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
496 呎
@14,516
639 呎
@11,268
$720 萬
$800 萬
666 呎
@12,763
877 呎
@9,692
$850 萬
$760 萬
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $16,590 | $12,748 | $10,447 | $8,916 |
| 1.500 | $17,207 | $13,376 | $11,086 | $9,567 |
| 2.000 | $17,838 | $14,023 | $11,749 | $10,246 |
| 2.500 | $18,483 | $14,689 | $12,436 | $10,953 |
| 3.000 | $19,143 | $15,373 | $13,145 | $11,687 |
| 3.500 | $19,817 | $16,076 | $13,877 | $12,448 |
| 4.000 | $20,504 | $16,798 | $14,632 | $13,234 |
| 4.500 | $21,206 | $17,537 | $15,408 | $14,045 |
| 5.000 | $21,921 | $18,294 | $16,205 | $14,881 |
| 5.500 | $22,650 | $19,068 | $17,023 | $15,739 |
| 6.000 | $23,392 | $19,859 | $17,860 | $16,620 |
每月供款$12,448
30年
$2,772,000
$1,709,107
$4,481,107
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,085 | $4,363 | $12,448 | $2,767,637 |
| 2 | $8,072 | $4,375 | $12,448 | $2,763,262 |
| 3 | $8,060 | $4,388 | $12,448 | $2,758,874 |
| 4 | $8,047 | $4,401 | $12,448 | $2,754,473 |
| 5 | $8,034 | $4,414 | $12,448 | $2,750,060 |
| 6 | $8,021 | $4,427 | $12,448 | $2,745,633 |
| 7 | $8,008 | $4,439 | $12,448 | $2,741,194 |
| 8 | $7,995 | $4,452 | $12,448 | $2,736,741 |
| 9 | $7,982 | $4,465 | $12,448 | $2,732,276 |
| 10 | $7,969 | $4,478 | $12,448 | $2,727,798 |
| 11 | $7,956 | $4,491 | $12,448 | $2,723,306 |
| 12 | $7,943 | $4,505 | $12,448 | $2,718,802 |
$149,370
$96,172
$53,198
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,930 | $4,518 | $12,448 | $2,714,284 |
| 14 | $7,917 | $4,531 | $12,448 | $2,709,753 |
| 15 | $7,903 | $4,544 | $12,448 | $2,705,209 |
| 16 | $7,890 | $4,557 | $12,448 | $2,700,652 |
| 17 | $7,877 | $4,571 | $12,448 | $2,696,081 |
| 18 | $7,864 | $4,584 | $12,448 | $2,691,497 |
| 19 | $7,850 | $4,597 | $12,448 | $2,686,900 |
| 20 | $7,837 | $4,611 | $12,448 | $2,682,289 |
| 21 | $7,823 | $4,624 | $12,448 | $2,677,665 |
| 22 | $7,810 | $4,638 | $12,448 | $2,673,027 |
| 23 | $7,796 | $4,651 | $12,448 | $2,668,376 |
| 24 | $7,783 | $4,665 | $12,448 | $2,663,711 |
$149,370
$94,280
$55,090
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,769 | $4,678 | $12,448 | $2,659,033 |
| 26 | $7,756 | $4,692 | $12,448 | $2,654,341 |
| 27 | $7,742 | $4,706 | $12,448 | $2,649,635 |
| 28 | $7,728 | $4,719 | $12,448 | $2,644,916 |
| 29 | $7,714 | $4,733 | $12,448 | $2,640,183 |
| 30 | $7,701 | $4,747 | $12,448 | $2,635,436 |
| 31 | $7,687 | $4,761 | $12,448 | $2,630,675 |
| 32 | $7,673 | $4,775 | $12,448 | $2,625,900 |
| 33 | $7,659 | $4,789 | $12,448 | $2,621,112 |
| 34 | $7,645 | $4,803 | $12,448 | $2,616,309 |
| 35 | $7,631 | $4,817 | $12,448 | $2,611,492 |
| 36 | $7,617 | $4,831 | $12,448 | $2,606,662 |
$149,370
$92,321
$57,050
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,603 | $4,845 | $12,448 | $2,601,817 |
| 38 | $7,589 | $4,859 | $12,448 | $2,596,958 |
| 39 | $7,574 | $4,873 | $12,448 | $2,592,085 |
| 40 | $7,560 | $4,887 | $12,448 | $2,587,198 |
| 41 | $7,546 | $4,902 | $12,448 | $2,582,296 |
| 42 | $7,532 | $4,916 | $12,448 | $2,577,380 |
| 43 | $7,517 | $4,930 | $12,448 | $2,572,450 |
| 44 | $7,503 | $4,945 | $12,448 | $2,567,506 |
| 45 | $7,489 | $4,959 | $12,448 | $2,562,547 |
| 46 | $7,474 | $4,973 | $12,448 | $2,557,573 |
| 47 | $7,460 | $4,988 | $12,448 | $2,552,585 |
| 48 | $7,445 | $5,002 | $12,448 | $2,547,583 |
$149,370
$90,291
$59,079
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,430 | $5,017 | $12,448 | $2,542,566 |
| 50 | $7,416 | $5,032 | $12,448 | $2,537,534 |
| 51 | $7,401 | $5,046 | $12,448 | $2,532,488 |
| 52 | $7,386 | $5,061 | $12,448 | $2,527,427 |
| 53 | $7,372 | $5,076 | $12,448 | $2,522,351 |
| 54 | $7,357 | $5,091 | $12,448 | $2,517,260 |
| 55 | $7,342 | $5,106 | $12,448 | $2,512,155 |
| 56 | $7,327 | $5,120 | $12,448 | $2,507,034 |
| 57 | $7,312 | $5,135 | $12,448 | $2,501,899 |
| 58 | $7,297 | $5,150 | $12,448 | $2,496,749 |
| 59 | $7,282 | $5,165 | $12,448 | $2,491,583 |
| 60 | $7,267 | $5,180 | $12,448 | $2,486,403 |
$149,370
$88,190
$61,180
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,252 | $5,196 | $12,448 | $2,481,207 |
| 62 | $7,237 | $5,211 | $12,448 | $2,475,997 |
| 63 | $7,222 | $5,226 | $12,448 | $2,470,771 |
| 64 | $7,206 | $5,241 | $12,448 | $2,465,530 |
| 65 | $7,191 | $5,256 | $12,448 | $2,460,273 |
| 66 | $7,176 | $5,272 | $12,448 | $2,455,002 |
| 67 | $7,160 | $5,287 | $12,448 | $2,449,715 |
| 68 | $7,145 | $5,303 | $12,448 | $2,444,412 |
| 69 | $7,130 | $5,318 | $12,448 | $2,439,094 |
| 70 | $7,114 | $5,333 | $12,448 | $2,433,761 |
| 71 | $7,098 | $5,349 | $12,448 | $2,428,411 |
| 72 | $7,083 | $5,365 | $12,448 | $2,423,047 |
$149,370
$86,014
$63,356
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,067 | $5,380 | $12,448 | $2,417,667 |
| 74 | $7,052 | $5,396 | $12,448 | $2,412,271 |
| 75 | $7,036 | $5,412 | $12,448 | $2,406,859 |
| 76 | $7,020 | $5,428 | $12,448 | $2,401,431 |
| 77 | $7,004 | $5,443 | $12,448 | $2,395,988 |
| 78 | $6,988 | $5,459 | $12,448 | $2,390,529 |
| 79 | $6,972 | $5,475 | $12,448 | $2,385,054 |
| 80 | $6,956 | $5,491 | $12,448 | $2,379,562 |
| 81 | $6,940 | $5,507 | $12,448 | $2,374,055 |
| 82 | $6,924 | $5,523 | $12,448 | $2,368,532 |
| 83 | $6,908 | $5,539 | $12,448 | $2,362,993 |
| 84 | $6,892 | $5,555 | $12,448 | $2,357,437 |
$149,370
$83,761
$65,609
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,876 | $5,572 | $12,448 | $2,351,866 |
| 86 | $6,860 | $5,588 | $12,448 | $2,346,278 |
| 87 | $6,843 | $5,604 | $12,448 | $2,340,674 |
| 88 | $6,827 | $5,621 | $12,448 | $2,335,053 |
| 89 | $6,811 | $5,637 | $12,448 | $2,329,416 |
| 90 | $6,794 | $5,653 | $12,448 | $2,323,763 |
| 91 | $6,778 | $5,670 | $12,448 | $2,318,093 |
| 92 | $6,761 | $5,686 | $12,448 | $2,312,406 |
| 93 | $6,745 | $5,703 | $12,448 | $2,306,703 |
| 94 | $6,728 | $5,720 | $12,448 | $2,300,984 |
| 95 | $6,711 | $5,736 | $12,448 | $2,295,247 |
| 96 | $6,694 | $5,753 | $12,448 | $2,289,494 |
$149,370
$81,427
$67,943
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,678 | $5,770 | $12,448 | $2,283,725 |
| 98 | $6,661 | $5,787 | $12,448 | $2,277,938 |
| 99 | $6,644 | $5,804 | $12,448 | $2,272,134 |
| 100 | $6,627 | $5,820 | $12,448 | $2,266,314 |
| 101 | $6,610 | $5,837 | $12,448 | $2,260,477 |
| 102 | $6,593 | $5,854 | $12,448 | $2,254,622 |
| 103 | $6,576 | $5,872 | $12,448 | $2,248,751 |
| 104 | $6,559 | $5,889 | $12,448 | $2,242,862 |
| 105 | $6,542 | $5,906 | $12,448 | $2,236,956 |
| 106 | $6,524 | $5,923 | $12,448 | $2,231,033 |
| 107 | $6,507 | $5,940 | $12,448 | $2,225,093 |
| 108 | $6,490 | $5,958 | $12,448 | $2,219,135 |
$149,370
$79,011
$70,359
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,472 | $5,975 | $12,448 | $2,213,160 |
| 110 | $6,455 | $5,992 | $12,448 | $2,207,167 |
| 111 | $6,438 | $6,010 | $12,448 | $2,201,157 |
| 112 | $6,420 | $6,027 | $12,448 | $2,195,130 |
| 113 | $6,402 | $6,045 | $12,448 | $2,189,085 |
| 114 | $6,385 | $6,063 | $12,448 | $2,183,022 |
| 115 | $6,367 | $6,080 | $12,448 | $2,176,942 |
| 116 | $6,349 | $6,098 | $12,448 | $2,170,844 |
| 117 | $6,332 | $6,116 | $12,448 | $2,164,728 |
| 118 | $6,314 | $6,134 | $12,448 | $2,158,594 |
| 119 | $6,296 | $6,152 | $12,448 | $2,152,443 |
| 120 | $6,278 | $6,170 | $12,448 | $2,146,273 |
$149,370
$76,508
$72,862
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,260 | $6,188 | $12,448 | $2,140,085 |
| 122 | $6,242 | $6,206 | $12,448 | $2,133,880 |
| 123 | $6,224 | $6,224 | $12,448 | $2,127,656 |
| 124 | $6,206 | $6,242 | $12,448 | $2,121,414 |
| 125 | $6,187 | $6,260 | $12,448 | $2,115,154 |
| 126 | $6,169 | $6,278 | $12,448 | $2,108,876 |
| 127 | $6,151 | $6,297 | $12,448 | $2,102,579 |
| 128 | $6,133 | $6,315 | $12,448 | $2,096,264 |
| 129 | $6,114 | $6,333 | $12,448 | $2,089,931 |
| 130 | $6,096 | $6,352 | $12,448 | $2,083,579 |
| 131 | $6,077 | $6,370 | $12,448 | $2,077,209 |
| 132 | $6,059 | $6,389 | $12,448 | $2,070,820 |
$149,370
$73,917
$75,453
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,040 | $6,408 | $12,448 | $2,064,412 |
| 134 | $6,021 | $6,426 | $12,448 | $2,057,986 |
| 135 | $6,002 | $6,445 | $12,448 | $2,051,541 |
| 136 | $5,984 | $6,464 | $12,448 | $2,045,077 |
| 137 | $5,965 | $6,483 | $12,448 | $2,038,594 |
| 138 | $5,946 | $6,502 | $12,448 | $2,032,092 |
| 139 | $5,927 | $6,521 | $12,448 | $2,025,572 |
| 140 | $5,908 | $6,540 | $12,448 | $2,019,032 |
| 141 | $5,889 | $6,559 | $12,448 | $2,012,473 |
| 142 | $5,870 | $6,578 | $12,448 | $2,005,896 |
| 143 | $5,851 | $6,597 | $12,448 | $1,999,299 |
| 144 | $5,831 | $6,616 | $12,448 | $1,992,682 |
$149,370
$71,233
$78,137
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,812 | $6,636 | $12,448 | $1,986,047 |
| 146 | $5,793 | $6,655 | $12,448 | $1,979,392 |
| 147 | $5,773 | $6,674 | $12,448 | $1,972,718 |
| 148 | $5,754 | $6,694 | $12,448 | $1,966,024 |
| 149 | $5,734 | $6,713 | $12,448 | $1,959,311 |
| 150 | $5,715 | $6,733 | $12,448 | $1,952,578 |
| 151 | $5,695 | $6,752 | $12,448 | $1,945,825 |
| 152 | $5,675 | $6,772 | $12,448 | $1,939,053 |
| 153 | $5,656 | $6,792 | $12,448 | $1,932,261 |
| 154 | $5,636 | $6,812 | $12,448 | $1,925,449 |
| 155 | $5,616 | $6,832 | $12,448 | $1,918,618 |
| 156 | $5,596 | $6,852 | $12,448 | $1,911,766 |
$149,370
$68,454
$80,916
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,576 | $6,872 | $12,448 | $1,904,895 |
| 158 | $5,556 | $6,892 | $12,448 | $1,898,003 |
| 159 | $5,536 | $6,912 | $12,448 | $1,891,092 |
| 160 | $5,516 | $6,932 | $12,448 | $1,884,160 |
| 161 | $5,495 | $6,952 | $12,448 | $1,877,208 |
| 162 | $5,475 | $6,972 | $12,448 | $1,870,235 |
| 163 | $5,455 | $6,993 | $12,448 | $1,863,243 |
| 164 | $5,434 | $7,013 | $12,448 | $1,856,230 |
| 165 | $5,414 | $7,034 | $12,448 | $1,849,196 |
| 166 | $5,393 | $7,054 | $12,448 | $1,842,142 |
| 167 | $5,373 | $7,075 | $12,448 | $1,835,067 |
| 168 | $5,352 | $7,095 | $12,448 | $1,827,972 |
$149,370
$65,576
$83,794
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,332 | $7,116 | $12,448 | $1,820,856 |
| 170 | $5,311 | $7,137 | $12,448 | $1,813,720 |
| 171 | $5,290 | $7,158 | $12,448 | $1,806,562 |
| 172 | $5,269 | $7,178 | $12,448 | $1,799,384 |
| 173 | $5,248 | $7,199 | $12,448 | $1,792,184 |
| 174 | $5,227 | $7,220 | $12,448 | $1,784,964 |
| 175 | $5,206 | $7,241 | $12,448 | $1,777,723 |
| 176 | $5,185 | $7,262 | $12,448 | $1,770,460 |
| 177 | $5,164 | $7,284 | $12,448 | $1,763,176 |
| 178 | $5,143 | $7,305 | $12,448 | $1,755,872 |
| 179 | $5,121 | $7,326 | $12,448 | $1,748,545 |
| 180 | $5,100 | $7,348 | $12,448 | $1,741,198 |
$149,370
$62,596
$86,774
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,078 | $7,369 | $12,448 | $1,733,829 |
| 182 | $5,057 | $7,391 | $12,448 | $1,726,438 |
| 183 | $5,035 | $7,412 | $12,448 | $1,719,026 |
| 184 | $5,014 | $7,434 | $12,448 | $1,711,592 |
| 185 | $4,992 | $7,455 | $12,448 | $1,704,137 |
| 186 | $4,970 | $7,477 | $12,448 | $1,696,660 |
| 187 | $4,949 | $7,499 | $12,448 | $1,689,161 |
| 188 | $4,927 | $7,521 | $12,448 | $1,681,640 |
| 189 | $4,905 | $7,543 | $12,448 | $1,674,097 |
| 190 | $4,883 | $7,565 | $12,448 | $1,666,533 |
| 191 | $4,861 | $7,587 | $12,448 | $1,658,946 |
| 192 | $4,839 | $7,609 | $12,448 | $1,651,337 |
$149,370
$59,510
$89,861
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,816 | $7,631 | $12,448 | $1,643,706 |
| 194 | $4,794 | $7,653 | $12,448 | $1,636,053 |
| 195 | $4,772 | $7,676 | $12,448 | $1,628,377 |
| 196 | $4,749 | $7,698 | $12,448 | $1,620,679 |
| 197 | $4,727 | $7,721 | $12,448 | $1,612,958 |
| 198 | $4,704 | $7,743 | $12,448 | $1,605,215 |
| 199 | $4,682 | $7,766 | $12,448 | $1,597,450 |
| 200 | $4,659 | $7,788 | $12,448 | $1,589,661 |
| 201 | $4,637 | $7,811 | $12,448 | $1,581,850 |
| 202 | $4,614 | $7,834 | $12,448 | $1,574,016 |
| 203 | $4,591 | $7,857 | $12,448 | $1,566,160 |
| 204 | $4,568 | $7,880 | $12,448 | $1,558,280 |
$149,370
$56,313
$93,057
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,545 | $7,903 | $12,448 | $1,550,378 |
| 206 | $4,522 | $7,926 | $12,448 | $1,542,452 |
| 207 | $4,499 | $7,949 | $12,448 | $1,534,503 |
| 208 | $4,476 | $7,972 | $12,448 | $1,526,532 |
| 209 | $4,452 | $7,995 | $12,448 | $1,518,536 |
| 210 | $4,429 | $8,018 | $12,448 | $1,510,518 |
| 211 | $4,406 | $8,042 | $12,448 | $1,502,476 |
| 212 | $4,382 | $8,065 | $12,448 | $1,494,411 |
| 213 | $4,359 | $8,089 | $12,448 | $1,486,322 |
| 214 | $4,335 | $8,112 | $12,448 | $1,478,210 |
| 215 | $4,311 | $8,136 | $12,448 | $1,470,073 |
| 216 | $4,288 | $8,160 | $12,448 | $1,461,914 |
$149,370
$53,004
$96,367
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,264 | $8,184 | $12,448 | $1,453,730 |
| 218 | $4,240 | $8,207 | $12,448 | $1,445,523 |
| 219 | $4,216 | $8,231 | $12,448 | $1,437,291 |
| 220 | $4,192 | $8,255 | $12,448 | $1,429,036 |
| 221 | $4,168 | $8,279 | $12,448 | $1,420,756 |
| 222 | $4,144 | $8,304 | $12,448 | $1,412,453 |
| 223 | $4,120 | $8,328 | $12,448 | $1,404,125 |
| 224 | $4,095 | $8,352 | $12,448 | $1,395,773 |
| 225 | $4,071 | $8,377 | $12,448 | $1,387,396 |
| 226 | $4,047 | $8,401 | $12,448 | $1,378,995 |
| 227 | $4,022 | $8,425 | $12,448 | $1,370,570 |
| 228 | $3,997 | $8,450 | $12,448 | $1,362,120 |
$149,370
$49,576
$99,794
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,973 | $8,475 | $12,448 | $1,353,645 |
| 230 | $3,948 | $8,499 | $12,448 | $1,345,146 |
| 231 | $3,923 | $8,524 | $12,448 | $1,336,621 |
| 232 | $3,898 | $8,549 | $12,448 | $1,328,072 |
| 233 | $3,874 | $8,574 | $12,448 | $1,319,498 |
| 234 | $3,849 | $8,599 | $12,448 | $1,310,899 |
| 235 | $3,823 | $8,624 | $12,448 | $1,302,275 |
| 236 | $3,798 | $8,649 | $12,448 | $1,293,626 |
| 237 | $3,773 | $8,674 | $12,448 | $1,284,952 |
| 238 | $3,748 | $8,700 | $12,448 | $1,276,252 |
| 239 | $3,722 | $8,725 | $12,448 | $1,267,527 |
| 240 | $3,697 | $8,751 | $12,448 | $1,258,776 |
$149,370
$46,027
$103,343
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,671 | $8,776 | $12,448 | $1,250,000 |
| 242 | $3,646 | $8,802 | $12,448 | $1,241,199 |
| 243 | $3,620 | $8,827 | $12,448 | $1,232,371 |
| 244 | $3,594 | $8,853 | $12,448 | $1,223,518 |
| 245 | $3,569 | $8,879 | $12,448 | $1,214,639 |
| 246 | $3,543 | $8,905 | $12,448 | $1,205,734 |
| 247 | $3,517 | $8,931 | $12,448 | $1,196,804 |
| 248 | $3,491 | $8,957 | $12,448 | $1,187,847 |
| 249 | $3,465 | $8,983 | $12,448 | $1,178,864 |
| 250 | $3,438 | $9,009 | $12,448 | $1,169,855 |
| 251 | $3,412 | $9,035 | $12,448 | $1,160,819 |
| 252 | $3,386 | $9,062 | $12,448 | $1,151,757 |
$149,370
$42,351
$107,019
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,359 | $9,088 | $12,448 | $1,142,669 |
| 254 | $3,333 | $9,115 | $12,448 | $1,133,554 |
| 255 | $3,306 | $9,141 | $12,448 | $1,124,413 |
| 256 | $3,280 | $9,168 | $12,448 | $1,115,245 |
| 257 | $3,253 | $9,195 | $12,448 | $1,106,050 |
| 258 | $3,226 | $9,222 | $12,448 | $1,096,829 |
| 259 | $3,199 | $9,248 | $12,448 | $1,087,580 |
| 260 | $3,172 | $9,275 | $12,448 | $1,078,305 |
| 261 | $3,145 | $9,302 | $12,448 | $1,069,003 |
| 262 | $3,118 | $9,330 | $12,448 | $1,059,673 |
| 263 | $3,091 | $9,357 | $12,448 | $1,050,316 |
| 264 | $3,063 | $9,384 | $12,448 | $1,040,932 |
$149,370
$38,545
$110,825
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,036 | $9,411 | $12,448 | $1,031,521 |
| 266 | $3,009 | $9,439 | $12,448 | $1,022,082 |
| 267 | $2,981 | $9,466 | $12,448 | $1,012,615 |
| 268 | $2,953 | $9,494 | $12,448 | $1,003,121 |
| 269 | $2,926 | $9,522 | $12,448 | $993,599 |
| 270 | $2,898 | $9,550 | $12,448 | $984,050 |
| 271 | $2,870 | $9,577 | $12,448 | $974,472 |
| 272 | $2,842 | $9,605 | $12,448 | $964,867 |
| 273 | $2,814 | $9,633 | $12,448 | $955,234 |
| 274 | $2,786 | $9,661 | $12,448 | $945,572 |
| 275 | $2,758 | $9,690 | $12,448 | $935,883 |
| 276 | $2,730 | $9,718 | $12,448 | $926,165 |
$149,370
$34,603
$114,767
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,701 | $9,746 | $12,448 | $916,419 |
| 278 | $2,673 | $9,775 | $12,448 | $906,644 |
| 279 | $2,644 | $9,803 | $12,448 | $896,841 |
| 280 | $2,616 | $9,832 | $12,448 | $887,009 |
| 281 | $2,587 | $9,860 | $12,448 | $877,149 |
| 282 | $2,558 | $9,889 | $12,448 | $867,260 |
| 283 | $2,530 | $9,918 | $12,448 | $857,342 |
| 284 | $2,501 | $9,947 | $12,448 | $847,395 |
| 285 | $2,472 | $9,976 | $12,448 | $837,419 |
| 286 | $2,442 | $10,005 | $12,448 | $827,414 |
| 287 | $2,413 | $10,034 | $12,448 | $817,380 |
| 288 | $2,384 | $10,063 | $12,448 | $807,316 |
$149,370
$30,521
$118,849
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,355 | $10,093 | $12,448 | $797,223 |
| 290 | $2,325 | $10,122 | $12,448 | $787,101 |
| 291 | $2,296 | $10,152 | $12,448 | $776,949 |
| 292 | $2,266 | $10,181 | $12,448 | $766,768 |
| 293 | $2,236 | $10,211 | $12,448 | $756,557 |
| 294 | $2,207 | $10,241 | $12,448 | $746,316 |
| 295 | $2,177 | $10,271 | $12,448 | $736,045 |
| 296 | $2,147 | $10,301 | $12,448 | $725,744 |
| 297 | $2,117 | $10,331 | $12,448 | $715,413 |
| 298 | $2,087 | $10,361 | $12,448 | $705,052 |
| 299 | $2,056 | $10,391 | $12,448 | $694,661 |
| 300 | $2,026 | $10,421 | $12,448 | $684,240 |
$149,370
$26,294
$123,076
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,996 | $10,452 | $12,448 | $673,788 |
| 302 | $1,965 | $10,482 | $12,448 | $663,306 |
| 303 | $1,935 | $10,513 | $12,448 | $652,793 |
| 304 | $1,904 | $10,544 | $12,448 | $642,249 |
| 305 | $1,873 | $10,574 | $12,448 | $631,675 |
| 306 | $1,842 | $10,605 | $12,448 | $621,070 |
| 307 | $1,811 | $10,636 | $12,448 | $610,434 |
| 308 | $1,780 | $10,667 | $12,448 | $599,767 |
| 309 | $1,749 | $10,698 | $12,448 | $589,069 |
| 310 | $1,718 | $10,729 | $12,448 | $578,339 |
| 311 | $1,687 | $10,761 | $12,448 | $567,579 |
| 312 | $1,655 | $10,792 | $12,448 | $556,786 |
$149,370
$21,917
$127,453
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,624 | $10,824 | $12,448 | $545,963 |
| 314 | $1,592 | $10,855 | $12,448 | $535,108 |
| 315 | $1,561 | $10,887 | $12,448 | $524,221 |
| 316 | $1,529 | $10,919 | $12,448 | $513,302 |
| 317 | $1,497 | $10,950 | $12,448 | $502,352 |
| 318 | $1,465 | $10,982 | $12,448 | $491,370 |
| 319 | $1,433 | $11,014 | $12,448 | $480,355 |
| 320 | $1,401 | $11,046 | $12,448 | $469,309 |
| 321 | $1,369 | $11,079 | $12,448 | $458,230 |
| 322 | $1,337 | $11,111 | $12,448 | $447,119 |
| 323 | $1,304 | $11,143 | $12,448 | $435,976 |
| 324 | $1,272 | $11,176 | $12,448 | $424,800 |
$149,370
$17,384
$131,987
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,239 | $11,209 | $12,448 | $413,591 |
| 326 | $1,206 | $11,241 | $12,448 | $402,350 |
| 327 | $1,174 | $11,274 | $12,448 | $391,076 |
| 328 | $1,141 | $11,307 | $12,448 | $379,769 |
| 329 | $1,108 | $11,340 | $12,448 | $368,429 |
| 330 | $1,075 | $11,373 | $12,448 | $357,056 |
| 331 | $1,041 | $11,406 | $12,448 | $345,650 |
| 332 | $1,008 | $11,439 | $12,448 | $334,211 |
| 333 | $975 | $11,473 | $12,448 | $322,738 |
| 334 | $941 | $11,506 | $12,448 | $311,232 |
| 335 | $908 | $11,540 | $12,448 | $299,692 |
| 336 | $874 | $11,573 | $12,448 | $288,119 |
$149,370
$12,689
$136,681
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $840 | $11,607 | $12,448 | $276,512 |
| 338 | $806 | $11,641 | $12,448 | $264,871 |
| 339 | $773 | $11,675 | $12,448 | $253,196 |
| 340 | $738 | $11,709 | $12,448 | $241,487 |
| 341 | $704 | $11,743 | $12,448 | $229,743 |
| 342 | $670 | $11,777 | $12,448 | $217,966 |
| 343 | $636 | $11,812 | $12,448 | $206,154 |
| 344 | $601 | $11,846 | $12,448 | $194,308 |
| 345 | $567 | $11,881 | $12,448 | $182,427 |
| 346 | $532 | $11,915 | $12,448 | $170,512 |
| 347 | $497 | $11,950 | $12,448 | $158,562 |
| 348 | $462 | $11,985 | $12,448 | $146,577 |
$149,370
$7,828
$141,542
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $428 | $12,020 | $12,448 | $134,557 |
| 350 | $392 | $12,055 | $12,448 | $122,501 |
| 351 | $357 | $12,090 | $12,448 | $110,411 |
| 352 | $322 | $12,125 | $12,448 | $98,286 |
| 353 | $287 | $12,161 | $12,448 | $86,125 |
| 354 | $251 | $12,196 | $12,448 | $73,929 |
| 355 | $216 | $12,232 | $12,448 | $61,697 |
| 356 | $180 | $12,268 | $12,448 | $49,429 |
| 357 | $144 | $12,303 | $12,448 | $37,126 |
| 358 | $108 | $12,339 | $12,448 | $24,787 |
| 359 | $72 | $12,375 | $12,448 | $12,411 |
| 360 | $36 | $12,411 | $12,448 | $0 |
$149,370
$2,794
$146,577
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。
