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
$780 萬
$850 萬
$900 萬
$800 萬
$860 萬
$700 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $17,237 | $13,245 | $10,854 | $9,263 |
| 1.500 | $17,877 | $13,897 | $11,518 | $9,939 |
| 2.000 | $18,533 | $14,569 | $12,207 | $10,645 |
| 2.500 | $19,204 | $15,261 | $12,920 | $11,379 |
| 3.000 | $19,889 | $15,972 | $13,657 | $12,142 |
| 3.500 | $20,589 | $16,703 | $14,418 | $12,932 |
| 3.625 | $20,766 | $16,888 | $14,612 | $13,134 |
| 4.000 | $21,303 | $17,452 | $15,202 | $13,750 |
| 4.500 | $22,032 | $18,220 | $16,008 | $14,593 |
| 5.000 | $22,775 | $19,007 | $16,836 | $15,460 |
| 5.500 | $23,532 | $19,811 | $17,686 | $16,352 |
| 6.000 | $24,303 | $20,633 | $18,556 | $17,267 |
每月供款$13,135
30年
$2,880,000
$1,848,340
$4,728,340
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,700 | $4,434 | $13,134 | $2,875,566 |
| 2 | $8,687 | $4,448 | $13,134 | $2,871,118 |
| 3 | $8,673 | $4,461 | $13,134 | $2,866,657 |
| 4 | $8,660 | $4,475 | $13,134 | $2,862,182 |
| 5 | $8,646 | $4,488 | $13,134 | $2,857,694 |
| 6 | $8,633 | $4,502 | $13,134 | $2,853,193 |
| 7 | $8,619 | $4,515 | $13,134 | $2,848,677 |
| 8 | $8,605 | $4,529 | $13,134 | $2,844,148 |
| 9 | $8,592 | $4,543 | $13,134 | $2,839,606 |
| 10 | $8,578 | $4,556 | $13,134 | $2,835,050 |
| 11 | $8,564 | $4,570 | $13,134 | $2,830,479 |
| 12 | $8,550 | $4,584 | $13,134 | $2,825,896 |
$157,611
$103,507
$54,104
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,537 | $4,598 | $13,134 | $2,821,298 |
| 14 | $8,523 | $4,612 | $13,134 | $2,816,686 |
| 15 | $8,509 | $4,626 | $13,134 | $2,812,061 |
| 16 | $8,495 | $4,640 | $13,134 | $2,807,421 |
| 17 | $8,481 | $4,654 | $13,134 | $2,802,768 |
| 18 | $8,467 | $4,668 | $13,134 | $2,798,100 |
| 19 | $8,453 | $4,682 | $13,134 | $2,793,418 |
| 20 | $8,438 | $4,696 | $13,134 | $2,788,723 |
| 21 | $8,424 | $4,710 | $13,134 | $2,784,013 |
| 22 | $8,410 | $4,724 | $13,134 | $2,779,288 |
| 23 | $8,396 | $4,739 | $13,134 | $2,774,550 |
| 24 | $8,381 | $4,753 | $13,134 | $2,769,797 |
$157,611
$101,513
$56,099
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,367 | $4,767 | $13,134 | $2,765,030 |
| 26 | $8,353 | $4,782 | $13,134 | $2,760,248 |
| 27 | $8,338 | $4,796 | $13,134 | $2,755,452 |
| 28 | $8,324 | $4,811 | $13,134 | $2,750,642 |
| 29 | $8,309 | $4,825 | $13,134 | $2,745,817 |
| 30 | $8,295 | $4,840 | $13,134 | $2,740,977 |
| 31 | $8,280 | $4,854 | $13,134 | $2,736,123 |
| 32 | $8,265 | $4,869 | $13,134 | $2,731,254 |
| 33 | $8,251 | $4,884 | $13,134 | $2,726,370 |
| 34 | $8,236 | $4,898 | $13,134 | $2,721,472 |
| 35 | $8,221 | $4,913 | $13,134 | $2,716,559 |
| 36 | $8,206 | $4,928 | $13,134 | $2,711,631 |
$157,611
$99,445
$58,166
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,191 | $4,943 | $13,134 | $2,706,688 |
| 38 | $8,176 | $4,958 | $13,134 | $2,701,730 |
| 39 | $8,161 | $4,973 | $13,134 | $2,696,757 |
| 40 | $8,146 | $4,988 | $13,134 | $2,691,769 |
| 41 | $8,131 | $5,003 | $13,134 | $2,686,767 |
| 42 | $8,116 | $5,018 | $13,134 | $2,681,749 |
| 43 | $8,101 | $5,033 | $13,134 | $2,676,715 |
| 44 | $8,086 | $5,048 | $13,134 | $2,671,667 |
| 45 | $8,071 | $5,064 | $13,134 | $2,666,603 |
| 46 | $8,055 | $5,079 | $13,134 | $2,661,524 |
| 47 | $8,040 | $5,094 | $13,134 | $2,656,430 |
| 48 | $8,025 | $5,110 | $13,134 | $2,651,321 |
$157,611
$97,301
$60,310
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,009 | $5,125 | $13,134 | $2,646,195 |
| 50 | $7,994 | $5,141 | $13,134 | $2,641,055 |
| 51 | $7,978 | $5,156 | $13,134 | $2,635,899 |
| 52 | $7,963 | $5,172 | $13,134 | $2,630,727 |
| 53 | $7,947 | $5,187 | $13,134 | $2,625,540 |
| 54 | $7,931 | $5,203 | $13,134 | $2,620,337 |
| 55 | $7,916 | $5,219 | $13,134 | $2,615,118 |
| 56 | $7,900 | $5,234 | $13,134 | $2,609,884 |
| 57 | $7,884 | $5,250 | $13,134 | $2,604,634 |
| 58 | $7,868 | $5,266 | $13,134 | $2,599,367 |
| 59 | $7,852 | $5,282 | $13,134 | $2,594,085 |
| 60 | $7,836 | $5,298 | $13,134 | $2,588,787 |
$157,611
$95,078
$62,533
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,820 | $5,314 | $13,134 | $2,583,473 |
| 62 | $7,804 | $5,330 | $13,134 | $2,578,143 |
| 63 | $7,788 | $5,346 | $13,134 | $2,572,797 |
| 64 | $7,772 | $5,362 | $13,134 | $2,567,435 |
| 65 | $7,756 | $5,378 | $13,134 | $2,562,057 |
| 66 | $7,740 | $5,395 | $13,134 | $2,556,662 |
| 67 | $7,723 | $5,411 | $13,134 | $2,551,251 |
| 68 | $7,707 | $5,427 | $13,134 | $2,545,823 |
| 69 | $7,691 | $5,444 | $13,134 | $2,540,380 |
| 70 | $7,674 | $5,460 | $13,134 | $2,534,919 |
| 71 | $7,658 | $5,477 | $13,134 | $2,529,443 |
| 72 | $7,641 | $5,493 | $13,134 | $2,523,949 |
$157,611
$92,773
$64,838
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,624 | $5,510 | $13,134 | $2,518,440 |
| 74 | $7,608 | $5,526 | $13,134 | $2,512,913 |
| 75 | $7,591 | $5,543 | $13,134 | $2,507,370 |
| 76 | $7,574 | $5,560 | $13,134 | $2,501,810 |
| 77 | $7,558 | $5,577 | $13,134 | $2,496,233 |
| 78 | $7,541 | $5,594 | $13,134 | $2,490,640 |
| 79 | $7,524 | $5,610 | $13,134 | $2,485,029 |
| 80 | $7,507 | $5,627 | $13,134 | $2,479,402 |
| 81 | $7,490 | $5,644 | $13,134 | $2,473,757 |
| 82 | $7,473 | $5,661 | $13,134 | $2,468,096 |
| 83 | $7,456 | $5,679 | $13,134 | $2,462,417 |
| 84 | $7,439 | $5,696 | $13,134 | $2,456,722 |
$157,611
$90,384
$67,228
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,421 | $5,713 | $13,134 | $2,451,009 |
| 86 | $7,404 | $5,730 | $13,134 | $2,445,278 |
| 87 | $7,387 | $5,747 | $13,134 | $2,439,531 |
| 88 | $7,369 | $5,765 | $13,134 | $2,433,766 |
| 89 | $7,352 | $5,782 | $13,134 | $2,427,984 |
| 90 | $7,335 | $5,800 | $13,134 | $2,422,184 |
| 91 | $7,317 | $5,817 | $13,134 | $2,416,367 |
| 92 | $7,299 | $5,835 | $13,134 | $2,410,532 |
| 93 | $7,282 | $5,852 | $13,134 | $2,404,680 |
| 94 | $7,264 | $5,870 | $13,134 | $2,398,809 |
| 95 | $7,246 | $5,888 | $13,134 | $2,392,922 |
| 96 | $7,229 | $5,906 | $13,134 | $2,387,016 |
$157,611
$87,906
$69,706
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,211 | $5,924 | $13,134 | $2,381,092 |
| 98 | $7,193 | $5,941 | $13,134 | $2,375,151 |
| 99 | $7,175 | $5,959 | $13,134 | $2,369,192 |
| 100 | $7,157 | $5,977 | $13,134 | $2,363,214 |
| 101 | $7,139 | $5,995 | $13,134 | $2,357,219 |
| 102 | $7,121 | $6,014 | $13,134 | $2,351,205 |
| 103 | $7,103 | $6,032 | $13,134 | $2,345,174 |
| 104 | $7,084 | $6,050 | $13,134 | $2,339,124 |
| 105 | $7,066 | $6,068 | $13,134 | $2,333,056 |
| 106 | $7,048 | $6,087 | $13,134 | $2,326,969 |
| 107 | $7,029 | $6,105 | $13,134 | $2,320,864 |
| 108 | $7,011 | $6,123 | $13,134 | $2,314,741 |
$157,611
$85,336
$72,275
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,992 | $6,142 | $13,134 | $2,308,599 |
| 110 | $6,974 | $6,160 | $13,134 | $2,302,439 |
| 111 | $6,955 | $6,179 | $13,134 | $2,296,260 |
| 112 | $6,937 | $6,198 | $13,134 | $2,290,062 |
| 113 | $6,918 | $6,216 | $13,134 | $2,283,846 |
| 114 | $6,899 | $6,235 | $13,134 | $2,277,610 |
| 115 | $6,880 | $6,254 | $13,134 | $2,271,356 |
| 116 | $6,861 | $6,273 | $13,134 | $2,265,084 |
| 117 | $6,842 | $6,292 | $13,134 | $2,258,792 |
| 118 | $6,823 | $6,311 | $13,134 | $2,252,481 |
| 119 | $6,804 | $6,330 | $13,134 | $2,246,151 |
| 120 | $6,785 | $6,349 | $13,134 | $2,239,802 |
$157,611
$82,672
$74,939
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,766 | $6,368 | $13,134 | $2,233,434 |
| 122 | $6,747 | $6,387 | $13,134 | $2,227,046 |
| 123 | $6,728 | $6,407 | $13,134 | $2,220,640 |
| 124 | $6,708 | $6,426 | $13,134 | $2,214,213 |
| 125 | $6,689 | $6,446 | $13,134 | $2,207,768 |
| 126 | $6,669 | $6,465 | $13,134 | $2,201,303 |
| 127 | $6,650 | $6,485 | $13,134 | $2,194,819 |
| 128 | $6,630 | $6,504 | $13,134 | $2,188,314 |
| 129 | $6,611 | $6,524 | $13,134 | $2,181,791 |
| 130 | $6,591 | $6,543 | $13,134 | $2,175,247 |
| 131 | $6,571 | $6,563 | $13,134 | $2,168,684 |
| 132 | $6,551 | $6,583 | $13,134 | $2,162,101 |
$157,611
$79,910
$77,701
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,531 | $6,603 | $13,134 | $2,155,498 |
| 134 | $6,511 | $6,623 | $13,134 | $2,148,875 |
| 135 | $6,491 | $6,643 | $13,134 | $2,142,232 |
| 136 | $6,471 | $6,663 | $13,134 | $2,135,569 |
| 137 | $6,451 | $6,683 | $13,134 | $2,128,886 |
| 138 | $6,431 | $6,703 | $13,134 | $2,122,183 |
| 139 | $6,411 | $6,724 | $13,134 | $2,115,459 |
| 140 | $6,390 | $6,744 | $13,134 | $2,108,716 |
| 141 | $6,370 | $6,764 | $13,134 | $2,101,951 |
| 142 | $6,350 | $6,785 | $13,134 | $2,095,167 |
| 143 | $6,329 | $6,805 | $13,134 | $2,088,362 |
| 144 | $6,309 | $6,826 | $13,134 | $2,081,536 |
$157,611
$77,046
$80,565
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,288 | $6,846 | $13,134 | $2,074,690 |
| 146 | $6,267 | $6,867 | $13,134 | $2,067,823 |
| 147 | $6,247 | $6,888 | $13,134 | $2,060,935 |
| 148 | $6,226 | $6,909 | $13,134 | $2,054,026 |
| 149 | $6,205 | $6,929 | $13,134 | $2,047,097 |
| 150 | $6,184 | $6,950 | $13,134 | $2,040,147 |
| 151 | $6,163 | $6,971 | $13,134 | $2,033,175 |
| 152 | $6,142 | $6,992 | $13,134 | $2,026,183 |
| 153 | $6,121 | $7,014 | $13,134 | $2,019,169 |
| 154 | $6,100 | $7,035 | $13,134 | $2,012,135 |
| 155 | $6,078 | $7,056 | $13,134 | $2,005,079 |
| 156 | $6,057 | $7,077 | $13,134 | $1,998,001 |
$157,611
$74,077
$83,534
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,036 | $7,099 | $13,134 | $1,990,903 |
| 158 | $6,014 | $7,120 | $13,134 | $1,983,783 |
| 159 | $5,993 | $7,142 | $13,134 | $1,976,641 |
| 160 | $5,971 | $7,163 | $13,134 | $1,969,478 |
| 161 | $5,949 | $7,185 | $13,134 | $1,962,293 |
| 162 | $5,928 | $7,207 | $13,134 | $1,955,087 |
| 163 | $5,906 | $7,228 | $13,134 | $1,947,858 |
| 164 | $5,884 | $7,250 | $13,134 | $1,940,608 |
| 165 | $5,862 | $7,272 | $13,134 | $1,933,336 |
| 166 | $5,840 | $7,294 | $13,134 | $1,926,042 |
| 167 | $5,818 | $7,316 | $13,134 | $1,918,726 |
| 168 | $5,796 | $7,338 | $13,134 | $1,911,388 |
$157,611
$70,998
$86,613
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,774 | $7,360 | $13,134 | $1,904,028 |
| 170 | $5,752 | $7,383 | $13,134 | $1,896,645 |
| 171 | $5,729 | $7,405 | $13,134 | $1,889,240 |
| 172 | $5,707 | $7,427 | $13,134 | $1,881,813 |
| 173 | $5,685 | $7,450 | $13,134 | $1,874,364 |
| 174 | $5,662 | $7,472 | $13,134 | $1,866,891 |
| 175 | $5,640 | $7,495 | $13,134 | $1,859,397 |
| 176 | $5,617 | $7,517 | $13,134 | $1,851,879 |
| 177 | $5,594 | $7,540 | $13,134 | $1,844,339 |
| 178 | $5,571 | $7,563 | $13,134 | $1,836,777 |
| 179 | $5,549 | $7,586 | $13,134 | $1,829,191 |
| 180 | $5,526 | $7,609 | $13,134 | $1,821,582 |
$157,611
$67,805
$89,806
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,503 | $7,632 | $13,134 | $1,813,951 |
| 182 | $5,480 | $7,655 | $13,134 | $1,806,296 |
| 183 | $5,457 | $7,678 | $13,134 | $1,798,618 |
| 184 | $5,433 | $7,701 | $13,134 | $1,790,917 |
| 185 | $5,410 | $7,724 | $13,134 | $1,783,193 |
| 186 | $5,387 | $7,748 | $13,134 | $1,775,446 |
| 187 | $5,363 | $7,771 | $13,134 | $1,767,675 |
| 188 | $5,340 | $7,794 | $13,134 | $1,759,880 |
| 189 | $5,316 | $7,818 | $13,134 | $1,752,062 |
| 190 | $5,293 | $7,842 | $13,134 | $1,744,221 |
| 191 | $5,269 | $7,865 | $13,134 | $1,736,355 |
| 192 | $5,245 | $7,889 | $13,134 | $1,728,466 |
$157,611
$64,495
$93,116
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,221 | $7,913 | $13,134 | $1,720,553 |
| 194 | $5,198 | $7,937 | $13,134 | $1,712,617 |
| 195 | $5,174 | $7,961 | $13,134 | $1,704,656 |
| 196 | $5,149 | $7,985 | $13,134 | $1,696,671 |
| 197 | $5,125 | $8,009 | $13,134 | $1,688,662 |
| 198 | $5,101 | $8,033 | $13,134 | $1,680,629 |
| 199 | $5,077 | $8,057 | $13,134 | $1,672,572 |
| 200 | $5,053 | $8,082 | $13,134 | $1,664,490 |
| 201 | $5,028 | $8,106 | $13,134 | $1,656,384 |
| 202 | $5,004 | $8,131 | $13,134 | $1,648,253 |
| 203 | $4,979 | $8,155 | $13,134 | $1,640,098 |
| 204 | $4,954 | $8,180 | $13,134 | $1,631,918 |
$157,611
$61,063
$96,548
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,930 | $8,205 | $13,134 | $1,623,714 |
| 206 | $4,905 | $8,229 | $13,134 | $1,615,484 |
| 207 | $4,880 | $8,254 | $13,134 | $1,607,230 |
| 208 | $4,855 | $8,279 | $13,134 | $1,598,951 |
| 209 | $4,830 | $8,304 | $13,134 | $1,590,647 |
| 210 | $4,805 | $8,329 | $13,134 | $1,582,318 |
| 211 | $4,780 | $8,354 | $13,134 | $1,573,963 |
| 212 | $4,755 | $8,380 | $13,134 | $1,565,584 |
| 213 | $4,729 | $8,405 | $13,134 | $1,557,179 |
| 214 | $4,704 | $8,430 | $13,134 | $1,548,749 |
| 215 | $4,679 | $8,456 | $13,134 | $1,540,293 |
| 216 | $4,653 | $8,481 | $13,134 | $1,531,812 |
$157,611
$57,505
$100,107
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,627 | $8,507 | $13,134 | $1,523,305 |
| 218 | $4,602 | $8,533 | $13,134 | $1,514,772 |
| 219 | $4,576 | $8,558 | $13,134 | $1,506,214 |
| 220 | $4,550 | $8,584 | $13,134 | $1,497,629 |
| 221 | $4,524 | $8,610 | $13,134 | $1,489,019 |
| 222 | $4,498 | $8,636 | $13,134 | $1,480,383 |
| 223 | $4,472 | $8,662 | $13,134 | $1,471,721 |
| 224 | $4,446 | $8,688 | $13,134 | $1,463,032 |
| 225 | $4,420 | $8,715 | $13,134 | $1,454,318 |
| 226 | $4,393 | $8,741 | $13,134 | $1,445,577 |
| 227 | $4,367 | $8,767 | $13,134 | $1,436,809 |
| 228 | $4,340 | $8,794 | $13,134 | $1,428,015 |
$157,611
$53,815
$103,796
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,314 | $8,820 | $13,134 | $1,419,195 |
| 230 | $4,287 | $8,847 | $13,134 | $1,410,348 |
| 231 | $4,260 | $8,874 | $13,134 | $1,401,474 |
| 232 | $4,234 | $8,901 | $13,134 | $1,392,573 |
| 233 | $4,207 | $8,928 | $13,134 | $1,383,645 |
| 234 | $4,180 | $8,955 | $13,134 | $1,374,691 |
| 235 | $4,153 | $8,982 | $13,134 | $1,365,709 |
| 236 | $4,126 | $9,009 | $13,134 | $1,356,701 |
| 237 | $4,098 | $9,036 | $13,134 | $1,347,665 |
| 238 | $4,071 | $9,063 | $13,134 | $1,338,602 |
| 239 | $4,044 | $9,091 | $13,134 | $1,329,511 |
| 240 | $4,016 | $9,118 | $13,134 | $1,320,393 |
$157,611
$49,989
$107,622
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,989 | $9,146 | $13,134 | $1,311,247 |
| 242 | $3,961 | $9,173 | $13,134 | $1,302,074 |
| 243 | $3,933 | $9,201 | $13,134 | $1,292,873 |
| 244 | $3,906 | $9,229 | $13,134 | $1,283,645 |
| 245 | $3,878 | $9,257 | $13,134 | $1,274,388 |
| 246 | $3,850 | $9,285 | $13,134 | $1,265,103 |
| 247 | $3,822 | $9,313 | $13,134 | $1,255,791 |
| 248 | $3,794 | $9,341 | $13,134 | $1,246,450 |
| 249 | $3,765 | $9,369 | $13,134 | $1,237,081 |
| 250 | $3,737 | $9,397 | $13,134 | $1,227,684 |
| 251 | $3,709 | $9,426 | $13,134 | $1,218,258 |
| 252 | $3,680 | $9,454 | $13,134 | $1,208,804 |
$157,611
$46,022
$111,589
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,652 | $9,483 | $13,134 | $1,199,321 |
| 254 | $3,623 | $9,511 | $13,134 | $1,189,810 |
| 255 | $3,594 | $9,540 | $13,134 | $1,180,270 |
| 256 | $3,565 | $9,569 | $13,134 | $1,170,701 |
| 257 | $3,536 | $9,598 | $13,134 | $1,161,103 |
| 258 | $3,507 | $9,627 | $13,134 | $1,151,476 |
| 259 | $3,478 | $9,656 | $13,134 | $1,141,821 |
| 260 | $3,449 | $9,685 | $13,134 | $1,132,136 |
| 261 | $3,420 | $9,714 | $13,134 | $1,122,421 |
| 262 | $3,391 | $9,744 | $13,134 | $1,112,678 |
| 263 | $3,361 | $9,773 | $13,134 | $1,102,905 |
| 264 | $3,332 | $9,803 | $13,134 | $1,093,102 |
$157,611
$41,909
$115,702
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,302 | $9,832 | $13,134 | $1,083,270 |
| 266 | $3,272 | $9,862 | $13,134 | $1,073,408 |
| 267 | $3,243 | $9,892 | $13,134 | $1,063,516 |
| 268 | $3,213 | $9,922 | $13,134 | $1,053,595 |
| 269 | $3,183 | $9,952 | $13,134 | $1,043,643 |
| 270 | $3,153 | $9,982 | $13,134 | $1,033,662 |
| 271 | $3,123 | $10,012 | $13,134 | $1,023,650 |
| 272 | $3,092 | $10,042 | $13,134 | $1,013,608 |
| 273 | $3,062 | $10,072 | $13,134 | $1,003,535 |
| 274 | $3,032 | $10,103 | $13,134 | $993,433 |
| 275 | $3,001 | $10,133 | $13,134 | $983,299 |
| 276 | $2,970 | $10,164 | $13,134 | $973,135 |
$157,611
$37,645
$119,967
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,940 | $10,195 | $13,134 | $962,941 |
| 278 | $2,909 | $10,225 | $13,134 | $952,715 |
| 279 | $2,878 | $10,256 | $13,134 | $942,459 |
| 280 | $2,847 | $10,287 | $13,134 | $932,172 |
| 281 | $2,816 | $10,318 | $13,134 | $921,854 |
| 282 | $2,785 | $10,350 | $13,134 | $911,504 |
| 283 | $2,754 | $10,381 | $13,134 | $901,123 |
| 284 | $2,722 | $10,412 | $13,134 | $890,711 |
| 285 | $2,691 | $10,444 | $13,134 | $880,268 |
| 286 | $2,659 | $10,475 | $13,134 | $869,792 |
| 287 | $2,627 | $10,507 | $13,134 | $859,286 |
| 288 | $2,596 | $10,539 | $13,134 | $848,747 |
$157,611
$33,223
$124,388
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,564 | $10,570 | $13,134 | $838,177 |
| 290 | $2,532 | $10,602 | $13,134 | $827,575 |
| 291 | $2,500 | $10,634 | $13,134 | $816,940 |
| 292 | $2,468 | $10,666 | $13,134 | $806,274 |
| 293 | $2,436 | $10,699 | $13,134 | $795,575 |
| 294 | $2,403 | $10,731 | $13,134 | $784,844 |
| 295 | $2,371 | $10,763 | $13,134 | $774,081 |
| 296 | $2,338 | $10,796 | $13,134 | $763,285 |
| 297 | $2,306 | $10,829 | $13,134 | $752,456 |
| 298 | $2,273 | $10,861 | $13,134 | $741,595 |
| 299 | $2,240 | $10,894 | $13,134 | $730,701 |
| 300 | $2,207 | $10,927 | $13,134 | $719,774 |
$157,611
$28,638
$128,973
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,174 | $10,960 | $13,134 | $708,814 |
| 302 | $2,141 | $10,993 | $13,134 | $697,821 |
| 303 | $2,108 | $11,026 | $13,134 | $686,795 |
| 304 | $2,075 | $11,060 | $13,134 | $675,735 |
| 305 | $2,041 | $11,093 | $13,134 | $664,642 |
| 306 | $2,008 | $11,127 | $13,134 | $653,516 |
| 307 | $1,974 | $11,160 | $13,134 | $642,356 |
| 308 | $1,940 | $11,194 | $13,134 | $631,162 |
| 309 | $1,907 | $11,228 | $13,134 | $619,934 |
| 310 | $1,873 | $11,262 | $13,134 | $608,673 |
| 311 | $1,839 | $11,296 | $13,134 | $597,377 |
| 312 | $1,805 | $11,330 | $13,134 | $586,047 |
$157,611
$23,885
$133,727
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,770 | $11,364 | $13,134 | $574,683 |
| 314 | $1,736 | $11,398 | $13,134 | $563,285 |
| 315 | $1,702 | $11,433 | $13,134 | $551,852 |
| 316 | $1,667 | $11,467 | $13,134 | $540,385 |
| 317 | $1,632 | $11,502 | $13,134 | $528,883 |
| 318 | $1,598 | $11,537 | $13,134 | $517,347 |
| 319 | $1,563 | $11,571 | $13,134 | $505,775 |
| 320 | $1,528 | $11,606 | $13,134 | $494,169 |
| 321 | $1,493 | $11,641 | $13,134 | $482,527 |
| 322 | $1,458 | $11,677 | $13,134 | $470,851 |
| 323 | $1,422 | $11,712 | $13,134 | $459,139 |
| 324 | $1,387 | $11,747 | $13,134 | $447,391 |
$157,611
$18,956
$138,656
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,351 | $11,783 | $13,134 | $435,609 |
| 326 | $1,316 | $11,818 | $13,134 | $423,790 |
| 327 | $1,280 | $11,854 | $13,134 | $411,936 |
| 328 | $1,244 | $11,890 | $13,134 | $400,046 |
| 329 | $1,208 | $11,926 | $13,134 | $388,121 |
| 330 | $1,172 | $11,962 | $13,134 | $376,159 |
| 331 | $1,136 | $11,998 | $13,134 | $364,161 |
| 332 | $1,100 | $12,034 | $13,134 | $352,127 |
| 333 | $1,064 | $12,071 | $13,134 | $340,056 |
| 334 | $1,027 | $12,107 | $13,134 | $327,949 |
| 335 | $991 | $12,144 | $13,134 | $315,805 |
| 336 | $954 | $12,180 | $13,134 | $303,625 |
$157,611
$13,845
$143,766
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $917 | $12,217 | $13,134 | $291,408 |
| 338 | $880 | $12,254 | $13,134 | $279,154 |
| 339 | $843 | $12,291 | $13,134 | $266,863 |
| 340 | $806 | $12,328 | $13,134 | $254,535 |
| 341 | $769 | $12,365 | $13,134 | $242,170 |
| 342 | $732 | $12,403 | $13,134 | $229,767 |
| 343 | $694 | $12,440 | $13,134 | $217,327 |
| 344 | $657 | $12,478 | $13,134 | $204,849 |
| 345 | $619 | $12,515 | $13,134 | $192,333 |
| 346 | $581 | $12,553 | $13,134 | $179,780 |
| 347 | $543 | $12,591 | $13,134 | $167,189 |
| 348 | $505 | $12,629 | $13,134 | $154,560 |
$157,611
$8,546
$149,065
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $467 | $12,667 | $13,134 | $141,892 |
| 350 | $429 | $12,706 | $13,134 | $129,187 |
| 351 | $390 | $12,744 | $13,134 | $116,443 |
| 352 | $352 | $12,783 | $13,134 | $103,660 |
| 353 | $313 | $12,821 | $13,134 | $90,839 |
| 354 | $274 | $12,860 | $13,134 | $77,979 |
| 355 | $236 | $12,899 | $13,134 | $65,080 |
| 356 | $197 | $12,938 | $13,134 | $52,143 |
| 357 | $158 | $12,977 | $13,134 | $39,166 |
| 358 | $118 | $13,016 | $13,134 | $26,150 |
| 359 | $79 | $13,055 | $13,134 | $13,095 |
| 360 | $40 | $13,095 | $13,134 | $0 |
$157,611
$3,052
$154,560
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。
