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
$850 萬
559 呎
@14,311
730 呎
@10,959
$800 萬
$850 萬
$800 萬
$790 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $162,551 | $124,907 | $102,359 | $87,357 |
| 1.500 | $168,594 | $131,059 | $108,623 | $93,735 |
| 2.000 | $174,777 | $137,398 | $115,119 | $100,389 |
| 2.500 | $181,100 | $143,922 | $121,844 | $107,315 |
| 3.000 | $187,562 | $150,629 | $128,796 | $114,508 |
| 3.500 | $194,162 | $157,517 | $135,969 | $121,961 |
| 4.000 | $200,899 | $164,584 | $143,360 | $129,666 |
| 4.500 | $207,772 | $171,828 | $150,964 | $137,616 |
| 5.000 | $214,780 | $179,244 | $158,775 | $145,801 |
| 5.500 | $221,920 | $186,830 | $166,786 | $154,211 |
| 6.000 | $229,192 | $194,583 | $174,992 | $162,838 |
每月供款$121,961
30年
$27,160,000
$16,745,794
$43,905,794
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $79,217 | $42,744 | $121,961 | $27,117,256 |
| 2 | $79,092 | $42,869 | $121,961 | $27,074,388 |
| 3 | $78,967 | $42,994 | $121,961 | $27,031,394 |
| 4 | $78,842 | $43,119 | $121,961 | $26,988,275 |
| 5 | $78,716 | $43,245 | $121,961 | $26,945,030 |
| 6 | $78,590 | $43,371 | $121,961 | $26,901,659 |
| 7 | $78,463 | $43,497 | $121,961 | $26,858,162 |
| 8 | $78,336 | $43,624 | $121,961 | $26,814,538 |
| 9 | $78,209 | $43,751 | $121,961 | $26,770,786 |
| 10 | $78,081 | $43,879 | $121,961 | $26,726,907 |
| 11 | $77,953 | $44,007 | $121,961 | $26,682,900 |
| 12 | $77,825 | $44,135 | $121,961 | $26,638,765 |
$1,463,526
$942,291
$521,235
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $77,696 | $44,264 | $121,961 | $26,594,501 |
| 14 | $77,567 | $44,393 | $121,961 | $26,550,107 |
| 15 | $77,438 | $44,523 | $121,961 | $26,505,585 |
| 16 | $77,308 | $44,653 | $121,961 | $26,460,932 |
| 17 | $77,178 | $44,783 | $121,961 | $26,416,149 |
| 18 | $77,047 | $44,913 | $121,961 | $26,371,236 |
| 19 | $76,916 | $45,044 | $121,961 | $26,326,191 |
| 20 | $76,785 | $45,176 | $121,961 | $26,281,016 |
| 21 | $76,653 | $45,308 | $121,961 | $26,235,708 |
| 22 | $76,521 | $45,440 | $121,961 | $26,190,268 |
| 23 | $76,388 | $45,572 | $121,961 | $26,144,696 |
| 24 | $76,255 | $45,705 | $121,961 | $26,098,991 |
$1,463,526
$923,753
$539,774
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $76,122 | $45,838 | $121,961 | $26,053,152 |
| 26 | $75,988 | $45,972 | $121,961 | $26,007,180 |
| 27 | $75,854 | $46,106 | $121,961 | $25,961,074 |
| 28 | $75,720 | $46,241 | $121,961 | $25,914,833 |
| 29 | $75,585 | $46,376 | $121,961 | $25,868,458 |
| 30 | $75,450 | $46,511 | $121,961 | $25,821,947 |
| 31 | $75,314 | $46,647 | $121,961 | $25,775,300 |
| 32 | $75,178 | $46,783 | $121,961 | $25,728,518 |
| 33 | $75,042 | $46,919 | $121,961 | $25,681,599 |
| 34 | $74,905 | $47,056 | $121,961 | $25,634,543 |
| 35 | $74,767 | $47,193 | $121,961 | $25,587,350 |
| 36 | $74,630 | $47,331 | $121,961 | $25,540,019 |
$1,463,526
$904,554
$558,972
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $74,492 | $47,469 | $121,961 | $25,492,550 |
| 38 | $74,353 | $47,607 | $121,961 | $25,444,943 |
| 39 | $74,214 | $47,746 | $121,961 | $25,397,197 |
| 40 | $74,075 | $47,885 | $121,961 | $25,349,311 |
| 41 | $73,935 | $48,025 | $121,961 | $25,301,286 |
| 42 | $73,795 | $48,165 | $121,961 | $25,253,121 |
| 43 | $73,655 | $48,306 | $121,961 | $25,204,816 |
| 44 | $73,514 | $48,446 | $121,961 | $25,156,369 |
| 45 | $73,373 | $48,588 | $121,961 | $25,107,781 |
| 46 | $73,231 | $48,730 | $121,961 | $25,059,052 |
| 47 | $73,089 | $48,872 | $121,961 | $25,010,180 |
| 48 | $72,946 | $49,014 | $121,961 | $24,961,166 |
$1,463,526
$884,673
$578,853
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $72,803 | $49,157 | $121,961 | $24,912,009 |
| 50 | $72,660 | $49,301 | $121,961 | $24,862,708 |
| 51 | $72,516 | $49,444 | $121,961 | $24,813,264 |
| 52 | $72,372 | $49,589 | $121,961 | $24,763,675 |
| 53 | $72,227 | $49,733 | $121,961 | $24,713,942 |
| 54 | $72,082 | $49,878 | $121,961 | $24,664,064 |
| 55 | $71,937 | $50,024 | $121,961 | $24,614,040 |
| 56 | $71,791 | $50,170 | $121,961 | $24,563,871 |
| 57 | $71,645 | $50,316 | $121,961 | $24,513,555 |
| 58 | $71,498 | $50,463 | $121,961 | $24,463,092 |
| 59 | $71,351 | $50,610 | $121,961 | $24,412,482 |
| 60 | $71,203 | $50,757 | $121,961 | $24,361,725 |
$1,463,526
$864,085
$599,441
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $71,055 | $50,906 | $121,961 | $24,310,819 |
| 62 | $70,907 | $51,054 | $121,961 | $24,259,765 |
| 63 | $70,758 | $51,203 | $121,961 | $24,208,563 |
| 64 | $70,608 | $51,352 | $121,961 | $24,157,210 |
| 65 | $70,459 | $51,502 | $121,961 | $24,105,708 |
| 66 | $70,308 | $51,652 | $121,961 | $24,054,056 |
| 67 | $70,158 | $51,803 | $121,961 | $24,002,253 |
| 68 | $70,007 | $51,954 | $121,961 | $23,950,299 |
| 69 | $69,855 | $52,105 | $121,961 | $23,898,194 |
| 70 | $69,703 | $52,257 | $121,961 | $23,845,936 |
| 71 | $69,551 | $52,410 | $121,961 | $23,793,526 |
| 72 | $69,398 | $52,563 | $121,961 | $23,740,964 |
$1,463,526
$842,765
$620,761
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $69,244 | $52,716 | $121,961 | $23,688,248 |
| 74 | $69,091 | $52,870 | $121,961 | $23,635,378 |
| 75 | $68,937 | $53,024 | $121,961 | $23,582,354 |
| 76 | $68,782 | $53,179 | $121,961 | $23,529,175 |
| 77 | $68,627 | $53,334 | $121,961 | $23,475,841 |
| 78 | $68,471 | $53,489 | $121,961 | $23,422,352 |
| 79 | $68,315 | $53,645 | $121,961 | $23,368,707 |
| 80 | $68,159 | $53,802 | $121,961 | $23,314,905 |
| 81 | $68,002 | $53,959 | $121,961 | $23,260,946 |
| 82 | $67,844 | $54,116 | $121,961 | $23,206,830 |
| 83 | $67,687 | $54,274 | $121,961 | $23,152,556 |
| 84 | $67,528 | $54,432 | $121,961 | $23,098,124 |
$1,463,526
$820,687
$642,840
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $67,370 | $54,591 | $121,961 | $23,043,533 |
| 86 | $67,210 | $54,750 | $121,961 | $22,988,783 |
| 87 | $67,051 | $54,910 | $121,961 | $22,933,873 |
| 88 | $66,890 | $55,070 | $121,961 | $22,878,803 |
| 89 | $66,730 | $55,231 | $121,961 | $22,823,572 |
| 90 | $66,569 | $55,392 | $121,961 | $22,768,180 |
| 91 | $66,407 | $55,553 | $121,961 | $22,712,627 |
| 92 | $66,245 | $55,715 | $121,961 | $22,656,911 |
| 93 | $66,083 | $55,878 | $121,961 | $22,601,033 |
| 94 | $65,920 | $56,041 | $121,961 | $22,544,993 |
| 95 | $65,756 | $56,204 | $121,961 | $22,488,788 |
| 96 | $65,592 | $56,368 | $121,961 | $22,432,420 |
$1,463,526
$797,823
$665,704
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $65,428 | $56,533 | $121,961 | $22,375,887 |
| 98 | $65,263 | $56,698 | $121,961 | $22,319,190 |
| 99 | $65,098 | $56,863 | $121,961 | $22,262,327 |
| 100 | $64,932 | $57,029 | $121,961 | $22,205,298 |
| 101 | $64,765 | $57,195 | $121,961 | $22,148,103 |
| 102 | $64,599 | $57,362 | $121,961 | $22,090,741 |
| 103 | $64,431 | $57,529 | $121,961 | $22,033,212 |
| 104 | $64,264 | $57,697 | $121,961 | $21,975,515 |
| 105 | $64,095 | $57,865 | $121,961 | $21,917,650 |
| 106 | $63,926 | $58,034 | $121,961 | $21,859,616 |
| 107 | $63,757 | $58,203 | $121,961 | $21,801,412 |
| 108 | $63,587 | $58,373 | $121,961 | $21,743,039 |
$1,463,526
$774,146
$689,381
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $63,417 | $58,543 | $121,961 | $21,684,496 |
| 110 | $63,246 | $58,714 | $121,961 | $21,625,782 |
| 111 | $63,075 | $58,885 | $121,961 | $21,566,897 |
| 112 | $62,903 | $59,057 | $121,961 | $21,507,839 |
| 113 | $62,731 | $59,229 | $121,961 | $21,448,610 |
| 114 | $62,558 | $59,402 | $121,961 | $21,389,208 |
| 115 | $62,385 | $59,575 | $121,961 | $21,329,633 |
| 116 | $62,211 | $59,749 | $121,961 | $21,269,884 |
| 117 | $62,037 | $59,923 | $121,961 | $21,209,960 |
| 118 | $61,862 | $60,098 | $121,961 | $21,149,862 |
| 119 | $61,687 | $60,273 | $121,961 | $21,089,589 |
| 120 | $61,511 | $60,449 | $121,961 | $21,029,139 |
$1,463,526
$749,626
$713,900
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $61,335 | $60,626 | $121,961 | $20,968,514 |
| 122 | $61,158 | $60,802 | $121,961 | $20,907,711 |
| 123 | $60,981 | $60,980 | $121,961 | $20,846,732 |
| 124 | $60,803 | $61,158 | $121,961 | $20,785,574 |
| 125 | $60,625 | $61,336 | $121,961 | $20,724,238 |
| 126 | $60,446 | $61,515 | $121,961 | $20,662,723 |
| 127 | $60,266 | $61,694 | $121,961 | $20,601,029 |
| 128 | $60,086 | $61,874 | $121,961 | $20,539,155 |
| 129 | $59,906 | $62,055 | $121,961 | $20,477,100 |
| 130 | $59,725 | $62,236 | $121,961 | $20,414,865 |
| 131 | $59,543 | $62,417 | $121,961 | $20,352,447 |
| 132 | $59,361 | $62,599 | $121,961 | $20,289,848 |
$1,463,526
$724,235
$739,291
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $59,179 | $62,782 | $121,961 | $20,227,066 |
| 134 | $58,996 | $62,965 | $121,961 | $20,164,101 |
| 135 | $58,812 | $63,149 | $121,961 | $20,100,953 |
| 136 | $58,628 | $63,333 | $121,961 | $20,037,620 |
| 137 | $58,443 | $63,517 | $121,961 | $19,974,103 |
| 138 | $58,258 | $63,703 | $121,961 | $19,910,400 |
| 139 | $58,072 | $63,889 | $121,961 | $19,846,511 |
| 140 | $57,886 | $64,075 | $121,961 | $19,782,436 |
| 141 | $57,699 | $64,262 | $121,961 | $19,718,175 |
| 142 | $57,511 | $64,449 | $121,961 | $19,653,725 |
| 143 | $57,323 | $64,637 | $121,961 | $19,589,088 |
| 144 | $57,135 | $64,826 | $121,961 | $19,524,263 |
$1,463,526
$697,941
$765,586
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $56,946 | $65,015 | $121,961 | $19,459,248 |
| 146 | $56,756 | $65,204 | $121,961 | $19,394,043 |
| 147 | $56,566 | $65,395 | $121,961 | $19,328,649 |
| 148 | $56,375 | $65,585 | $121,961 | $19,263,064 |
| 149 | $56,184 | $65,777 | $121,961 | $19,197,287 |
| 150 | $55,992 | $65,968 | $121,961 | $19,131,318 |
| 151 | $55,800 | $66,161 | $121,961 | $19,065,158 |
| 152 | $55,607 | $66,354 | $121,961 | $18,998,804 |
| 153 | $55,413 | $66,547 | $121,961 | $18,932,256 |
| 154 | $55,219 | $66,741 | $121,961 | $18,865,515 |
| 155 | $55,024 | $66,936 | $121,961 | $18,798,579 |
| 156 | $54,829 | $67,131 | $121,961 | $18,731,448 |
$1,463,526
$670,711
$792,815
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $54,633 | $67,327 | $121,961 | $18,664,120 |
| 158 | $54,437 | $67,524 | $121,961 | $18,596,597 |
| 159 | $54,240 | $67,720 | $121,961 | $18,528,876 |
| 160 | $54,043 | $67,918 | $121,961 | $18,460,958 |
| 161 | $53,844 | $68,116 | $121,961 | $18,392,842 |
| 162 | $53,646 | $68,315 | $121,961 | $18,324,528 |
| 163 | $53,447 | $68,514 | $121,961 | $18,256,014 |
| 164 | $53,247 | $68,714 | $121,961 | $18,187,300 |
| 165 | $53,046 | $68,914 | $121,961 | $18,118,386 |
| 166 | $52,845 | $69,115 | $121,961 | $18,049,270 |
| 167 | $52,644 | $69,317 | $121,961 | $17,979,953 |
| 168 | $52,442 | $69,519 | $121,961 | $17,910,434 |
$1,463,526
$642,513
$821,013
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $52,239 | $69,722 | $121,961 | $17,840,713 |
| 170 | $52,035 | $69,925 | $121,961 | $17,770,788 |
| 171 | $51,831 | $70,129 | $121,961 | $17,700,658 |
| 172 | $51,627 | $70,334 | $121,961 | $17,630,325 |
| 173 | $51,422 | $70,539 | $121,961 | $17,559,786 |
| 174 | $51,216 | $70,744 | $121,961 | $17,489,042 |
| 175 | $51,010 | $70,951 | $121,961 | $17,418,091 |
| 176 | $50,803 | $71,158 | $121,961 | $17,346,933 |
| 177 | $50,595 | $71,365 | $121,961 | $17,275,568 |
| 178 | $50,387 | $71,573 | $121,961 | $17,203,994 |
| 179 | $50,178 | $71,782 | $121,961 | $17,132,212 |
| 180 | $49,969 | $71,992 | $121,961 | $17,060,220 |
$1,463,526
$613,312
$850,214
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $49,759 | $72,202 | $121,961 | $16,988,019 |
| 182 | $49,548 | $72,412 | $121,961 | $16,915,607 |
| 183 | $49,337 | $72,623 | $121,961 | $16,842,983 |
| 184 | $49,125 | $72,835 | $121,961 | $16,770,148 |
| 185 | $48,913 | $73,048 | $121,961 | $16,697,101 |
| 186 | $48,700 | $73,261 | $121,961 | $16,623,840 |
| 187 | $48,486 | $73,474 | $121,961 | $16,550,366 |
| 188 | $48,272 | $73,689 | $121,961 | $16,476,677 |
| 189 | $48,057 | $73,904 | $121,961 | $16,402,773 |
| 190 | $47,841 | $74,119 | $121,961 | $16,328,654 |
| 191 | $47,625 | $74,335 | $121,961 | $16,254,319 |
| 192 | $47,408 | $74,552 | $121,961 | $16,179,767 |
$1,463,526
$583,073
$880,454
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $47,191 | $74,770 | $121,961 | $16,104,997 |
| 194 | $46,973 | $74,988 | $121,961 | $16,030,010 |
| 195 | $46,754 | $75,206 | $121,961 | $15,954,803 |
| 196 | $46,535 | $75,426 | $121,961 | $15,879,378 |
| 197 | $46,315 | $75,646 | $121,961 | $15,803,732 |
| 198 | $46,094 | $75,866 | $121,961 | $15,727,866 |
| 199 | $45,873 | $76,088 | $121,961 | $15,651,778 |
| 200 | $45,651 | $76,310 | $121,961 | $15,575,469 |
| 201 | $45,428 | $76,532 | $121,961 | $15,498,936 |
| 202 | $45,205 | $76,755 | $121,961 | $15,422,181 |
| 203 | $44,981 | $76,979 | $121,961 | $15,345,202 |
| 204 | $44,757 | $77,204 | $121,961 | $15,267,998 |
$1,463,526
$551,758
$911,769
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $44,532 | $77,429 | $121,961 | $15,190,569 |
| 206 | $44,306 | $77,655 | $121,961 | $15,112,915 |
| 207 | $44,079 | $77,881 | $121,961 | $15,035,033 |
| 208 | $43,852 | $78,108 | $121,961 | $14,956,925 |
| 209 | $43,624 | $78,336 | $121,961 | $14,878,589 |
| 210 | $43,396 | $78,565 | $121,961 | $14,800,024 |
| 211 | $43,167 | $78,794 | $121,961 | $14,721,230 |
| 212 | $42,937 | $79,024 | $121,961 | $14,642,207 |
| 213 | $42,706 | $79,254 | $121,961 | $14,562,953 |
| 214 | $42,475 | $79,485 | $121,961 | $14,483,468 |
| 215 | $42,243 | $79,717 | $121,961 | $14,403,750 |
| 216 | $42,011 | $79,950 | $121,961 | $14,323,801 |
$1,463,526
$519,329
$944,197
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $41,778 | $80,183 | $121,961 | $14,243,618 |
| 218 | $41,544 | $80,417 | $121,961 | $14,163,201 |
| 219 | $41,309 | $80,651 | $121,961 | $14,082,550 |
| 220 | $41,074 | $80,886 | $121,961 | $14,001,664 |
| 221 | $40,838 | $81,122 | $121,961 | $13,920,541 |
| 222 | $40,602 | $81,359 | $121,961 | $13,839,182 |
| 223 | $40,364 | $81,596 | $121,961 | $13,757,586 |
| 224 | $40,126 | $81,834 | $121,961 | $13,675,752 |
| 225 | $39,888 | $82,073 | $121,961 | $13,593,679 |
| 226 | $39,648 | $82,312 | $121,961 | $13,511,367 |
| 227 | $39,408 | $82,552 | $121,961 | $13,428,814 |
| 228 | $39,167 | $82,793 | $121,961 | $13,346,021 |
$1,463,526
$485,747
$977,780
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $38,926 | $83,035 | $121,961 | $13,262,987 |
| 230 | $38,684 | $83,277 | $121,961 | $13,179,710 |
| 231 | $38,441 | $83,520 | $121,961 | $13,096,190 |
| 232 | $38,197 | $83,763 | $121,961 | $13,012,427 |
| 233 | $37,953 | $84,008 | $121,961 | $12,928,419 |
| 234 | $37,708 | $84,253 | $121,961 | $12,844,166 |
| 235 | $37,462 | $84,498 | $121,961 | $12,759,668 |
| 236 | $37,216 | $84,745 | $121,961 | $12,674,923 |
| 237 | $36,969 | $84,992 | $121,961 | $12,589,931 |
| 238 | $36,721 | $85,240 | $121,961 | $12,504,691 |
| 239 | $36,472 | $85,489 | $121,961 | $12,419,203 |
| 240 | $36,223 | $85,738 | $121,961 | $12,333,465 |
$1,463,526
$450,970
$1,012,556
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $35,973 | $85,988 | $121,961 | $12,247,477 |
| 242 | $35,722 | $86,239 | $121,961 | $12,161,238 |
| 243 | $35,470 | $86,490 | $121,961 | $12,074,748 |
| 244 | $35,218 | $86,743 | $121,961 | $11,988,005 |
| 245 | $34,965 | $86,996 | $121,961 | $11,901,010 |
| 246 | $34,711 | $87,249 | $121,961 | $11,813,761 |
| 247 | $34,457 | $87,504 | $121,961 | $11,726,257 |
| 248 | $34,202 | $87,759 | $121,961 | $11,638,498 |
| 249 | $33,946 | $88,015 | $121,961 | $11,550,483 |
| 250 | $33,689 | $88,272 | $121,961 | $11,462,211 |
| 251 | $33,431 | $88,529 | $121,961 | $11,373,682 |
| 252 | $33,173 | $88,787 | $121,961 | $11,284,895 |
$1,463,526
$414,957
$1,048,570
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $32,914 | $89,046 | $121,961 | $11,195,849 |
| 254 | $32,655 | $89,306 | $121,961 | $11,106,543 |
| 255 | $32,394 | $89,566 | $121,961 | $11,016,976 |
| 256 | $32,133 | $89,828 | $121,961 | $10,927,149 |
| 257 | $31,871 | $90,090 | $121,961 | $10,837,059 |
| 258 | $31,608 | $90,352 | $121,961 | $10,746,707 |
| 259 | $31,345 | $90,616 | $121,961 | $10,656,091 |
| 260 | $31,080 | $90,880 | $121,961 | $10,565,210 |
| 261 | $30,815 | $91,145 | $121,961 | $10,474,065 |
| 262 | $30,549 | $91,411 | $121,961 | $10,382,654 |
| 263 | $30,283 | $91,678 | $121,961 | $10,290,976 |
| 264 | $30,015 | $91,945 | $121,961 | $10,199,031 |
$1,463,526
$377,662
$1,085,864
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $29,747 | $92,213 | $121,961 | $10,106,817 |
| 266 | $29,478 | $92,482 | $121,961 | $10,014,335 |
| 267 | $29,208 | $92,752 | $121,961 | $9,921,583 |
| 268 | $28,938 | $93,023 | $121,961 | $9,828,560 |
| 269 | $28,667 | $93,294 | $121,961 | $9,735,267 |
| 270 | $28,395 | $93,566 | $121,961 | $9,641,701 |
| 271 | $28,122 | $93,839 | $121,961 | $9,547,862 |
| 272 | $27,848 | $94,113 | $121,961 | $9,453,749 |
| 273 | $27,573 | $94,387 | $121,961 | $9,359,362 |
| 274 | $27,298 | $94,662 | $121,961 | $9,264,699 |
| 275 | $27,022 | $94,938 | $121,961 | $9,169,761 |
| 276 | $26,745 | $95,215 | $121,961 | $9,074,546 |
$1,463,526
$339,041
$1,124,485
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $26,467 | $95,493 | $121,961 | $8,979,052 |
| 278 | $26,189 | $95,772 | $121,961 | $8,883,281 |
| 279 | $25,910 | $96,051 | $121,961 | $8,787,230 |
| 280 | $25,629 | $96,331 | $121,961 | $8,690,899 |
| 281 | $25,348 | $96,612 | $121,961 | $8,594,287 |
| 282 | $25,067 | $96,894 | $121,961 | $8,497,393 |
| 283 | $24,784 | $97,176 | $121,961 | $8,400,216 |
| 284 | $24,501 | $97,460 | $121,961 | $8,302,756 |
| 285 | $24,216 | $97,744 | $121,961 | $8,205,012 |
| 286 | $23,931 | $98,029 | $121,961 | $8,106,983 |
| 287 | $23,645 | $98,315 | $121,961 | $8,008,668 |
| 288 | $23,359 | $98,602 | $121,961 | $7,910,066 |
$1,463,526
$299,047
$1,164,480
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $23,071 | $98,890 | $121,961 | $7,811,176 |
| 290 | $22,783 | $99,178 | $121,961 | $7,711,998 |
| 291 | $22,493 | $99,467 | $121,961 | $7,612,531 |
| 292 | $22,203 | $99,757 | $121,961 | $7,512,774 |
| 293 | $21,912 | $100,048 | $121,961 | $7,412,726 |
| 294 | $21,620 | $100,340 | $121,961 | $7,312,386 |
| 295 | $21,328 | $100,633 | $121,961 | $7,211,753 |
| 296 | $21,034 | $100,926 | $121,961 | $7,110,827 |
| 297 | $20,740 | $101,221 | $121,961 | $7,009,606 |
| 298 | $20,445 | $101,516 | $121,961 | $6,908,090 |
| 299 | $20,149 | $101,812 | $121,961 | $6,806,278 |
| 300 | $19,852 | $102,109 | $121,961 | $6,704,169 |
$1,463,526
$257,630
$1,205,897
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $19,554 | $102,407 | $121,961 | $6,601,763 |
| 302 | $19,255 | $102,705 | $121,961 | $6,499,057 |
| 303 | $18,956 | $103,005 | $121,961 | $6,396,052 |
| 304 | $18,655 | $103,305 | $121,961 | $6,292,747 |
| 305 | $18,354 | $103,607 | $121,961 | $6,189,140 |
| 306 | $18,052 | $103,909 | $121,961 | $6,085,231 |
| 307 | $17,749 | $104,212 | $121,961 | $5,981,019 |
| 308 | $17,445 | $104,516 | $121,961 | $5,876,503 |
| 309 | $17,140 | $104,821 | $121,961 | $5,771,683 |
| 310 | $16,834 | $105,126 | $121,961 | $5,666,556 |
| 311 | $16,527 | $105,433 | $121,961 | $5,561,123 |
| 312 | $16,220 | $105,741 | $121,961 | $5,455,383 |
$1,463,526
$214,740
$1,248,787
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $15,912 | $106,049 | $121,961 | $5,349,334 |
| 314 | $15,602 | $106,358 | $121,961 | $5,242,975 |
| 315 | $15,292 | $106,669 | $121,961 | $5,136,307 |
| 316 | $14,981 | $106,980 | $121,961 | $5,029,327 |
| 317 | $14,669 | $107,292 | $121,961 | $4,922,035 |
| 318 | $14,356 | $107,605 | $121,961 | $4,814,431 |
| 319 | $14,042 | $107,918 | $121,961 | $4,706,512 |
| 320 | $13,727 | $108,233 | $121,961 | $4,598,279 |
| 321 | $13,412 | $108,549 | $121,961 | $4,489,730 |
| 322 | $13,095 | $108,865 | $121,961 | $4,380,865 |
| 323 | $12,778 | $109,183 | $121,961 | $4,271,682 |
| 324 | $12,459 | $109,501 | $121,961 | $4,162,180 |
$1,463,526
$170,324
$1,293,202
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $12,140 | $109,821 | $121,961 | $4,052,359 |
| 326 | $11,819 | $110,141 | $121,961 | $3,942,218 |
| 327 | $11,498 | $110,462 | $121,961 | $3,831,756 |
| 328 | $11,176 | $110,785 | $121,961 | $3,720,971 |
| 329 | $10,853 | $111,108 | $121,961 | $3,609,864 |
| 330 | $10,529 | $111,432 | $121,961 | $3,498,432 |
| 331 | $10,204 | $111,757 | $121,961 | $3,386,675 |
| 332 | $9,878 | $112,083 | $121,961 | $3,274,592 |
| 333 | $9,551 | $112,410 | $121,961 | $3,162,183 |
| 334 | $9,223 | $112,738 | $121,961 | $3,049,445 |
| 335 | $8,894 | $113,066 | $121,961 | $2,936,379 |
| 336 | $8,564 | $113,396 | $121,961 | $2,822,983 |
$1,463,526
$124,329
$1,339,198
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $8,234 | $113,727 | $121,961 | $2,709,256 |
| 338 | $7,902 | $114,059 | $121,961 | $2,595,197 |
| 339 | $7,569 | $114,391 | $121,961 | $2,480,806 |
| 340 | $7,236 | $114,725 | $121,961 | $2,366,081 |
| 341 | $6,901 | $115,059 | $121,961 | $2,251,022 |
| 342 | $6,565 | $115,395 | $121,961 | $2,135,627 |
| 343 | $6,229 | $115,732 | $121,961 | $2,019,895 |
| 344 | $5,891 | $116,069 | $121,961 | $1,903,826 |
| 345 | $5,553 | $116,408 | $121,961 | $1,787,418 |
| 346 | $5,213 | $116,747 | $121,961 | $1,670,671 |
| 347 | $4,873 | $117,088 | $121,961 | $1,553,583 |
| 348 | $4,531 | $117,429 | $121,961 | $1,436,154 |
$1,463,526
$76,698
$1,386,829
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $4,189 | $117,772 | $121,961 | $1,318,382 |
| 350 | $3,845 | $118,115 | $121,961 | $1,200,267 |
| 351 | $3,501 | $118,460 | $121,961 | $1,081,807 |
| 352 | $3,155 | $118,805 | $121,961 | $963,002 |
| 353 | $2,809 | $119,152 | $121,961 | $843,850 |
| 354 | $2,461 | $119,499 | $121,961 | $724,351 |
| 355 | $2,113 | $119,848 | $121,961 | $604,503 |
| 356 | $1,763 | $120,197 | $121,961 | $484,306 |
| 357 | $1,413 | $120,548 | $121,961 | $363,758 |
| 358 | $1,061 | $120,900 | $121,961 | $242,858 |
| 359 | $708 | $121,252 | $121,961 | $121,606 |
| 360 | $355 | $121,606 | $121,961 | $0 |
$1,463,526
$27,372
$1,436,154
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。
