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
$700 萬
$830 萬
$850 萬
$770 萬
552 呎
@15,036
759 呎
@10,935
$830 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,890 | $12,210 | $10,006 | $8,540 |
| 1.500 | $16,481 | $12,812 | $10,618 | $9,163 |
| 2.000 | $17,085 | $13,431 | $11,253 | $9,813 |
| 2.500 | $17,703 | $14,069 | $11,911 | $10,490 |
| 3.000 | $18,335 | $14,725 | $12,590 | $11,194 |
| 3.500 | $18,980 | $15,398 | $13,292 | $11,922 |
| 4.000 | $19,639 | $16,089 | $14,014 | $12,675 |
| 4.500 | $20,311 | $16,797 | $14,757 | $13,452 |
| 5.000 | $20,996 | $17,522 | $15,521 | $14,253 |
| 5.500 | $21,694 | $18,263 | $16,304 | $15,075 |
| 6.000 | $22,404 | $19,021 | $17,106 | $15,918 |
每月供款$11,923
30年
$2,655,000
$1,636,970
$4,291,970
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,744 | $4,178 | $11,922 | $2,650,822 |
| 2 | $7,732 | $4,191 | $11,922 | $2,646,631 |
| 3 | $7,719 | $4,203 | $11,922 | $2,642,428 |
| 4 | $7,707 | $4,215 | $11,922 | $2,638,213 |
| 5 | $7,695 | $4,227 | $11,922 | $2,633,986 |
| 6 | $7,682 | $4,240 | $11,922 | $2,629,746 |
| 7 | $7,670 | $4,252 | $11,922 | $2,625,494 |
| 8 | $7,658 | $4,264 | $11,922 | $2,621,230 |
| 9 | $7,645 | $4,277 | $11,922 | $2,616,953 |
| 10 | $7,633 | $4,289 | $11,922 | $2,612,663 |
| 11 | $7,620 | $4,302 | $11,922 | $2,608,362 |
| 12 | $7,608 | $4,314 | $11,922 | $2,604,047 |
$143,066
$92,113
$50,953
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,595 | $4,327 | $11,922 | $2,599,720 |
| 14 | $7,583 | $4,340 | $11,922 | $2,595,381 |
| 15 | $7,570 | $4,352 | $11,922 | $2,591,028 |
| 16 | $7,557 | $4,365 | $11,922 | $2,586,663 |
| 17 | $7,544 | $4,378 | $11,922 | $2,582,286 |
| 18 | $7,532 | $4,390 | $11,922 | $2,577,895 |
| 19 | $7,519 | $4,403 | $11,922 | $2,573,492 |
| 20 | $7,506 | $4,416 | $11,922 | $2,569,076 |
| 21 | $7,493 | $4,429 | $11,922 | $2,564,647 |
| 22 | $7,480 | $4,442 | $11,922 | $2,560,205 |
| 23 | $7,467 | $4,455 | $11,922 | $2,555,750 |
| 24 | $7,454 | $4,468 | $11,922 | $2,551,282 |
$143,066
$90,301
$52,765
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,441 | $4,481 | $11,922 | $2,546,801 |
| 26 | $7,428 | $4,494 | $11,922 | $2,542,307 |
| 27 | $7,415 | $4,507 | $11,922 | $2,537,800 |
| 28 | $7,402 | $4,520 | $11,922 | $2,533,280 |
| 29 | $7,389 | $4,533 | $11,922 | $2,528,747 |
| 30 | $7,376 | $4,547 | $11,922 | $2,524,200 |
| 31 | $7,362 | $4,560 | $11,922 | $2,519,640 |
| 32 | $7,349 | $4,573 | $11,922 | $2,515,067 |
| 33 | $7,336 | $4,587 | $11,922 | $2,510,480 |
| 34 | $7,322 | $4,600 | $11,922 | $2,505,880 |
| 35 | $7,309 | $4,613 | $11,922 | $2,501,267 |
| 36 | $7,295 | $4,627 | $11,922 | $2,496,640 |
$143,066
$88,424
$54,642
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,282 | $4,640 | $11,922 | $2,492,000 |
| 38 | $7,268 | $4,654 | $11,922 | $2,487,346 |
| 39 | $7,255 | $4,667 | $11,922 | $2,482,679 |
| 40 | $7,241 | $4,681 | $11,922 | $2,477,998 |
| 41 | $7,227 | $4,695 | $11,922 | $2,473,303 |
| 42 | $7,214 | $4,708 | $11,922 | $2,468,595 |
| 43 | $7,200 | $4,722 | $11,922 | $2,463,873 |
| 44 | $7,186 | $4,736 | $11,922 | $2,459,137 |
| 45 | $7,172 | $4,750 | $11,922 | $2,454,387 |
| 46 | $7,159 | $4,764 | $11,922 | $2,449,624 |
| 47 | $7,145 | $4,777 | $11,922 | $2,444,846 |
| 48 | $7,131 | $4,791 | $11,922 | $2,440,055 |
$143,066
$86,480
$56,585
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,117 | $4,805 | $11,922 | $2,435,250 |
| 50 | $7,103 | $4,819 | $11,922 | $2,430,430 |
| 51 | $7,089 | $4,833 | $11,922 | $2,425,597 |
| 52 | $7,075 | $4,847 | $11,922 | $2,420,750 |
| 53 | $7,061 | $4,862 | $11,922 | $2,415,888 |
| 54 | $7,046 | $4,876 | $11,922 | $2,411,012 |
| 55 | $7,032 | $4,890 | $11,922 | $2,406,122 |
| 56 | $7,018 | $4,904 | $11,922 | $2,401,218 |
| 57 | $7,004 | $4,919 | $11,922 | $2,396,299 |
| 58 | $6,989 | $4,933 | $11,922 | $2,391,366 |
| 59 | $6,975 | $4,947 | $11,922 | $2,386,419 |
| 60 | $6,960 | $4,962 | $11,922 | $2,381,457 |
$143,066
$84,468
$58,598
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,946 | $4,976 | $11,922 | $2,376,481 |
| 62 | $6,931 | $4,991 | $11,922 | $2,371,490 |
| 63 | $6,917 | $5,005 | $11,922 | $2,366,485 |
| 64 | $6,902 | $5,020 | $11,922 | $2,361,465 |
| 65 | $6,888 | $5,035 | $11,922 | $2,356,431 |
| 66 | $6,873 | $5,049 | $11,922 | $2,351,381 |
| 67 | $6,858 | $5,064 | $11,922 | $2,346,317 |
| 68 | $6,843 | $5,079 | $11,922 | $2,341,239 |
| 69 | $6,829 | $5,094 | $11,922 | $2,336,145 |
| 70 | $6,814 | $5,108 | $11,922 | $2,331,037 |
| 71 | $6,799 | $5,123 | $11,922 | $2,325,914 |
| 72 | $6,784 | $5,138 | $11,922 | $2,320,775 |
$143,066
$82,384
$60,682
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,769 | $5,153 | $11,922 | $2,315,622 |
| 74 | $6,754 | $5,168 | $11,922 | $2,310,454 |
| 75 | $6,739 | $5,183 | $11,922 | $2,305,271 |
| 76 | $6,724 | $5,198 | $11,922 | $2,300,072 |
| 77 | $6,709 | $5,214 | $11,922 | $2,294,859 |
| 78 | $6,693 | $5,229 | $11,922 | $2,289,630 |
| 79 | $6,678 | $5,244 | $11,922 | $2,284,386 |
| 80 | $6,663 | $5,259 | $11,922 | $2,279,126 |
| 81 | $6,647 | $5,275 | $11,922 | $2,273,852 |
| 82 | $6,632 | $5,290 | $11,922 | $2,268,562 |
| 83 | $6,617 | $5,305 | $11,922 | $2,263,256 |
| 84 | $6,601 | $5,321 | $11,922 | $2,257,935 |
$143,066
$80,225
$62,840
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,586 | $5,336 | $11,922 | $2,252,599 |
| 86 | $6,570 | $5,352 | $11,922 | $2,247,247 |
| 87 | $6,554 | $5,368 | $11,922 | $2,241,879 |
| 88 | $6,539 | $5,383 | $11,922 | $2,236,496 |
| 89 | $6,523 | $5,399 | $11,922 | $2,231,097 |
| 90 | $6,507 | $5,415 | $11,922 | $2,225,682 |
| 91 | $6,492 | $5,431 | $11,922 | $2,220,251 |
| 92 | $6,476 | $5,446 | $11,922 | $2,214,805 |
| 93 | $6,460 | $5,462 | $11,922 | $2,209,343 |
| 94 | $6,444 | $5,478 | $11,922 | $2,203,864 |
| 95 | $6,428 | $5,494 | $11,922 | $2,198,370 |
| 96 | $6,412 | $5,510 | $11,922 | $2,192,860 |
$143,066
$77,990
$65,075
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,396 | $5,526 | $11,922 | $2,187,334 |
| 98 | $6,380 | $5,542 | $11,922 | $2,181,791 |
| 99 | $6,364 | $5,559 | $11,922 | $2,176,233 |
| 100 | $6,347 | $5,575 | $11,922 | $2,170,658 |
| 101 | $6,331 | $5,591 | $11,922 | $2,165,067 |
| 102 | $6,315 | $5,607 | $11,922 | $2,159,459 |
| 103 | $6,298 | $5,624 | $11,922 | $2,153,836 |
| 104 | $6,282 | $5,640 | $11,922 | $2,148,196 |
| 105 | $6,266 | $5,657 | $11,922 | $2,142,539 |
| 106 | $6,249 | $5,673 | $11,922 | $2,136,866 |
| 107 | $6,233 | $5,690 | $11,922 | $2,131,176 |
| 108 | $6,216 | $5,706 | $11,922 | $2,125,470 |
$143,066
$75,676
$67,390
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,199 | $5,723 | $11,922 | $2,119,747 |
| 110 | $6,183 | $5,740 | $11,922 | $2,114,008 |
| 111 | $6,166 | $5,756 | $11,922 | $2,108,251 |
| 112 | $6,149 | $5,773 | $11,922 | $2,102,478 |
| 113 | $6,132 | $5,790 | $11,922 | $2,096,689 |
| 114 | $6,115 | $5,807 | $11,922 | $2,090,882 |
| 115 | $6,098 | $5,824 | $11,922 | $2,085,058 |
| 116 | $6,081 | $5,841 | $11,922 | $2,079,217 |
| 117 | $6,064 | $5,858 | $11,922 | $2,073,360 |
| 118 | $6,047 | $5,875 | $11,922 | $2,067,485 |
| 119 | $6,030 | $5,892 | $11,922 | $2,061,593 |
| 120 | $6,013 | $5,909 | $11,922 | $2,055,684 |
$143,066
$73,279
$69,787
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,996 | $5,926 | $11,922 | $2,049,757 |
| 122 | $5,978 | $5,944 | $11,922 | $2,043,813 |
| 123 | $5,961 | $5,961 | $11,922 | $2,037,852 |
| 124 | $5,944 | $5,978 | $11,922 | $2,031,874 |
| 125 | $5,926 | $5,996 | $11,922 | $2,025,878 |
| 126 | $5,909 | $6,013 | $11,922 | $2,019,865 |
| 127 | $5,891 | $6,031 | $11,922 | $2,013,834 |
| 128 | $5,874 | $6,048 | $11,922 | $2,007,786 |
| 129 | $5,856 | $6,066 | $11,922 | $2,001,719 |
| 130 | $5,838 | $6,084 | $11,922 | $1,995,636 |
| 131 | $5,821 | $6,102 | $11,922 | $1,989,534 |
| 132 | $5,803 | $6,119 | $11,922 | $1,983,415 |
$143,066
$70,797
$72,269
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,785 | $6,137 | $11,922 | $1,977,278 |
| 134 | $5,767 | $6,155 | $11,922 | $1,971,123 |
| 135 | $5,749 | $6,173 | $11,922 | $1,964,950 |
| 136 | $5,731 | $6,191 | $11,922 | $1,958,759 |
| 137 | $5,713 | $6,209 | $11,922 | $1,952,549 |
| 138 | $5,695 | $6,227 | $11,922 | $1,946,322 |
| 139 | $5,677 | $6,245 | $11,922 | $1,940,077 |
| 140 | $5,659 | $6,264 | $11,922 | $1,933,813 |
| 141 | $5,640 | $6,282 | $11,922 | $1,927,531 |
| 142 | $5,622 | $6,300 | $11,922 | $1,921,231 |
| 143 | $5,604 | $6,319 | $11,922 | $1,914,913 |
| 144 | $5,585 | $6,337 | $11,922 | $1,908,576 |
$143,066
$68,227
$74,839
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,567 | $6,355 | $11,922 | $1,902,220 |
| 146 | $5,548 | $6,374 | $11,922 | $1,895,846 |
| 147 | $5,530 | $6,393 | $11,922 | $1,889,454 |
| 148 | $5,511 | $6,411 | $11,922 | $1,883,042 |
| 149 | $5,492 | $6,430 | $11,922 | $1,876,613 |
| 150 | $5,473 | $6,449 | $11,922 | $1,870,164 |
| 151 | $5,455 | $6,467 | $11,922 | $1,863,696 |
| 152 | $5,436 | $6,486 | $11,922 | $1,857,210 |
| 153 | $5,417 | $6,505 | $11,922 | $1,850,705 |
| 154 | $5,398 | $6,524 | $11,922 | $1,844,180 |
| 155 | $5,379 | $6,543 | $11,922 | $1,837,637 |
| 156 | $5,360 | $6,562 | $11,922 | $1,831,075 |
$143,066
$65,565
$77,501
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,341 | $6,582 | $11,922 | $1,824,493 |
| 158 | $5,321 | $6,601 | $11,922 | $1,817,893 |
| 159 | $5,302 | $6,620 | $11,922 | $1,811,273 |
| 160 | $5,283 | $6,639 | $11,922 | $1,804,633 |
| 161 | $5,264 | $6,659 | $11,922 | $1,797,975 |
| 162 | $5,244 | $6,678 | $11,922 | $1,791,297 |
| 163 | $5,225 | $6,698 | $11,922 | $1,784,599 |
| 164 | $5,205 | $6,717 | $11,922 | $1,777,882 |
| 165 | $5,185 | $6,737 | $11,922 | $1,771,146 |
| 166 | $5,166 | $6,756 | $11,922 | $1,764,389 |
| 167 | $5,146 | $6,776 | $11,922 | $1,757,613 |
| 168 | $5,126 | $6,796 | $11,922 | $1,750,818 |
$143,066
$62,808
$80,257
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,107 | $6,816 | $11,922 | $1,744,002 |
| 170 | $5,087 | $6,835 | $11,922 | $1,737,166 |
| 171 | $5,067 | $6,855 | $11,922 | $1,730,311 |
| 172 | $5,047 | $6,875 | $11,922 | $1,723,436 |
| 173 | $5,027 | $6,895 | $11,922 | $1,716,540 |
| 174 | $5,007 | $6,916 | $11,922 | $1,709,625 |
| 175 | $4,986 | $6,936 | $11,922 | $1,702,689 |
| 176 | $4,966 | $6,956 | $11,922 | $1,695,733 |
| 177 | $4,946 | $6,976 | $11,922 | $1,688,757 |
| 178 | $4,926 | $6,997 | $11,922 | $1,681,760 |
| 179 | $4,905 | $7,017 | $11,922 | $1,674,743 |
| 180 | $4,885 | $7,037 | $11,922 | $1,667,706 |
$143,066
$59,954
$83,112
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,864 | $7,058 | $11,922 | $1,660,648 |
| 182 | $4,844 | $7,079 | $11,922 | $1,653,569 |
| 183 | $4,823 | $7,099 | $11,922 | $1,646,470 |
| 184 | $4,802 | $7,120 | $11,922 | $1,639,350 |
| 185 | $4,781 | $7,141 | $11,922 | $1,632,209 |
| 186 | $4,761 | $7,162 | $11,922 | $1,625,048 |
| 187 | $4,740 | $7,182 | $11,922 | $1,617,865 |
| 188 | $4,719 | $7,203 | $11,922 | $1,610,662 |
| 189 | $4,698 | $7,224 | $11,922 | $1,603,438 |
| 190 | $4,677 | $7,245 | $11,922 | $1,596,192 |
| 191 | $4,656 | $7,267 | $11,922 | $1,588,926 |
| 192 | $4,634 | $7,288 | $11,922 | $1,581,638 |
$143,066
$56,998
$86,068
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,613 | $7,309 | $11,922 | $1,574,329 |
| 194 | $4,592 | $7,330 | $11,922 | $1,566,998 |
| 195 | $4,570 | $7,352 | $11,922 | $1,559,647 |
| 196 | $4,549 | $7,373 | $11,922 | $1,552,273 |
| 197 | $4,527 | $7,395 | $11,922 | $1,544,879 |
| 198 | $4,506 | $7,416 | $11,922 | $1,537,463 |
| 199 | $4,484 | $7,438 | $11,922 | $1,530,025 |
| 200 | $4,463 | $7,460 | $11,922 | $1,522,565 |
| 201 | $4,441 | $7,481 | $11,922 | $1,515,084 |
| 202 | $4,419 | $7,503 | $11,922 | $1,507,581 |
| 203 | $4,397 | $7,525 | $11,922 | $1,500,056 |
| 204 | $4,375 | $7,547 | $11,922 | $1,492,509 |
$143,066
$53,937
$89,129
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,353 | $7,569 | $11,922 | $1,484,940 |
| 206 | $4,331 | $7,591 | $11,922 | $1,477,349 |
| 207 | $4,309 | $7,613 | $11,922 | $1,469,735 |
| 208 | $4,287 | $7,635 | $11,922 | $1,462,100 |
| 209 | $4,264 | $7,658 | $11,922 | $1,454,442 |
| 210 | $4,242 | $7,680 | $11,922 | $1,446,762 |
| 211 | $4,220 | $7,702 | $11,922 | $1,439,060 |
| 212 | $4,197 | $7,725 | $11,922 | $1,431,335 |
| 213 | $4,175 | $7,747 | $11,922 | $1,423,588 |
| 214 | $4,152 | $7,770 | $11,922 | $1,415,818 |
| 215 | $4,129 | $7,793 | $11,922 | $1,408,025 |
| 216 | $4,107 | $7,815 | $11,922 | $1,400,210 |
$143,066
$50,767
$92,299
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,084 | $7,838 | $11,922 | $1,392,371 |
| 218 | $4,061 | $7,861 | $11,922 | $1,384,510 |
| 219 | $4,038 | $7,884 | $11,922 | $1,376,626 |
| 220 | $4,015 | $7,907 | $11,922 | $1,368,719 |
| 221 | $3,992 | $7,930 | $11,922 | $1,360,789 |
| 222 | $3,969 | $7,953 | $11,922 | $1,352,836 |
| 223 | $3,946 | $7,976 | $11,922 | $1,344,860 |
| 224 | $3,923 | $8,000 | $11,922 | $1,336,860 |
| 225 | $3,899 | $8,023 | $11,922 | $1,328,837 |
| 226 | $3,876 | $8,046 | $11,922 | $1,320,791 |
| 227 | $3,852 | $8,070 | $11,922 | $1,312,721 |
| 228 | $3,829 | $8,093 | $11,922 | $1,304,628 |
$143,066
$47,484
$95,582
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,805 | $8,117 | $11,922 | $1,296,511 |
| 230 | $3,781 | $8,141 | $11,922 | $1,288,370 |
| 231 | $3,758 | $8,164 | $11,922 | $1,280,206 |
| 232 | $3,734 | $8,188 | $11,922 | $1,272,017 |
| 233 | $3,710 | $8,212 | $11,922 | $1,263,805 |
| 234 | $3,686 | $8,236 | $11,922 | $1,255,569 |
| 235 | $3,662 | $8,260 | $11,922 | $1,247,309 |
| 236 | $3,638 | $8,284 | $11,922 | $1,239,025 |
| 237 | $3,614 | $8,308 | $11,922 | $1,230,717 |
| 238 | $3,590 | $8,333 | $11,922 | $1,222,384 |
| 239 | $3,565 | $8,357 | $11,922 | $1,214,027 |
| 240 | $3,541 | $8,381 | $11,922 | $1,205,646 |
$143,066
$44,084
$98,981
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,516 | $8,406 | $11,922 | $1,197,240 |
| 242 | $3,492 | $8,430 | $11,922 | $1,188,810 |
| 243 | $3,467 | $8,455 | $11,922 | $1,180,356 |
| 244 | $3,443 | $8,479 | $11,922 | $1,171,876 |
| 245 | $3,418 | $8,504 | $11,922 | $1,163,372 |
| 246 | $3,393 | $8,529 | $11,922 | $1,154,843 |
| 247 | $3,368 | $8,554 | $11,922 | $1,146,289 |
| 248 | $3,343 | $8,579 | $11,922 | $1,137,710 |
| 249 | $3,318 | $8,604 | $11,922 | $1,129,106 |
| 250 | $3,293 | $8,629 | $11,922 | $1,120,478 |
| 251 | $3,268 | $8,654 | $11,922 | $1,111,824 |
| 252 | $3,243 | $8,679 | $11,922 | $1,103,144 |
$143,066
$40,564
$102,502
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,218 | $8,705 | $11,922 | $1,094,440 |
| 254 | $3,192 | $8,730 | $11,922 | $1,085,710 |
| 255 | $3,167 | $8,755 | $11,922 | $1,076,954 |
| 256 | $3,141 | $8,781 | $11,922 | $1,068,173 |
| 257 | $3,116 | $8,807 | $11,922 | $1,059,366 |
| 258 | $3,090 | $8,832 | $11,922 | $1,050,534 |
| 259 | $3,064 | $8,858 | $11,922 | $1,041,676 |
| 260 | $3,038 | $8,884 | $11,922 | $1,032,792 |
| 261 | $3,012 | $8,910 | $11,922 | $1,023,882 |
| 262 | $2,986 | $8,936 | $11,922 | $1,014,946 |
| 263 | $2,960 | $8,962 | $11,922 | $1,005,985 |
| 264 | $2,934 | $8,988 | $11,922 | $996,997 |
$143,066
$36,918
$106,148
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,908 | $9,014 | $11,922 | $987,982 |
| 266 | $2,882 | $9,041 | $11,922 | $978,942 |
| 267 | $2,855 | $9,067 | $11,922 | $969,875 |
| 268 | $2,829 | $9,093 | $11,922 | $960,782 |
| 269 | $2,802 | $9,120 | $11,922 | $951,662 |
| 270 | $2,776 | $9,146 | $11,922 | $942,515 |
| 271 | $2,749 | $9,173 | $11,922 | $933,342 |
| 272 | $2,722 | $9,200 | $11,922 | $924,142 |
| 273 | $2,695 | $9,227 | $11,922 | $914,916 |
| 274 | $2,669 | $9,254 | $11,922 | $905,662 |
| 275 | $2,642 | $9,281 | $11,922 | $896,381 |
| 276 | $2,614 | $9,308 | $11,922 | $887,074 |
$143,066
$33,143
$109,923
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,587 | $9,335 | $11,922 | $877,739 |
| 278 | $2,560 | $9,362 | $11,922 | $868,377 |
| 279 | $2,533 | $9,389 | $11,922 | $858,987 |
| 280 | $2,505 | $9,417 | $11,922 | $849,571 |
| 281 | $2,478 | $9,444 | $11,922 | $840,126 |
| 282 | $2,450 | $9,472 | $11,922 | $830,655 |
| 283 | $2,423 | $9,499 | $11,922 | $821,155 |
| 284 | $2,395 | $9,527 | $11,922 | $811,628 |
| 285 | $2,367 | $9,555 | $11,922 | $802,073 |
| 286 | $2,339 | $9,583 | $11,922 | $792,490 |
| 287 | $2,311 | $9,611 | $11,922 | $782,880 |
| 288 | $2,283 | $9,639 | $11,922 | $773,241 |
$143,066
$29,233
$113,833
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,255 | $9,667 | $11,922 | $763,574 |
| 290 | $2,227 | $9,695 | $11,922 | $753,879 |
| 291 | $2,199 | $9,723 | $11,922 | $744,156 |
| 292 | $2,170 | $9,752 | $11,922 | $734,404 |
| 293 | $2,142 | $9,780 | $11,922 | $724,624 |
| 294 | $2,113 | $9,809 | $11,922 | $714,815 |
| 295 | $2,085 | $9,837 | $11,922 | $704,978 |
| 296 | $2,056 | $9,866 | $11,922 | $695,112 |
| 297 | $2,027 | $9,895 | $11,922 | $685,217 |
| 298 | $1,999 | $9,924 | $11,922 | $675,294 |
| 299 | $1,970 | $9,953 | $11,922 | $665,341 |
| 300 | $1,941 | $9,982 | $11,922 | $655,360 |
$143,066
$25,184
$117,881
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,911 | $10,011 | $11,922 | $645,349 |
| 302 | $1,882 | $10,040 | $11,922 | $635,309 |
| 303 | $1,853 | $10,069 | $11,922 | $625,240 |
| 304 | $1,824 | $10,099 | $11,922 | $615,141 |
| 305 | $1,794 | $10,128 | $11,922 | $605,014 |
| 306 | $1,765 | $10,158 | $11,922 | $594,856 |
| 307 | $1,735 | $10,187 | $11,922 | $584,669 |
| 308 | $1,705 | $10,217 | $11,922 | $574,452 |
| 309 | $1,675 | $10,247 | $11,922 | $564,205 |
| 310 | $1,646 | $10,277 | $11,922 | $553,929 |
| 311 | $1,616 | $10,307 | $11,922 | $543,622 |
| 312 | $1,586 | $10,337 | $11,922 | $533,286 |
$143,066
$20,992
$122,074
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,555 | $10,367 | $11,922 | $522,919 |
| 314 | $1,525 | $10,397 | $11,922 | $512,522 |
| 315 | $1,495 | $10,427 | $11,922 | $502,095 |
| 316 | $1,464 | $10,458 | $11,922 | $491,637 |
| 317 | $1,434 | $10,488 | $11,922 | $481,149 |
| 318 | $1,403 | $10,519 | $11,922 | $470,630 |
| 319 | $1,373 | $10,549 | $11,922 | $460,081 |
| 320 | $1,342 | $10,580 | $11,922 | $449,500 |
| 321 | $1,311 | $10,611 | $11,922 | $438,889 |
| 322 | $1,280 | $10,642 | $11,922 | $428,247 |
| 323 | $1,249 | $10,673 | $11,922 | $417,574 |
| 324 | $1,218 | $10,704 | $11,922 | $406,870 |
$143,066
$16,650
$126,416
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,187 | $10,735 | $11,922 | $396,135 |
| 326 | $1,155 | $10,767 | $11,922 | $385,368 |
| 327 | $1,124 | $10,798 | $11,922 | $374,570 |
| 328 | $1,092 | $10,830 | $11,922 | $363,740 |
| 329 | $1,061 | $10,861 | $11,922 | $352,879 |
| 330 | $1,029 | $10,893 | $11,922 | $341,986 |
| 331 | $997 | $10,925 | $11,922 | $331,061 |
| 332 | $966 | $10,957 | $11,922 | $320,105 |
| 333 | $934 | $10,988 | $11,922 | $309,116 |
| 334 | $902 | $11,021 | $11,922 | $298,096 |
| 335 | $869 | $11,053 | $11,922 | $287,043 |
| 336 | $837 | $11,085 | $11,922 | $275,958 |
$143,066
$12,154
$130,912
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $805 | $11,117 | $11,922 | $264,841 |
| 338 | $772 | $11,150 | $11,922 | $253,691 |
| 339 | $740 | $11,182 | $11,922 | $242,509 |
| 340 | $707 | $11,215 | $11,922 | $231,294 |
| 341 | $675 | $11,248 | $11,922 | $220,046 |
| 342 | $642 | $11,280 | $11,922 | $208,766 |
| 343 | $609 | $11,313 | $11,922 | $197,453 |
| 344 | $576 | $11,346 | $11,922 | $186,107 |
| 345 | $543 | $11,379 | $11,922 | $174,727 |
| 346 | $510 | $11,413 | $11,922 | $163,315 |
| 347 | $476 | $11,446 | $11,922 | $151,869 |
| 348 | $443 | $11,479 | $11,922 | $140,390 |
$143,066
$7,498
$135,568
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $409 | $11,513 | $11,922 | $128,877 |
| 350 | $376 | $11,546 | $11,922 | $117,331 |
| 351 | $342 | $11,580 | $11,922 | $105,751 |
| 352 | $308 | $11,614 | $11,922 | $94,137 |
| 353 | $275 | $11,648 | $11,922 | $82,490 |
| 354 | $241 | $11,682 | $11,922 | $70,808 |
| 355 | $207 | $11,716 | $11,922 | $59,093 |
| 356 | $172 | $11,750 | $11,922 | $47,343 |
| 357 | $138 | $11,784 | $11,922 | $35,559 |
| 358 | $104 | $11,818 | $11,922 | $23,740 |
| 359 | $69 | $11,853 | $11,922 | $11,887 |
| 360 | $35 | $11,887 | $11,922 | $0 |
$143,066
$2,676
$140,390
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。
