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
$900 萬
760 呎
@11,316
1,001 呎
@8,591
$860 萬
$818 萬
$900 萬
$850 萬
$780 萬
$870 萬
$870 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $16,159 | $12,417 | $10,176 | $8,684 |
| 1.500 | $16,760 | $13,029 | $10,798 | $9,318 |
| 2.000 | $17,375 | $13,659 | $11,444 | $9,980 |
| 2.500 | $18,003 | $14,307 | $12,113 | $10,668 |
| 3.000 | $18,646 | $14,974 | $12,804 | $11,383 |
| 3.500 | $19,302 | $15,659 | $13,517 | $12,124 |
| 4.000 | $19,972 | $16,361 | $14,252 | $12,890 |
| 4.500 | $20,655 | $17,082 | $15,007 | $13,681 |
| 5.000 | $21,351 | $17,819 | $15,784 | $14,494 |
| 5.500 | $22,061 | $18,573 | $16,580 | $15,330 |
| 6.000 | $22,784 | $19,344 | $17,396 | $16,188 |
每月供款$12,125
30年
$2,700,000
$1,664,715
$4,364,715
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,875 | $4,249 | $12,124 | $2,695,751 |
| 2 | $7,863 | $4,262 | $12,124 | $2,691,489 |
| 3 | $7,850 | $4,274 | $12,124 | $2,687,215 |
| 4 | $7,838 | $4,286 | $12,124 | $2,682,929 |
| 5 | $7,825 | $4,299 | $12,124 | $2,678,630 |
| 6 | $7,813 | $4,312 | $12,124 | $2,674,318 |
| 7 | $7,800 | $4,324 | $12,124 | $2,669,994 |
| 8 | $7,787 | $4,337 | $12,124 | $2,665,657 |
| 9 | $7,775 | $4,349 | $12,124 | $2,661,308 |
| 10 | $7,762 | $4,362 | $12,124 | $2,656,946 |
| 11 | $7,749 | $4,375 | $12,124 | $2,652,571 |
| 12 | $7,737 | $4,388 | $12,124 | $2,648,184 |
$145,490
$93,674
$51,816
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,724 | $4,400 | $12,124 | $2,643,783 |
| 14 | $7,711 | $4,413 | $12,124 | $2,639,370 |
| 15 | $7,698 | $4,426 | $12,124 | $2,634,944 |
| 16 | $7,685 | $4,439 | $12,124 | $2,630,505 |
| 17 | $7,672 | $4,452 | $12,124 | $2,626,053 |
| 18 | $7,659 | $4,465 | $12,124 | $2,621,588 |
| 19 | $7,646 | $4,478 | $12,124 | $2,617,110 |
| 20 | $7,633 | $4,491 | $12,124 | $2,612,619 |
| 21 | $7,620 | $4,504 | $12,124 | $2,608,115 |
| 22 | $7,607 | $4,517 | $12,124 | $2,603,598 |
| 23 | $7,594 | $4,530 | $12,124 | $2,599,068 |
| 24 | $7,581 | $4,544 | $12,124 | $2,594,524 |
$145,490
$91,831
$53,659
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,567 | $4,557 | $12,124 | $2,589,967 |
| 26 | $7,554 | $4,570 | $12,124 | $2,585,397 |
| 27 | $7,541 | $4,583 | $12,124 | $2,580,814 |
| 28 | $7,527 | $4,597 | $12,124 | $2,576,217 |
| 29 | $7,514 | $4,610 | $12,124 | $2,571,607 |
| 30 | $7,501 | $4,624 | $12,124 | $2,566,983 |
| 31 | $7,487 | $4,637 | $12,124 | $2,562,346 |
| 32 | $7,474 | $4,651 | $12,124 | $2,557,695 |
| 33 | $7,460 | $4,664 | $12,124 | $2,553,031 |
| 34 | $7,446 | $4,678 | $12,124 | $2,548,353 |
| 35 | $7,433 | $4,692 | $12,124 | $2,543,661 |
| 36 | $7,419 | $4,705 | $12,124 | $2,538,956 |
$145,490
$89,923
$55,568
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,405 | $4,719 | $12,124 | $2,534,237 |
| 38 | $7,392 | $4,733 | $12,124 | $2,529,505 |
| 39 | $7,378 | $4,746 | $12,124 | $2,524,758 |
| 40 | $7,364 | $4,760 | $12,124 | $2,519,998 |
| 41 | $7,350 | $4,774 | $12,124 | $2,515,224 |
| 42 | $7,336 | $4,788 | $12,124 | $2,510,435 |
| 43 | $7,322 | $4,802 | $12,124 | $2,505,633 |
| 44 | $7,308 | $4,816 | $12,124 | $2,500,817 |
| 45 | $7,294 | $4,830 | $12,124 | $2,495,987 |
| 46 | $7,280 | $4,844 | $12,124 | $2,491,143 |
| 47 | $7,266 | $4,858 | $12,124 | $2,486,284 |
| 48 | $7,252 | $4,873 | $12,124 | $2,481,412 |
$145,490
$87,946
$57,544
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,237 | $4,887 | $12,124 | $2,476,525 |
| 50 | $7,223 | $4,901 | $12,124 | $2,471,624 |
| 51 | $7,209 | $4,915 | $12,124 | $2,466,709 |
| 52 | $7,195 | $4,930 | $12,124 | $2,461,779 |
| 53 | $7,180 | $4,944 | $12,124 | $2,456,835 |
| 54 | $7,166 | $4,958 | $12,124 | $2,451,877 |
| 55 | $7,151 | $4,973 | $12,124 | $2,446,904 |
| 56 | $7,137 | $4,987 | $12,124 | $2,441,916 |
| 57 | $7,122 | $5,002 | $12,124 | $2,436,915 |
| 58 | $7,108 | $5,017 | $12,124 | $2,431,898 |
| 59 | $7,093 | $5,031 | $12,124 | $2,426,867 |
| 60 | $7,078 | $5,046 | $12,124 | $2,421,821 |
$145,490
$85,900
$59,591
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,064 | $5,061 | $12,124 | $2,416,760 |
| 62 | $7,049 | $5,075 | $12,124 | $2,411,685 |
| 63 | $7,034 | $5,090 | $12,124 | $2,406,595 |
| 64 | $7,019 | $5,105 | $12,124 | $2,401,490 |
| 65 | $7,004 | $5,120 | $12,124 | $2,396,370 |
| 66 | $6,989 | $5,135 | $12,124 | $2,391,235 |
| 67 | $6,974 | $5,150 | $12,124 | $2,386,086 |
| 68 | $6,959 | $5,165 | $12,124 | $2,380,921 |
| 69 | $6,944 | $5,180 | $12,124 | $2,375,741 |
| 70 | $6,929 | $5,195 | $12,124 | $2,370,546 |
| 71 | $6,914 | $5,210 | $12,124 | $2,365,336 |
| 72 | $6,899 | $5,225 | $12,124 | $2,360,111 |
$145,490
$83,780
$61,710
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,884 | $5,241 | $12,124 | $2,354,870 |
| 74 | $6,868 | $5,256 | $12,124 | $2,349,614 |
| 75 | $6,853 | $5,271 | $12,124 | $2,344,343 |
| 76 | $6,838 | $5,287 | $12,124 | $2,339,056 |
| 77 | $6,822 | $5,302 | $12,124 | $2,333,754 |
| 78 | $6,807 | $5,317 | $12,124 | $2,328,437 |
| 79 | $6,791 | $5,333 | $12,124 | $2,323,104 |
| 80 | $6,776 | $5,348 | $12,124 | $2,317,756 |
| 81 | $6,760 | $5,364 | $12,124 | $2,312,392 |
| 82 | $6,744 | $5,380 | $12,124 | $2,307,012 |
| 83 | $6,729 | $5,395 | $12,124 | $2,301,616 |
| 84 | $6,713 | $5,411 | $12,124 | $2,296,205 |
$145,490
$81,585
$63,905
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,697 | $5,427 | $12,124 | $2,290,778 |
| 86 | $6,681 | $5,443 | $12,124 | $2,285,336 |
| 87 | $6,666 | $5,459 | $12,124 | $2,279,877 |
| 88 | $6,650 | $5,475 | $12,124 | $2,274,402 |
| 89 | $6,634 | $5,491 | $12,124 | $2,268,912 |
| 90 | $6,618 | $5,507 | $12,124 | $2,263,405 |
| 91 | $6,602 | $5,523 | $12,124 | $2,257,883 |
| 92 | $6,585 | $5,539 | $12,124 | $2,252,344 |
| 93 | $6,569 | $5,555 | $12,124 | $2,246,789 |
| 94 | $6,553 | $5,571 | $12,124 | $2,241,218 |
| 95 | $6,537 | $5,587 | $12,124 | $2,235,631 |
| 96 | $6,521 | $5,604 | $12,124 | $2,230,027 |
$145,490
$79,312
$66,178
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,504 | $5,620 | $12,124 | $2,224,407 |
| 98 | $6,488 | $5,636 | $12,124 | $2,218,771 |
| 99 | $6,471 | $5,653 | $12,124 | $2,213,118 |
| 100 | $6,455 | $5,669 | $12,124 | $2,207,449 |
| 101 | $6,438 | $5,686 | $12,124 | $2,201,763 |
| 102 | $6,422 | $5,702 | $12,124 | $2,196,060 |
| 103 | $6,405 | $5,719 | $12,124 | $2,190,341 |
| 104 | $6,388 | $5,736 | $12,124 | $2,184,606 |
| 105 | $6,372 | $5,752 | $12,124 | $2,178,853 |
| 106 | $6,355 | $5,769 | $12,124 | $2,173,084 |
| 107 | $6,338 | $5,786 | $12,124 | $2,167,298 |
| 108 | $6,321 | $5,803 | $12,124 | $2,161,495 |
$145,490
$76,959
$68,532
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,304 | $5,820 | $12,124 | $2,155,675 |
| 110 | $6,287 | $5,837 | $12,124 | $2,149,838 |
| 111 | $6,270 | $5,854 | $12,124 | $2,143,985 |
| 112 | $6,253 | $5,871 | $12,124 | $2,138,114 |
| 113 | $6,236 | $5,888 | $12,124 | $2,132,226 |
| 114 | $6,219 | $5,905 | $12,124 | $2,126,320 |
| 115 | $6,202 | $5,922 | $12,124 | $2,120,398 |
| 116 | $6,184 | $5,940 | $12,124 | $2,114,458 |
| 117 | $6,167 | $5,957 | $12,124 | $2,108,501 |
| 118 | $6,150 | $5,974 | $12,124 | $2,102,527 |
| 119 | $6,132 | $5,992 | $12,124 | $2,096,535 |
| 120 | $6,115 | $6,009 | $12,124 | $2,090,526 |
$145,490
$74,521
$70,969
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,097 | $6,027 | $12,124 | $2,084,499 |
| 122 | $6,080 | $6,044 | $12,124 | $2,078,454 |
| 123 | $6,062 | $6,062 | $12,124 | $2,072,392 |
| 124 | $6,044 | $6,080 | $12,124 | $2,066,313 |
| 125 | $6,027 | $6,097 | $12,124 | $2,060,215 |
| 126 | $6,009 | $6,115 | $12,124 | $2,054,100 |
| 127 | $5,991 | $6,133 | $12,124 | $2,047,967 |
| 128 | $5,973 | $6,151 | $12,124 | $2,041,816 |
| 129 | $5,955 | $6,169 | $12,124 | $2,035,647 |
| 130 | $5,937 | $6,187 | $12,124 | $2,029,460 |
| 131 | $5,919 | $6,205 | $12,124 | $2,023,255 |
| 132 | $5,901 | $6,223 | $12,124 | $2,017,032 |
$145,490
$71,997
$73,494
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,883 | $6,241 | $12,124 | $2,010,791 |
| 134 | $5,865 | $6,259 | $12,124 | $2,004,531 |
| 135 | $5,847 | $6,278 | $12,124 | $1,998,254 |
| 136 | $5,828 | $6,296 | $12,124 | $1,991,958 |
| 137 | $5,810 | $6,314 | $12,124 | $1,985,643 |
| 138 | $5,791 | $6,333 | $12,124 | $1,979,311 |
| 139 | $5,773 | $6,351 | $12,124 | $1,972,960 |
| 140 | $5,754 | $6,370 | $12,124 | $1,966,590 |
| 141 | $5,736 | $6,388 | $12,124 | $1,960,201 |
| 142 | $5,717 | $6,407 | $12,124 | $1,953,795 |
| 143 | $5,699 | $6,426 | $12,124 | $1,947,369 |
| 144 | $5,680 | $6,444 | $12,124 | $1,940,924 |
$145,490
$69,383
$76,108
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,661 | $6,463 | $12,124 | $1,934,461 |
| 146 | $5,642 | $6,482 | $12,124 | $1,927,979 |
| 147 | $5,623 | $6,501 | $12,124 | $1,921,478 |
| 148 | $5,604 | $6,520 | $12,124 | $1,914,958 |
| 149 | $5,585 | $6,539 | $12,124 | $1,908,420 |
| 150 | $5,566 | $6,558 | $12,124 | $1,901,862 |
| 151 | $5,547 | $6,577 | $12,124 | $1,895,284 |
| 152 | $5,528 | $6,596 | $12,124 | $1,888,688 |
| 153 | $5,509 | $6,616 | $12,124 | $1,882,073 |
| 154 | $5,489 | $6,635 | $12,124 | $1,875,438 |
| 155 | $5,470 | $6,654 | $12,124 | $1,868,784 |
| 156 | $5,451 | $6,674 | $12,124 | $1,862,110 |
$145,490
$66,676
$78,814
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,431 | $6,693 | $12,124 | $1,855,417 |
| 158 | $5,412 | $6,713 | $12,124 | $1,848,704 |
| 159 | $5,392 | $6,732 | $12,124 | $1,841,972 |
| 160 | $5,372 | $6,752 | $12,124 | $1,835,220 |
| 161 | $5,353 | $6,771 | $12,124 | $1,828,449 |
| 162 | $5,333 | $6,791 | $12,124 | $1,821,658 |
| 163 | $5,313 | $6,811 | $12,124 | $1,814,847 |
| 164 | $5,293 | $6,831 | $12,124 | $1,808,016 |
| 165 | $5,273 | $6,851 | $12,124 | $1,801,165 |
| 166 | $5,253 | $6,871 | $12,124 | $1,794,294 |
| 167 | $5,233 | $6,891 | $12,124 | $1,787,403 |
| 168 | $5,213 | $6,911 | $12,124 | $1,780,492 |
$145,490
$63,873
$81,618
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,193 | $6,931 | $12,124 | $1,773,561 |
| 170 | $5,173 | $6,951 | $12,124 | $1,766,610 |
| 171 | $5,153 | $6,972 | $12,124 | $1,759,638 |
| 172 | $5,132 | $6,992 | $12,124 | $1,752,646 |
| 173 | $5,112 | $7,012 | $12,124 | $1,745,634 |
| 174 | $5,091 | $7,033 | $12,124 | $1,738,601 |
| 175 | $5,071 | $7,053 | $12,124 | $1,731,548 |
| 176 | $5,050 | $7,074 | $12,124 | $1,724,474 |
| 177 | $5,030 | $7,094 | $12,124 | $1,717,380 |
| 178 | $5,009 | $7,115 | $12,124 | $1,710,265 |
| 179 | $4,988 | $7,136 | $12,124 | $1,703,129 |
| 180 | $4,967 | $7,157 | $12,124 | $1,695,972 |
$145,490
$60,970
$84,521
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,947 | $7,178 | $12,124 | $1,688,794 |
| 182 | $4,926 | $7,199 | $12,124 | $1,681,596 |
| 183 | $4,905 | $7,220 | $12,124 | $1,674,376 |
| 184 | $4,884 | $7,241 | $12,124 | $1,667,135 |
| 185 | $4,862 | $7,262 | $12,124 | $1,659,874 |
| 186 | $4,841 | $7,283 | $12,124 | $1,652,591 |
| 187 | $4,820 | $7,304 | $12,124 | $1,645,287 |
| 188 | $4,799 | $7,325 | $12,124 | $1,637,961 |
| 189 | $4,777 | $7,347 | $12,124 | $1,630,614 |
| 190 | $4,756 | $7,368 | $12,124 | $1,623,246 |
| 191 | $4,734 | $7,390 | $12,124 | $1,615,856 |
| 192 | $4,713 | $7,411 | $12,124 | $1,608,445 |
$145,490
$57,964
$87,527
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,691 | $7,433 | $12,124 | $1,601,012 |
| 194 | $4,670 | $7,455 | $12,124 | $1,593,558 |
| 195 | $4,648 | $7,476 | $12,124 | $1,586,081 |
| 196 | $4,626 | $7,498 | $12,124 | $1,578,583 |
| 197 | $4,604 | $7,520 | $12,124 | $1,571,063 |
| 198 | $4,582 | $7,542 | $12,124 | $1,563,521 |
| 199 | $4,560 | $7,564 | $12,124 | $1,555,957 |
| 200 | $4,538 | $7,586 | $12,124 | $1,548,371 |
| 201 | $4,516 | $7,608 | $12,124 | $1,540,763 |
| 202 | $4,494 | $7,630 | $12,124 | $1,533,133 |
| 203 | $4,472 | $7,653 | $12,124 | $1,525,480 |
| 204 | $4,449 | $7,675 | $12,124 | $1,517,805 |
$145,490
$54,851
$90,640
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,427 | $7,697 | $12,124 | $1,510,108 |
| 206 | $4,404 | $7,720 | $12,124 | $1,502,388 |
| 207 | $4,382 | $7,742 | $12,124 | $1,494,646 |
| 208 | $4,359 | $7,765 | $12,124 | $1,486,881 |
| 209 | $4,337 | $7,787 | $12,124 | $1,479,094 |
| 210 | $4,314 | $7,810 | $12,124 | $1,471,284 |
| 211 | $4,291 | $7,833 | $12,124 | $1,463,451 |
| 212 | $4,268 | $7,856 | $12,124 | $1,455,595 |
| 213 | $4,245 | $7,879 | $12,124 | $1,447,716 |
| 214 | $4,223 | $7,902 | $12,124 | $1,439,815 |
| 215 | $4,199 | $7,925 | $12,124 | $1,431,890 |
| 216 | $4,176 | $7,948 | $12,124 | $1,423,942 |
$145,490
$51,627
$93,864
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,153 | $7,971 | $12,124 | $1,415,971 |
| 218 | $4,130 | $7,994 | $12,124 | $1,407,977 |
| 219 | $4,107 | $8,018 | $12,124 | $1,399,959 |
| 220 | $4,083 | $8,041 | $12,124 | $1,391,918 |
| 221 | $4,060 | $8,064 | $12,124 | $1,383,854 |
| 222 | $4,036 | $8,088 | $12,124 | $1,375,766 |
| 223 | $4,013 | $8,112 | $12,124 | $1,367,654 |
| 224 | $3,989 | $8,135 | $12,124 | $1,359,519 |
| 225 | $3,965 | $8,159 | $12,124 | $1,351,360 |
| 226 | $3,941 | $8,183 | $12,124 | $1,343,177 |
| 227 | $3,918 | $8,207 | $12,124 | $1,334,970 |
| 228 | $3,894 | $8,231 | $12,124 | $1,326,740 |
$145,490
$48,289
$97,202
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,870 | $8,255 | $12,124 | $1,318,485 |
| 230 | $3,846 | $8,279 | $12,124 | $1,310,207 |
| 231 | $3,821 | $8,303 | $12,124 | $1,301,904 |
| 232 | $3,797 | $8,327 | $12,124 | $1,293,577 |
| 233 | $3,773 | $8,351 | $12,124 | $1,285,226 |
| 234 | $3,749 | $8,376 | $12,124 | $1,276,850 |
| 235 | $3,724 | $8,400 | $12,124 | $1,268,450 |
| 236 | $3,700 | $8,425 | $12,124 | $1,260,025 |
| 237 | $3,675 | $8,449 | $12,124 | $1,251,576 |
| 238 | $3,650 | $8,474 | $12,124 | $1,243,103 |
| 239 | $3,626 | $8,498 | $12,124 | $1,234,604 |
| 240 | $3,601 | $8,523 | $12,124 | $1,226,081 |
$145,490
$44,831
$100,659
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,576 | $8,548 | $12,124 | $1,217,533 |
| 242 | $3,551 | $8,573 | $12,124 | $1,208,960 |
| 243 | $3,526 | $8,598 | $12,124 | $1,200,362 |
| 244 | $3,501 | $8,623 | $12,124 | $1,191,738 |
| 245 | $3,476 | $8,648 | $12,124 | $1,183,090 |
| 246 | $3,451 | $8,674 | $12,124 | $1,174,417 |
| 247 | $3,425 | $8,699 | $12,124 | $1,165,718 |
| 248 | $3,400 | $8,724 | $12,124 | $1,156,994 |
| 249 | $3,375 | $8,750 | $12,124 | $1,148,244 |
| 250 | $3,349 | $8,775 | $12,124 | $1,139,469 |
| 251 | $3,323 | $8,801 | $12,124 | $1,130,668 |
| 252 | $3,298 | $8,826 | $12,124 | $1,121,842 |
$145,490
$41,251
$104,239
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,272 | $8,852 | $12,124 | $1,112,989 |
| 254 | $3,246 | $8,878 | $12,124 | $1,104,111 |
| 255 | $3,220 | $8,904 | $12,124 | $1,095,208 |
| 256 | $3,194 | $8,930 | $12,124 | $1,086,278 |
| 257 | $3,168 | $8,956 | $12,124 | $1,077,322 |
| 258 | $3,142 | $8,982 | $12,124 | $1,068,340 |
| 259 | $3,116 | $9,008 | $12,124 | $1,059,332 |
| 260 | $3,090 | $9,034 | $12,124 | $1,050,297 |
| 261 | $3,063 | $9,061 | $12,124 | $1,041,236 |
| 262 | $3,037 | $9,087 | $12,124 | $1,032,149 |
| 263 | $3,010 | $9,114 | $12,124 | $1,023,035 |
| 264 | $2,984 | $9,140 | $12,124 | $1,013,895 |
$145,490
$37,544
$107,947
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,957 | $9,167 | $12,124 | $1,004,728 |
| 266 | $2,930 | $9,194 | $12,124 | $995,534 |
| 267 | $2,904 | $9,221 | $12,124 | $986,313 |
| 268 | $2,877 | $9,247 | $12,124 | $977,066 |
| 269 | $2,850 | $9,274 | $12,124 | $967,792 |
| 270 | $2,823 | $9,301 | $12,124 | $958,490 |
| 271 | $2,796 | $9,329 | $12,124 | $949,161 |
| 272 | $2,768 | $9,356 | $12,124 | $939,806 |
| 273 | $2,741 | $9,383 | $12,124 | $930,423 |
| 274 | $2,714 | $9,410 | $12,124 | $921,012 |
| 275 | $2,686 | $9,438 | $12,124 | $911,574 |
| 276 | $2,659 | $9,465 | $12,124 | $902,109 |
$145,490
$33,704
$111,786
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,631 | $9,493 | $12,124 | $892,616 |
| 278 | $2,603 | $9,521 | $12,124 | $883,095 |
| 279 | $2,576 | $9,549 | $12,124 | $873,546 |
| 280 | $2,548 | $9,576 | $12,124 | $863,970 |
| 281 | $2,520 | $9,604 | $12,124 | $854,366 |
| 282 | $2,492 | $9,632 | $12,124 | $844,733 |
| 283 | $2,464 | $9,660 | $12,124 | $835,073 |
| 284 | $2,436 | $9,689 | $12,124 | $825,384 |
| 285 | $2,407 | $9,717 | $12,124 | $815,668 |
| 286 | $2,379 | $9,745 | $12,124 | $805,922 |
| 287 | $2,351 | $9,774 | $12,124 | $796,149 |
| 288 | $2,322 | $9,802 | $12,124 | $786,347 |
$145,490
$29,729
$115,762
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,294 | $9,831 | $12,124 | $776,516 |
| 290 | $2,265 | $9,859 | $12,124 | $766,657 |
| 291 | $2,236 | $9,888 | $12,124 | $756,769 |
| 292 | $2,207 | $9,917 | $12,124 | $746,852 |
| 293 | $2,178 | $9,946 | $12,124 | $736,906 |
| 294 | $2,149 | $9,975 | $12,124 | $726,931 |
| 295 | $2,120 | $10,004 | $12,124 | $716,927 |
| 296 | $2,091 | $10,033 | $12,124 | $706,894 |
| 297 | $2,062 | $10,062 | $12,124 | $696,831 |
| 298 | $2,032 | $10,092 | $12,124 | $686,739 |
| 299 | $2,003 | $10,121 | $12,124 | $676,618 |
| 300 | $1,973 | $10,151 | $12,124 | $666,467 |
$145,490
$25,611
$119,879
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,944 | $10,180 | $12,124 | $656,287 |
| 302 | $1,914 | $10,210 | $12,124 | $646,077 |
| 303 | $1,884 | $10,240 | $12,124 | $635,837 |
| 304 | $1,855 | $10,270 | $12,124 | $625,568 |
| 305 | $1,825 | $10,300 | $12,124 | $615,268 |
| 306 | $1,795 | $10,330 | $12,124 | $604,938 |
| 307 | $1,764 | $10,360 | $12,124 | $594,579 |
| 308 | $1,734 | $10,390 | $12,124 | $584,188 |
| 309 | $1,704 | $10,420 | $12,124 | $573,768 |
| 310 | $1,673 | $10,451 | $12,124 | $563,317 |
| 311 | $1,643 | $10,481 | $12,124 | $552,836 |
| 312 | $1,612 | $10,512 | $12,124 | $542,324 |
$145,490
$21,347
$124,143
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,582 | $10,542 | $12,124 | $531,782 |
| 314 | $1,551 | $10,573 | $12,124 | $521,209 |
| 315 | $1,520 | $10,604 | $12,124 | $510,605 |
| 316 | $1,489 | $10,635 | $12,124 | $499,970 |
| 317 | $1,458 | $10,666 | $12,124 | $489,304 |
| 318 | $1,427 | $10,697 | $12,124 | $478,607 |
| 319 | $1,396 | $10,728 | $12,124 | $467,879 |
| 320 | $1,365 | $10,760 | $12,124 | $457,119 |
| 321 | $1,333 | $10,791 | $12,124 | $446,328 |
| 322 | $1,302 | $10,822 | $12,124 | $435,506 |
| 323 | $1,270 | $10,854 | $12,124 | $424,652 |
| 324 | $1,239 | $10,886 | $12,124 | $413,766 |
$145,490
$16,932
$128,558
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,207 | $10,917 | $12,124 | $402,849 |
| 326 | $1,175 | $10,949 | $12,124 | $391,899 |
| 327 | $1,143 | $10,981 | $12,124 | $380,918 |
| 328 | $1,111 | $11,013 | $12,124 | $369,905 |
| 329 | $1,079 | $11,045 | $12,124 | $358,860 |
| 330 | $1,047 | $11,078 | $12,124 | $347,782 |
| 331 | $1,014 | $11,110 | $12,124 | $336,672 |
| 332 | $982 | $11,142 | $12,124 | $325,530 |
| 333 | $949 | $11,175 | $12,124 | $314,355 |
| 334 | $917 | $11,207 | $12,124 | $303,148 |
| 335 | $884 | $11,240 | $12,124 | $291,908 |
| 336 | $851 | $11,273 | $12,124 | $280,635 |
$145,490
$12,360
$133,131
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $819 | $11,306 | $12,124 | $269,330 |
| 338 | $786 | $11,339 | $12,124 | $257,991 |
| 339 | $752 | $11,372 | $12,124 | $246,619 |
| 340 | $719 | $11,405 | $12,124 | $235,214 |
| 341 | $686 | $11,438 | $12,124 | $223,776 |
| 342 | $653 | $11,472 | $12,124 | $212,305 |
| 343 | $619 | $11,505 | $12,124 | $200,800 |
| 344 | $586 | $11,539 | $12,124 | $189,261 |
| 345 | $552 | $11,572 | $12,124 | $177,689 |
| 346 | $518 | $11,606 | $12,124 | $166,083 |
| 347 | $484 | $11,640 | $12,124 | $154,443 |
| 348 | $450 | $11,674 | $12,124 | $142,769 |
$145,490
$7,625
$137,866
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $416 | $11,708 | $12,124 | $131,062 |
| 350 | $382 | $11,742 | $12,124 | $119,320 |
| 351 | $348 | $11,776 | $12,124 | $107,543 |
| 352 | $314 | $11,811 | $12,124 | $95,733 |
| 353 | $279 | $11,845 | $12,124 | $83,888 |
| 354 | $245 | $11,880 | $12,124 | $72,008 |
| 355 | $210 | $11,914 | $12,124 | $60,094 |
| 356 | $175 | $11,949 | $12,124 | $48,145 |
| 357 | $140 | $11,984 | $12,124 | $36,161 |
| 358 | $105 | $12,019 | $12,124 | $24,143 |
| 359 | $70 | $12,054 | $12,124 | $12,089 |
| 360 | $35 | $12,089 | $12,124 | $0 |
$145,490
$2,721
$142,769
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。
