $7,528 | $4,192 | $11,720 | $2,576,802 |
| 9 | $7,516 | $4,204 | $11,720 | $2,572,598 |
| 10 | $7,503 | $4,217 | $11,720 | $2,568,381 |
| 11 | $7,491 | $4,229 | $11,720 | $2,564,152 |
| 12 | $7,479 | $4,241 | $11,720 | $2,559,911 |
$140,641
$90,552
$50,089
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,466 | $4,254 | $11,720 | $2,555,657 |
| 14 | $7,454 | $4,266 | $11,720 | $2,551,391 |
| 15 | $7,442 | $4,279 | $11,720 | $2,547,113 |
| 16 | $7,429 | $4,291 | $11,720 | $2,542,822 |
| 17 | $7,417 | $4,304 | $11,720 | $2,538,518 |
| 18 | $7,404 | $4,316 | $11,720 | $2,534,202 |
| 19 | $7,391 | $4,329 | $11,720 | $2,529,873 |
| 20 | $7,379 | $4,341 | $11,720 | $2,525,532 |
| 21 | $7,366 | $4,354 | $11,720 | $2,521,178 |
| 22 | $7,353 | $4,367 | $11,720 | $2,516,812 |
| 23 | $7,341 | $4,379 | $11,720 | $2,512,432 |
| 24 | $7,328 | $4,392 | $11,720 | $2,508,040 |
$140,641
$88,770
$51,871
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,315 | $4,405 | $11,720 | $2,503,635 |
| 26 | $7,302 | $4,418 | $11,720 | $2,499,217 |
| 27 | $7,289 | $4,431 | $11,720 | $2,494,787 |
| 28 | $7,276 | $4,444 | $11,720 | $2,490,343 |
| 29 | $7,264 | $4,457 | $11,720 | $2,485,886 |
| 30 | $7,251 | $4,470 | $11,720 | $2,481,417 |
| 31 | $7,237 | $4,483 | $11,720 | $2,476,934 |
| 32 | $7,224 | $4,496 | $11,720 | $2,472,439 |
| 33 | $7,211 | $4,509 | $11,720 | $2,467,930 |
| 34 | $7,198 | $4,522 | $11,720 | $2,463,408 |
| 35 | $7,185 | $4,535 | $11,720 | $2,458,873 |
| 36 | $7,172 | $4,548 | $11,720 | $2,454,324 |
$140,641
$86,925
$53,716
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,158 | $4,562 | $11,720 | $2,449,763 |
| 38 | $7,145 | $4,575 | $11,720 | $2,445,188 |
| 39 | $7,132 | $4,588 | $11,720 | $2,440,600 |
| 40 | $7,118 | $4,602 | $11,720 | $2,435,998 |
| 41 | $7,105 | $4,615 | $11,720 | $2,431,383 |
| 42 | $7,092 | $4,629 | $11,720 | $2,426,754 |
| 43 | $7,078 | $4,642 | $11,720 | $2,422,112 |
| 44 | $7,064 | $4,656 | $11,720 | $2,417,457 |
| 45 | $7,051 | $4,669 | $11,720 | $2,412,788 |
| 46 | $7,037 | $4,683 | $11,720 | $2,408,105 |
| 47 | $7,024 | $4,696 | $11,720 | $2,403,408 |
| 48 | $7,010 | $4,710 | $11,720 | $2,398,698 |
$140,641
$85,015
$55,626
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,996 | $4,724 | $11,720 | $2,393,974 |
| 50 | $6,982 | $4,738 | $11,720 | $2,389,237 |
| 51 | $6,969 | $4,751 | $11,720 | $2,384,485 |
| 52 | $6,955 | $4,765 | $11,720 | $2,379,720 |
| 53 | $6,941 | $4,779 | $11,720 | $2,374,941 |
| 54 | $6,927 | $4,793 | $11,720 | $2,370,148 |
| 55 | $6,913 | $4,807 | $11,720 | $2,365,340 |
| 56 | $6,899 | $4,821 | $11,720 | $2,360,519 |
| 57 | $6,885 | $4,835 | $11,720 | $2,355,684 |
| 58 | $6,871 | $4,849 | $11,720 | $2,350,835 |
| 59 | $6,857 | $4,863 | $11,720 | $2,345,971 |
| 60 | $6,842 | $4,878 | $11,720 | $2,341,094 |
$140,641
$83,036
$57,605
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,828 | $4,892 | $11,720 | $2,336,202 |
| 62 | $6,814 | $4,906 | $11,720 | $2,331,296 |
| 63 | $6,800 | $4,920 | $11,720 | $2,326,375 |
| 64 | $6,785 | $4,935 | $11,720 | $2,321,440 |
| 65 | $6,771 | $4,949 | $11,720 | $2,316,491 |
| 66 | $6,756 | $4,964 | $11,720 | $2,311,527 |
| 67 | $6,742 | $4,978 | $11,720 | $2,306,549 |
| 68 | $6,727 | $4,993 | $11,720 | $2,301,557 |
| 69 | $6,713 | $5,007 | $11,720 | $2,296,550 |
| 70 | $6,698 | $5,022 | $11,720 | $2,291,528 |
| 71 | $6,684 | $5,036 | $11,720 | $2,286,491 |
| 72 | $6,669 | $5,051 | $11,720 | $2,281,440 |
$140,641
$80,987
$59,653
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,654 | $5,066 | $11,720 | $2,276,374 |
| 74 | $6,639 | $5,081 | $11,720 | $2,271,294 |
| 75 | $6,625 | $5,095 | $11,720 | $2,266,198 |
| 76 | $6,610 | $5,110 | $11,720 | $2,261,088 |
| 77 | $6,595 | $5,125 | $11,720 | $2,255,963 |
| 78 | $6,580 | $5,140 | $11,720 | $2,250,822 |
| 79 | $6,565 | $5,155 | $11,720 | $2,245,667 |
| 80 | $6,550 | $5,170 | $11,720 | $2,240,497 |
| 81 | $6,535 | $5,185 | $11,720 | $2,235,312 |
| 82 | $6,520 | $5,200 | $11,720 | $2,230,111 |
| 83 | $6,504 | $5,216 | $11,720 | $2,224,896 |
| 84 | $6,489 | $5,231 | $11,720 | $2,219,665 |
$140,641
$78,866
$61,775
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,474 | $5,246 | $11,720 | $2,214,419 |
| 86 | $6,459 | $5,261 | $11,720 | $2,209,158 |
| 87 | $6,443 | $5,277 | $11,720 | $2,203,881 |
| 88 | $6,428 | $5,292 | $11,720 | $2,198,589 |
| 89 | $6,413 | $5,308 | $11,720 | $2,193,281 |
| 90 | $6,397 | $5,323 | $11,720 | $2,187,958 |
| 91 | $6,382 | $5,339 | $11,720 | $2,182,620 |
| 92 | $6,366 | $5,354 | $11,720 | $2,177,266 |
| 93 | $6,350 | $5,370 | $11,720 | $2,171,896 |
| 94 | $6,335 | $5,385 | $11,720 | $2,166,511 |
| 95 | $6,319 | $5,401 | $11,720 | $2,161,110 |
| 96 | $6,303 | $5,417 | $11,720 | $2,155,693 |
$140,641
$76,669
$63,972
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,287 | $5,433 | $11,720 | $2,150,260 |
| 98 | $6,272 | $5,448 | $11,720 | $2,144,812 |
| 99 | $6,256 | $5,464 | $11,720 | $2,139,347 |
| 100 | $6,240 | $5,480 | $11,720 | $2,133,867 |
| 101 | $6,224 | $5,496 | $11,720 | $2,128,371 |
| 102 | $6,208 | $5,512 | $11,720 | $2,122,858 |
| 103 | $6,192 | $5,528 | $11,720 | $2,117,330 |
| 104 | $6,176 | $5,545 | $11,720 | $2,111,786 |
| 105 | $6,159 | $5,561 | $11,720 | $2,106,225 |
| 106 | $6,143 | $5,577 | $11,720 | $2,100,648 |
| 107 | $6,127 | $5,593 | $11,720 | $2,095,055 |
| 108 | $6,111 | $5,609 | $11,720 | $2,089,445 |
$140,641
$74,393
$66,248
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,094 | $5,626 | $11,720 | $2,083,819 |
| 110 | $6,078 | $5,642 | $11,720 | $2,078,177 |
| 111 | $6,061 | $5,659 | $11,720 | $2,072,518 |
| 112 | $6,045 | $5,675 | $11,720 | $2,066,843 |
| 113 | $6,028 | $5,692 | $11,720 | $2,061,151 |
| 114 | $6,012 | $5,708 | $11,720 | $2,055,443 |
| 115 | $5,995 | $5,725 | $11,720 | $2,049,718 |
| 116 | $5,978 | $5,742 | $11,720 | $2,043,976 |
| 117 | $5,962 | $5,758 | $11,720 | $2,038,218 |
| 118 | $5,945 | $5,775 | $11,720 | $2,032,443 |
| 119 | $5,928 | $5,792 | $11,720 | $2,026,650 |
| 120 | $5,911 | $5,809 | $11,720 | $2,020,841 |
$140,641
$72,037
$68,604
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,894 | $5,826 | $11,720 | $2,015,016 |
| 122 | $5,877 | $5,843 | $11,720 | $2,009,173 |
| 123 | $5,860 | $5,860 | $11,720 | $2,003,313 |
| 124 | $5,843 | $5,877 | $11,720 | $1,997,436 |
| 125 | $5,826 | $5,894 | $11,720 | $1,991,541 |
| 126 | $5,809 | $5,911 | $11,720 | $1,985,630 |
| 127 | $5,791 | $5,929 | $11,720 | $1,979,701 |
| 128 | $5,774 | $5,946 | $11,720 | $1,973,755 |
| 129 | $5,757 | $5,963 | $11,720 | $1,967,792 |
| 130 | $5,739 | $5,981 | $11,720 | $1,961,811 |
| 131 | $5,722 | $5,998 | $11,720 | $1,955,813 |
| 132 | $5,704 | $6,016 | $11,720 | $1,949,798 |
$140,641
$69,597
$71,044
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,687 | $6,033 | $11,720 | $1,943,764 |
| 134 | $5,669 | $6,051 | $11,720 | $1,937,714 |
| 135 | $5,652 | $6,068 | $11,720 | $1,931,645 |
| 136 | $5,634 | $6,086 | $11,720 | $1,925,559 |
| 137 | $5,616 | $6,104 | $11,720 | $1,919,455 |
| 138 | $5,598 | $6,122 | $11,720 | $1,913,334 |
| 139 | $5,581 | $6,140 | $11,720 | $1,907,194 |
| 140 | $5,563 | $6,157 | $11,720 | $1,901,037 |
| 141 | $5,545 | $6,175 | $11,720 | $1,894,861 |
| 142 | $5,527 | $6,193 | $11,720 | $1,888,668 |
| 143 | $5,509 | $6,211 | $11,720 | $1,882,457 |
| 144 | $5,490 | $6,230 | $11,720 | $1,876,227 |
$140,641
$67,070
$73,571
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,472 | $6,248 | $11,720 | $1,869,979 |
| 146 | $5,454 | $6,266 | $11,720 | $1,863,713 |
| 147 | $5,436 | $6,284 | $11,720 | $1,857,429 |
| 148 | $5,418 | $6,303 | $11,720 | $1,851,127 |
| 149 | $5,399 | $6,321 | $11,720 | $1,844,806 |
| 150 | $5,381 | $6,339 | $11,720 | $1,838,466 |
| 151 | $5,362 | $6,358 | $11,720 | $1,832,108 |
| 152 | $5,344 | $6,376 | $11,720 | $1,825,732 |
| 153 | $5,325 | $6,395 | $11,720 | $1,819,337 |
| 154 | $5,306 | $6,414 | $11,720 | $1,812,923 |
| 155 | $5,288 | $6,432 | $11,720 | $1,806,491 |
| 156 | $5,269 | $6,451 | $11,720 | $1,800,040 |
$140,641
$64,453
$76,187
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,250 | $6,470 | $11,720 | $1,793,570 |
| 158 | $5,231 | $6,489 | $11,720 | $1,787,081 |
| 159 | $5,212 | $6,508 | $11,720 | $1,780,573 |
| 160 | $5,193 | $6,527 | $11,720 | $1,774,046 |
| 161 | $5,174 | $6,546 | $11,720 | $1,767,501 |
| 162 | $5,155 | $6,565 | $11,720 | $1,760,936 |
| 163 | $5,136 | $6,584 | $11,720 | $1,754,352 |
| 164 | $5,117 | $6,603 | $11,720 | $1,747,749 |
| 165 | $5,098 | $6,622 | $11,720 | $1,741,126 |
| 166 | $5,078 | $6,642 | $11,720 | $1,734,484 |
| 167 | $5,059 | $6,661 | $11,720 | $1,727,823 |
| 168 | $5,039 | $6,681 | $11,720 | $1,721,143 |
$140,641
$61,744
$78,897
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,020 | $6,700 | $11,720 | $1,714,443 |
| 170 | $5,000 | $6,720 | $11,720 | $1,707,723 |
| 171 | $4,981 | $6,739 | $11,720 | $1,700,984 |
| 172 | $4,961 | $6,759 | $11,720 | $1,694,225 |
| 173 | $4,941 | $6,779 | $11,720 | $1,687,446 |
| 174 | $4,922 | $6,798 | $11,720 | $1,680,648 |
| 175 | $4,902 | $6,818 | $11,720 | $1,673,830 |
| 176 | $4,882 | $6,838 | $11,720 | $1,666,992 |
| 177 | $4,862 | $6,858 | $11,720 | $1,660,134 |
| 178 | $4,842 | $6,878 | $11,720 | $1,653,256 |
| 179 | $4,822 | $6,898 | $11,720 | $1,646,358 |
| 180 | $4,802 | $6,918 | $11,720 | $1,639,439 |
$140,641
$58,938
$81,703
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,782 | $6,938 | $11,720 | $1,632,501 |
| 182 | $4,761 | $6,959 | $11,720 | $1,625,542 |
| 183 | $4,741 | $6,979 | $11,720 | $1,618,564 |
| 184 | $4,721 | $6,999 | $11,720 | $1,611,564 |
| 185 | $4,700 | $7,020 | $11,720 | $1,604,545 |
| 186 | $4,680 | $7,040 | $11,720 | $1,597,504 |
| 187 | $4,659 | $7,061 | $11,720 | $1,590,444 |
| 188 | $4,639 | $7,081 | $11,720 | $1,583,363 |
| 189 | $4,618 | $7,102 | $11,720 | $1,576,261 |
| 190 | $4,597 | $7,123 | $11,720 | $1,569,138 |
| 191 | $4,577 | $7,143 | $11,720 | $1,561,995 |
| 192 | $4,556 | $7,164 | $11,720 | $1,554,830 |
$140,641
$56,032
$84,609
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,535 | $7,185 | $11,720 | $1,547,645 |
| 194 | $4,514 | $7,206 | $11,720 | $1,540,439 |
| 195 | $4,493 | $7,227 | $11,720 | $1,533,212 |
| 196 | $4,472 | $7,248 | $11,720 | $1,525,964 |
| 197 | $4,451 | $7,269 | $11,720 | $1,518,694 |
| 198 | $4,430 | $7,291 | $11,720 | $1,511,404 |
| 199 | $4,408 | $7,312 | $11,720 | $1,504,092 |
| 200 | $4,387 | $7,333 | $11,720 | $1,496,759 |
| 201 | $4,366 | $7,355 | $11,720 | $1,489,404 |
| 202 | $4,344 | $7,376 | $11,720 | $1,482,028 |
| 203 | $4,323 | $7,397 | $11,720 | $1,474,631 |
| 204 | $4,301 | $7,419 | $11,720 | $1,467,212 |
$140,641
$53,022
$87,618
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,279 | $7,441 | $11,720 | $1,459,771 |
| 206 | $4,258 | $7,462 | $11,720 | $1,452,309 |
| 207 | $4,236 | $7,484 | $11,720 | $1,444,825 |
| 208 | $4,214 | $7,506 | $11,720 | $1,437,319 |
| 209 | $4,192 | $7,528 | $11,720 | $1,429,791 |
| 210 | $4,170 | $7,550 | $11,720 | $1,422,241 |
| 211 | $4,148 | $7,572 | $11,720 | $1,414,669 |
| 212 | $4,126 | $7,594 | $11,720 | $1,407,075 |
| 213 | $4,104 | $7,616 | $11,720 | $1,399,459 |
| 214 | $4,082 | $7,638 | $11,720 | $1,391,821 |
| 215 | $4,059 | $7,661 | $11,720 | $1,384,160 |
| 216 | $4,037 | $7,683 | $11,720 | $1,376,477 |
$140,641
$49,906
$90,735
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,015 | $7,705 | $11,720 | $1,368,772 |
| 218 | $3,992 | $7,728 | $11,720 | $1,361,044 |
| 219 | $3,970 | $7,750 | $11,720 | $1,353,294 |
| 220 | $3,947 | $7,773 | $11,720 | $1,345,521 |
| 221 | $3,924 | $7,796 | $11,720 | $1,337,725 |
| 222 | $3,902 | $7,818 | $11,720 | $1,329,907 |
| 223 | $3,879 | $7,841 | $11,720 | $1,322,066 |
| 224 | $3,856 | $7,864 | $11,720 | $1,314,201 |
| 225 | $3,833 | $7,887 | $11,720 | $1,306,315 |
| 226 | $3,810 | $7,910 | $11,720 | $1,298,405 |
| 227 | $3,787 | $7,933 | $11,720 | $1,290,471 |
| 228 | $3,764 | $7,956 | $11,720 | $1,282,515 |
$140,641
$46,679
$93,962
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,741 | $7,979 | $11,720 | $1,274,536 |
| 230 | $3,717 | $8,003 | $11,720 | $1,266,533 |
| 231 | $3,694 | $8,026 | $11,720 | $1,258,507 |
| 232 | $3,671 | $8,049 | $11,720 | $1,250,458 |
| 233 | $3,647 | $8,073 | $11,720 | $1,242,385 |
| 234 | $3,624 | $8,096 | $11,720 | $1,234,288 |
| 235 | $3,600 | $8,120 | $11,720 | $1,226,168 |
| 236 | $3,576 | $8,144 | $11,720 | $1,218,025 |
| 237 | $3,553 | $8,167 | $11,720 | $1,209,857 |
| 238 | $3,529 | $8,191 | $11,720 | $1,201,666 |
| 239 | $3,505 | $8,215 | $11,720 | $1,193,451 |
| 240 | $3,481 | $8,239 | $11,720 | $1,185,211 |
$140,641
$43,337
$97,304
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,457 | $8,263 | $11,720 | $1,176,948 |
| 242 | $3,433 | $8,287 | $11,720 | $1,168,661 |
| 243 | $3,409 | $8,311 | $11,720 | $1,160,349 |
| 244 | $3,384 | $8,336 | $11,720 | $1,152,014 |
| 245 | $3,360 | $8,360 | $11,720 | $1,143,654 |
| 246 | $3,336 | $8,384 | $11,720 | $1,135,269 |
| 247 | $3,311 | $8,409 | $11,720 | $1,126,860 |
| 248 | $3,287 | $8,433 | $11,720 | $1,118,427 |
| 249 | $3,262 | $8,458 | $11,720 | $1,109,969 |
| 250 | $3,237 | $8,483 | $11,720 | $1,101,486 |
| 251 | $3,213 | $8,507 | $11,720 | $1,092,979 |
| 252 | $3,188 | $8,532 | $11,720 | $1,084,447 |
$140,641
$39,876
$100,765
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,163 | $8,557 | $11,720 | $1,075,890 |
| 254 | $3,138 | $8,582 | $11,720 | $1,067,308 |
| 255 | $3,113 | $8,607 | $11,720 | $1,058,701 |
| 256 | $3,088 | $8,632 | $11,720 | $1,050,068 |
| 257 | $3,063 | $8,657 | $11,720 | $1,041,411 |
| 258 | $3,037 | $8,683 | $11,720 | $1,032,728 |
| 259 | $3,012 | $8,708 | $11,720 | $1,024,020 |
| 260 | $2,987 | $8,733 | $11,720 | $1,015,287 |
| 261 | $2,961 | $8,759 | $11,720 | $1,006,528 |
| 262 | $2,936 | $8,784 | $11,720 | $997,744 |
| 263 | $2,910 | $8,810 | $11,720 | $988,934 |
| 264 | $2,884 | $8,836 | $11,720 | $980,098 |
$140,641
$36,292
$104,349
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,859 | $8,861 | $11,720 | $971,237 |
| 266 | $2,833 | $8,887 | $11,720 | $962,350 |
| 267 | $2,807 | $8,913 | $11,720 | $953,436 |
| 268 | $2,781 | $8,939 | $11,720 | $944,497 |
| 269 | $2,755 | $8,965 | $11,720 | $935,532 |
| 270 | $2,729 | $8,991 | $11,720 | $926,540 |
| 271 | $2,702 | $9,018 | $11,720 | $917,523 |
| 272 | $2,676 | $9,044 | $11,720 | $908,479 |
| 273 | $2,650 | $9,070 | $11,720 | $899,408 |
| 274 | $2,623 | $9,097 | $11,720 | $890,312 |
| 275 | $2,597 | $9,123 | $11,720 | $881,188 |
| 276 | $2,570 | $9,150 | $11,720 | $872,038 |
$140,641
$32,581
$108,060
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,543 | $9,177 | $11,720 | $862,862 |
| 278 | $2,517 | $9,203 | $11,720 | $853,658 |
| 279 | $2,490 | $9,230 | $11,720 | $844,428 |
| 280 | $2,463 | $9,257 | $11,720 | $835,171 |
| 281 | $2,436 | $9,284 | $11,720 | $825,887 |
| 282 | $2,409 | $9,311 | $11,720 | $816,576 |
| 283 | $2,382 | $9,338 | $11,720 | $807,237 |
| 284 | $2,354 | $9,366 | $11,720 | $797,872 |
| 285 | $2,327 | $9,393 | $11,720 | $788,479 |
| 286 | $2,300 | $9,420 | $11,720 | $779,058 |
| 287 | $2,272 | $9,448 | $11,720 | $769,611 |
| 288 | $2,245 | $9,475 | $11,720 | $760,135 |
$140,641
$28,738
$111,903
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,217 | $9,503 | $11,720 | $750,632 |
| 290 | $2,189 | $9,531 | $11,720 | $741,101 |
| 291 | $2,162 | $9,559 | $11,720 | $731,543 |
| 292 | $2,134 | $9,586 | $11,720 | $721,957 |
| 293 | $2,106 | $9,614 | $11,720 | $712,342 |
| 294 | $2,078 | $9,642 | $11,720 | $702,700 |
| 295 | $2,050 | $9,671 | $11,720 | $693,029 |
| 296 | $2,021 | $9,699 | $11,720 | $683,331 |
| 297 | $1,993 | $9,727 | $11,720 | $673,604 |
| 298 | $1,965 | $9,755 | $11,720 | $663,848 |
| 299 | $1,936 | $9,784 | $11,720 | $654,064 |
| 300 | $1,908 | $9,812 | $11,720 | $644,252 |
$140,641
$24,758
$115,883
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,879 | $9,841 | $11,720 | $634,411 |
| 302 | $1,850 | $9,870 | $11,720 | $624,541 |
| 303 | $1,822 | $9,898 | $11,720 | $614,643 |
| 304 | $1,793 | $9,927 | $11,720 | $604,715 |
| 305 | $1,764 | $9,956 | $11,720 | $594,759 |
| 306 | $1,735 | $9,985 | $11,720 | $584,774 |
| 307 | $1,706 | $10,014 | $11,720 | $574,759 |
| 308 | $1,676 | $10,044 | $11,720 | $564,716 |
| 309 | $1,647 | $10,073 | $11,720 | $554,643 |
| 310 | $1,618 | $10,102 | $11,720 | $544,540 |
| 311 | $1,588 | $10,132 | $11,720 | $534,408 |
| 312 | $1,559 | $10,161 | $11,720 | $524,247 |
$140,641
$20,636
$120,005
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,529 | $10,191 | $11,720 | $514,056 |
| 314 | $1,499 | $10,221 | $11,720 | $503,835 |
| 315 | $1,470 | $10,251 | $11,720 | $493,585 |
| 316 | $1,440 | $10,280 | $11,720 | $483,304 |
| 317 | $1,410 | $10,310 | $11,720 | $472,994 |
| 318 | $1,380 | $10,341 | $11,720 | $462,653 |
| 319 | $1,349 | $10,371 | $11,720 | $452,283 |
| 320 | $1,319 | $10,401 | $11,720 | $441,882 |
| 321 | $1,289 | $10,431 | $11,720 | $431,451 |
| 322 | $1,258 | $10,462 | $11,720 | $420,989 |
| 323 | $1,228 | $10,492 | $11,720 | $410,497 |
| 324 | $1,197 | $10,523 | $11,720 | $399,974 |
$140,641
$16,368
$124,273
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,167 | $10,553 | $11,720 | $389,420 |
| 326 | $1,136 | $10,584 | $11,720 | $378,836 |
| 327 | $1,105 | $10,615 | $11,720 | $368,221 |
| 328 | $1,074 | $10,646 | $11,720 | $357,575 |
| 329 | $1,043 | $10,677 | $11,720 | $346,898 |
| 330 | $1,012 | $10,708 | $11,720 | $336,190 |
| 331 | $981 | $10,740 | $11,720 | $325,450 |
| 332 | $949 | $10,771 | $11,720 | $314,679 |
| 333 | $918 | $10,802 | $11,720 | $303,877 |
| 334 | $886 | $10,834 | $11,720 | $293,043 |
| 335 | $855 | $10,865 | $11,720 | $282,178 |
| 336 | $823 | $10,897 | $11,720 | $271,281 |
$140,641
$11,948
$128,693
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $791 | $10,929 | $11,720 | $260,352 |
| 338 | $759 | $10,961 | $11,720 | $249,391 |
| 339 | $727 | $10,993 | $11,720 | $238,399 |
| 340 | $695 | $11,025 | $11,720 | $227,374 |
| 341 | $663 | $11,057 | $11,720 | $216,317 |
| 342 | $631 | $11,089 | $11,720 | $205,228 |
| 343 | $599 | $11,121 | $11,720 | $194,106 |
| 344 | $566 | $11,154 | $11,720 | $182,952 |
| 345 | $534 | $11,186 | $11,720 | $171,766 |
| 346 | $501 | $11,219 | $11,720 | $160,547 |
| 347 | $468 | $11,252 | $11,720 | $149,295 |
| 348 | $435 | $11,285 | $11,720 | $138,010 |
$140,641
$7,370
$133,270
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $403 | $11,318 | $11,720 | $126,693 |
| 350 | $370 | $11,351 | $11,720 | $115,342 |
| 351 | $336 | $11,384 | $11,720 | $103,959 |
| 352 | $303 | $11,417 | $11,720 | $92,542 |
| 353 | $270 | $11,450 | $11,720 | $81,092 |
| 354 | $237 | $11,484 | $11,720 | $69,608 |
| 355 | $203 | $11,517 | $11,720 | $58,091 |
| 356 | $169 | $11,551 | $11,720 | $46,540 |
| 357 | $136 | $11,584 | $11,720 | $34,956 |
| 358 | $102 | $11,618 | $11,720 | $23,338 |
| 359 | $68 | $11,652 | $11,720 | $11,686 |
| 360 | $34 | $11,686 | $11,720 | $0 |
$140,641
$2,630
$138,010
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。
