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
$850 萬
$750 萬
653 呎
@12,098
827 呎
@9,553
$790 萬
$830 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $17,506 | $13,452 | $11,024 | $9,408 |
| 1.500 | $18,157 | $14,114 | $11,698 | $10,095 |
| 2.000 | $18,823 | $14,797 | $12,398 | $10,811 |
| 2.500 | $19,504 | $15,500 | $13,122 | $11,557 |
| 3.000 | $20,200 | $16,222 | $13,871 | $12,332 |
| 3.500 | $20,910 | $16,964 | $14,643 | $13,135 |
| 4.000 | $21,636 | $17,725 | $15,439 | $13,964 |
| 4.500 | $22,376 | $18,505 | $16,258 | $14,821 |
| 5.000 | $23,131 | $19,304 | $17,099 | $15,702 |
| 5.500 | $23,900 | $20,121 | $17,962 | $16,608 |
| 6.000 | $24,683 | $20,956 | $18,846 | $17,537 |
每月供款$13,135
30年
$2,925,000
$1,803,441
$4,728,441
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,531 | $4,603 | $13,135 | $2,920,397 |
| 2 | $8,518 | $4,617 | $13,135 | $2,915,780 |
| 3 | $8,504 | $4,630 | $13,135 | $2,911,150 |
| 4 | $8,491 | $4,644 | $13,135 | $2,906,506 |
| 5 | $8,477 | $4,657 | $13,135 | $2,901,849 |
| 6 | $8,464 | $4,671 | $13,135 | $2,897,178 |
| 7 | $8,450 | $4,684 | $13,135 | $2,892,494 |
| 8 | $8,436 | $4,698 | $13,135 | $2,887,795 |
| 9 | $8,423 | $4,712 | $13,135 | $2,883,084 |
| 10 | $8,409 | $4,726 | $13,135 | $2,878,358 |
| 11 | $8,395 | $4,739 | $13,135 | $2,873,619 |
| 12 | $8,381 | $4,753 | $13,135 | $2,868,866 |
$157,615
$101,480
$56,134
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,368 | $4,767 | $13,135 | $2,864,098 |
| 14 | $8,354 | $4,781 | $13,135 | $2,859,318 |
| 15 | $8,340 | $4,795 | $13,135 | $2,854,523 |
| 16 | $8,326 | $4,809 | $13,135 | $2,849,714 |
| 17 | $8,312 | $4,823 | $13,135 | $2,844,891 |
| 18 | $8,298 | $4,837 | $13,135 | $2,840,054 |
| 19 | $8,283 | $4,851 | $13,135 | $2,835,203 |
| 20 | $8,269 | $4,865 | $13,135 | $2,830,338 |
| 21 | $8,255 | $4,879 | $13,135 | $2,825,458 |
| 22 | $8,241 | $4,894 | $13,135 | $2,820,565 |
| 23 | $8,227 | $4,908 | $13,135 | $2,815,657 |
| 24 | $8,212 | $4,922 | $13,135 | $2,810,734 |
$157,615
$99,484
$58,131
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,198 | $4,937 | $13,135 | $2,805,798 |
| 26 | $8,184 | $4,951 | $13,135 | $2,800,847 |
| 27 | $8,169 | $4,965 | $13,135 | $2,795,881 |
| 28 | $8,155 | $4,980 | $13,135 | $2,790,902 |
| 29 | $8,140 | $4,994 | $13,135 | $2,785,907 |
| 30 | $8,126 | $5,009 | $13,135 | $2,780,898 |
| 31 | $8,111 | $5,024 | $13,135 | $2,775,875 |
| 32 | $8,096 | $5,038 | $13,135 | $2,770,836 |
| 33 | $8,082 | $5,053 | $13,135 | $2,765,783 |
| 34 | $8,067 | $5,068 | $13,135 | $2,760,716 |
| 35 | $8,052 | $5,082 | $13,135 | $2,755,633 |
| 36 | $8,037 | $5,097 | $13,135 | $2,750,536 |
$157,615
$97,416
$60,199
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,022 | $5,112 | $13,135 | $2,745,424 |
| 38 | $8,007 | $5,127 | $13,135 | $2,740,297 |
| 39 | $7,993 | $5,142 | $13,135 | $2,735,155 |
| 40 | $7,978 | $5,157 | $13,135 | $2,729,998 |
| 41 | $7,962 | $5,172 | $13,135 | $2,724,826 |
| 42 | $7,947 | $5,187 | $13,135 | $2,719,638 |
| 43 | $7,932 | $5,202 | $13,135 | $2,714,436 |
| 44 | $7,917 | $5,217 | $13,135 | $2,709,219 |
| 45 | $7,902 | $5,233 | $13,135 | $2,703,986 |
| 46 | $7,887 | $5,248 | $13,135 | $2,698,738 |
| 47 | $7,871 | $5,263 | $13,135 | $2,693,475 |
| 48 | $7,856 | $5,279 | $13,135 | $2,688,196 |
$157,615
$95,275
$62,340
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,841 | $5,294 | $13,135 | $2,682,902 |
| 50 | $7,825 | $5,309 | $13,135 | $2,677,593 |
| 51 | $7,810 | $5,325 | $13,135 | $2,672,268 |
| 52 | $7,794 | $5,340 | $13,135 | $2,666,927 |
| 53 | $7,779 | $5,356 | $13,135 | $2,661,571 |
| 54 | $7,763 | $5,372 | $13,135 | $2,656,200 |
| 55 | $7,747 | $5,387 | $13,135 | $2,650,813 |
| 56 | $7,732 | $5,403 | $13,135 | $2,645,410 |
| 57 | $7,716 | $5,419 | $13,135 | $2,639,991 |
| 58 | $7,700 | $5,435 | $13,135 | $2,634,556 |
| 59 | $7,684 | $5,450 | $13,135 | $2,629,106 |
| 60 | $7,668 | $5,466 | $13,135 | $2,623,639 |
$157,615
$93,058
$64,557
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,652 | $5,482 | $13,135 | $2,618,157 |
| 62 | $7,636 | $5,498 | $13,135 | $2,612,659 |
| 63 | $7,620 | $5,514 | $13,135 | $2,607,145 |
| 64 | $7,604 | $5,530 | $13,135 | $2,601,614 |
| 65 | $7,588 | $5,547 | $13,135 | $2,596,068 |
| 66 | $7,572 | $5,563 | $13,135 | $2,590,505 |
| 67 | $7,556 | $5,579 | $13,135 | $2,584,926 |
| 68 | $7,539 | $5,595 | $13,135 | $2,579,331 |
| 69 | $7,523 | $5,612 | $13,135 | $2,573,719 |
| 70 | $7,507 | $5,628 | $13,135 | $2,568,091 |
| 71 | $7,490 | $5,644 | $13,135 | $2,562,447 |
| 72 | $7,474 | $5,661 | $13,135 | $2,556,786 |
$157,615
$90,762
$66,853
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,457 | $5,677 | $13,135 | $2,551,109 |
| 74 | $7,441 | $5,694 | $13,135 | $2,545,415 |
| 75 | $7,424 | $5,710 | $13,135 | $2,539,705 |
| 76 | $7,407 | $5,727 | $13,135 | $2,533,978 |
| 77 | $7,391 | $5,744 | $13,135 | $2,528,234 |
| 78 | $7,374 | $5,761 | $13,135 | $2,522,473 |
| 79 | $7,357 | $5,777 | $13,135 | $2,516,696 |
| 80 | $7,340 | $5,794 | $13,135 | $2,510,902 |
| 81 | $7,323 | $5,811 | $13,135 | $2,505,091 |
| 82 | $7,307 | $5,828 | $13,135 | $2,499,263 |
| 83 | $7,290 | $5,845 | $13,135 | $2,493,418 |
| 84 | $7,272 | $5,862 | $13,135 | $2,487,556 |
$157,615
$88,384
$69,231
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,255 | $5,879 | $13,135 | $2,481,676 |
| 86 | $7,238 | $5,896 | $13,135 | $2,475,780 |
| 87 | $7,221 | $5,914 | $13,135 | $2,469,867 |
| 88 | $7,204 | $5,931 | $13,135 | $2,463,936 |
| 89 | $7,186 | $5,948 | $13,135 | $2,457,988 |
| 90 | $7,169 | $5,965 | $13,135 | $2,452,022 |
| 91 | $7,152 | $5,983 | $13,135 | $2,446,040 |
| 92 | $7,134 | $6,000 | $13,135 | $2,440,039 |
| 93 | $7,117 | $6,018 | $13,135 | $2,434,021 |
| 94 | $7,099 | $6,035 | $13,135 | $2,427,986 |
| 95 | $7,082 | $6,053 | $13,135 | $2,421,933 |
| 96 | $7,064 | $6,071 | $13,135 | $2,415,863 |
$157,615
$85,922
$71,693
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,046 | $6,088 | $13,135 | $2,409,774 |
| 98 | $7,029 | $6,106 | $13,135 | $2,403,668 |
| 99 | $7,011 | $6,124 | $13,135 | $2,397,544 |
| 100 | $6,993 | $6,142 | $13,135 | $2,391,403 |
| 101 | $6,975 | $6,160 | $13,135 | $2,385,243 |
| 102 | $6,957 | $6,178 | $13,135 | $2,379,065 |
| 103 | $6,939 | $6,196 | $13,135 | $2,372,870 |
| 104 | $6,921 | $6,214 | $13,135 | $2,366,656 |
| 105 | $6,903 | $6,232 | $13,135 | $2,360,424 |
| 106 | $6,885 | $6,250 | $13,135 | $2,354,174 |
| 107 | $6,866 | $6,268 | $13,135 | $2,347,906 |
| 108 | $6,848 | $6,286 | $13,135 | $2,341,620 |
$157,615
$83,372
$74,243
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,830 | $6,305 | $13,135 | $2,335,315 |
| 110 | $6,811 | $6,323 | $13,135 | $2,328,992 |
| 111 | $6,793 | $6,342 | $13,135 | $2,322,650 |
| 112 | $6,774 | $6,360 | $13,135 | $2,316,290 |
| 113 | $6,756 | $6,379 | $13,135 | $2,309,911 |
| 114 | $6,737 | $6,397 | $13,135 | $2,303,514 |
| 115 | $6,719 | $6,416 | $13,135 | $2,297,098 |
| 116 | $6,700 | $6,435 | $13,135 | $2,290,663 |
| 117 | $6,681 | $6,453 | $13,135 | $2,284,210 |
| 118 | $6,662 | $6,472 | $13,135 | $2,277,737 |
| 119 | $6,643 | $6,491 | $13,135 | $2,271,246 |
| 120 | $6,624 | $6,510 | $13,135 | $2,264,736 |
$157,615
$80,731
$76,884
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,605 | $6,529 | $13,135 | $2,258,207 |
| 122 | $6,586 | $6,548 | $13,135 | $2,251,659 |
| 123 | $6,567 | $6,567 | $13,135 | $2,245,092 |
| 124 | $6,548 | $6,586 | $13,135 | $2,238,505 |
| 125 | $6,529 | $6,606 | $13,135 | $2,231,900 |
| 126 | $6,510 | $6,625 | $13,135 | $2,225,275 |
| 127 | $6,490 | $6,644 | $13,135 | $2,218,631 |
| 128 | $6,471 | $6,664 | $13,135 | $2,211,967 |
| 129 | $6,452 | $6,683 | $13,135 | $2,205,284 |
| 130 | $6,432 | $6,702 | $13,135 | $2,198,582 |
| 131 | $6,413 | $6,722 | $13,135 | $2,191,860 |
| 132 | $6,393 | $6,742 | $13,135 | $2,185,118 |
$157,615
$77,997
$79,618
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,373 | $6,761 | $13,135 | $2,178,357 |
| 134 | $6,354 | $6,781 | $13,135 | $2,171,576 |
| 135 | $6,334 | $6,801 | $13,135 | $2,164,775 |
| 136 | $6,314 | $6,821 | $13,135 | $2,157,954 |
| 137 | $6,294 | $6,841 | $13,135 | $2,151,114 |
| 138 | $6,274 | $6,860 | $13,135 | $2,144,253 |
| 139 | $6,254 | $6,880 | $13,135 | $2,137,373 |
| 140 | $6,234 | $6,901 | $13,135 | $2,130,472 |
| 141 | $6,214 | $6,921 | $13,135 | $2,123,552 |
| 142 | $6,194 | $6,941 | $13,135 | $2,116,611 |
| 143 | $6,173 | $6,961 | $13,135 | $2,109,650 |
| 144 | $6,153 | $6,981 | $13,135 | $2,102,668 |
$157,615
$75,165
$82,450
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,133 | $7,002 | $13,135 | $2,095,666 |
| 146 | $6,112 | $7,022 | $13,135 | $2,088,644 |
| 147 | $6,092 | $7,043 | $13,135 | $2,081,602 |
| 148 | $6,071 | $7,063 | $13,135 | $2,074,538 |
| 149 | $6,051 | $7,084 | $13,135 | $2,067,455 |
| 150 | $6,030 | $7,104 | $13,135 | $2,060,350 |
| 151 | $6,009 | $7,125 | $13,135 | $2,053,225 |
| 152 | $5,989 | $7,146 | $13,135 | $2,046,079 |
| 153 | $5,968 | $7,167 | $13,135 | $2,038,912 |
| 154 | $5,947 | $7,188 | $13,135 | $2,031,724 |
| 155 | $5,926 | $7,209 | $13,135 | $2,024,516 |
| 156 | $5,905 | $7,230 | $13,135 | $2,017,286 |
$157,615
$72,232
$85,382
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,884 | $7,251 | $13,135 | $2,010,035 |
| 158 | $5,863 | $7,272 | $13,135 | $2,002,763 |
| 159 | $5,841 | $7,293 | $13,135 | $1,995,470 |
| 160 | $5,820 | $7,314 | $13,135 | $1,988,155 |
| 161 | $5,799 | $7,336 | $13,135 | $1,980,820 |
| 162 | $5,777 | $7,357 | $13,135 | $1,973,463 |
| 163 | $5,756 | $7,379 | $13,135 | $1,966,084 |
| 164 | $5,734 | $7,400 | $13,135 | $1,958,684 |
| 165 | $5,713 | $7,422 | $13,135 | $1,951,262 |
| 166 | $5,691 | $7,443 | $13,135 | $1,943,819 |
| 167 | $5,669 | $7,465 | $13,135 | $1,936,354 |
| 168 | $5,648 | $7,487 | $13,135 | $1,928,867 |
$157,615
$69,196
$88,419
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,626 | $7,509 | $13,135 | $1,921,358 |
| 170 | $5,604 | $7,531 | $13,135 | $1,913,827 |
| 171 | $5,582 | $7,553 | $13,135 | $1,906,275 |
| 172 | $5,560 | $7,575 | $13,135 | $1,898,700 |
| 173 | $5,538 | $7,597 | $13,135 | $1,891,104 |
| 174 | $5,516 | $7,619 | $13,135 | $1,883,485 |
| 175 | $5,493 | $7,641 | $13,135 | $1,875,844 |
| 176 | $5,471 | $7,663 | $13,135 | $1,868,180 |
| 177 | $5,449 | $7,686 | $13,135 | $1,860,495 |
| 178 | $5,426 | $7,708 | $13,135 | $1,852,787 |
| 179 | $5,404 | $7,731 | $13,135 | $1,845,056 |
| 180 | $5,381 | $7,753 | $13,135 | $1,837,303 |
$157,615
$66,051
$91,564
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,359 | $7,776 | $13,135 | $1,829,527 |
| 182 | $5,336 | $7,798 | $13,135 | $1,821,729 |
| 183 | $5,313 | $7,821 | $13,135 | $1,813,907 |
| 184 | $5,291 | $7,844 | $13,135 | $1,806,063 |
| 185 | $5,268 | $7,867 | $13,135 | $1,798,197 |
| 186 | $5,245 | $7,890 | $13,135 | $1,790,307 |
| 187 | $5,222 | $7,913 | $13,135 | $1,782,394 |
| 188 | $5,199 | $7,936 | $13,135 | $1,774,458 |
| 189 | $5,176 | $7,959 | $13,135 | $1,766,499 |
| 190 | $5,152 | $7,982 | $13,135 | $1,758,517 |
| 191 | $5,129 | $8,006 | $13,135 | $1,750,511 |
| 192 | $5,106 | $8,029 | $13,135 | $1,742,482 |
$157,615
$62,794
$94,821
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,082 | $8,052 | $13,135 | $1,734,430 |
| 194 | $5,059 | $8,076 | $13,135 | $1,726,354 |
| 195 | $5,035 | $8,099 | $13,135 | $1,718,255 |
| 196 | $5,012 | $8,123 | $13,135 | $1,710,132 |
| 197 | $4,988 | $8,147 | $13,135 | $1,701,985 |
| 198 | $4,964 | $8,170 | $13,135 | $1,693,815 |
| 199 | $4,940 | $8,194 | $13,135 | $1,685,620 |
| 200 | $4,916 | $8,218 | $13,135 | $1,677,402 |
| 201 | $4,892 | $8,242 | $13,135 | $1,669,160 |
| 202 | $4,868 | $8,266 | $13,135 | $1,660,894 |
| 203 | $4,844 | $8,290 | $13,135 | $1,652,604 |
| 204 | $4,820 | $8,314 | $13,135 | $1,644,289 |
$157,615
$59,422
$98,193
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,796 | $8,339 | $13,135 | $1,635,950 |
| 206 | $4,772 | $8,363 | $13,135 | $1,627,587 |
| 207 | $4,747 | $8,387 | $13,135 | $1,619,200 |
| 208 | $4,723 | $8,412 | $13,135 | $1,610,788 |
| 209 | $4,698 | $8,436 | $13,135 | $1,602,352 |
| 210 | $4,674 | $8,461 | $13,135 | $1,593,891 |
| 211 | $4,649 | $8,486 | $13,135 | $1,585,405 |
| 212 | $4,624 | $8,510 | $13,135 | $1,576,895 |
| 213 | $4,599 | $8,535 | $13,135 | $1,568,359 |
| 214 | $4,574 | $8,560 | $13,135 | $1,559,799 |
| 215 | $4,549 | $8,585 | $13,135 | $1,551,214 |
| 216 | $4,524 | $8,610 | $13,135 | $1,542,604 |
$157,615
$55,929
$101,685
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,499 | $8,635 | $13,135 | $1,533,968 |
| 218 | $4,474 | $8,660 | $13,135 | $1,525,308 |
| 219 | $4,449 | $8,686 | $13,135 | $1,516,622 |
| 220 | $4,423 | $8,711 | $13,135 | $1,507,911 |
| 221 | $4,398 | $8,736 | $13,135 | $1,499,175 |
| 222 | $4,373 | $8,762 | $13,135 | $1,490,413 |
| 223 | $4,347 | $8,788 | $13,135 | $1,481,625 |
| 224 | $4,321 | $8,813 | $13,135 | $1,472,812 |
| 225 | $4,296 | $8,839 | $13,135 | $1,463,973 |
| 226 | $4,270 | $8,865 | $13,135 | $1,455,109 |
| 227 | $4,244 | $8,890 | $13,135 | $1,446,218 |
| 228 | $4,218 | $8,916 | $13,135 | $1,437,302 |
$157,615
$52,313
$105,302
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,192 | $8,942 | $13,135 | $1,428,359 |
| 230 | $4,166 | $8,969 | $13,135 | $1,419,391 |
| 231 | $4,140 | $8,995 | $13,135 | $1,410,396 |
| 232 | $4,114 | $9,021 | $13,135 | $1,401,375 |
| 233 | $4,087 | $9,047 | $13,135 | $1,392,328 |
| 234 | $4,061 | $9,074 | $13,135 | $1,383,254 |
| 235 | $4,034 | $9,100 | $13,135 | $1,374,154 |
| 236 | $4,008 | $9,127 | $13,135 | $1,365,028 |
| 237 | $3,981 | $9,153 | $13,135 | $1,355,874 |
| 238 | $3,955 | $9,180 | $13,135 | $1,346,694 |
| 239 | $3,928 | $9,207 | $13,135 | $1,337,488 |
| 240 | $3,901 | $9,234 | $13,135 | $1,328,254 |
$157,615
$48,567
$109,047
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,874 | $9,260 | $13,135 | $1,318,994 |
| 242 | $3,847 | $9,287 | $13,135 | $1,309,706 |
| 243 | $3,820 | $9,315 | $13,135 | $1,300,392 |
| 244 | $3,793 | $9,342 | $13,135 | $1,291,050 |
| 245 | $3,766 | $9,369 | $13,135 | $1,281,681 |
| 246 | $3,738 | $9,396 | $13,135 | $1,272,285 |
| 247 | $3,711 | $9,424 | $13,135 | $1,262,861 |
| 248 | $3,683 | $9,451 | $13,135 | $1,253,410 |
| 249 | $3,656 | $9,479 | $13,135 | $1,243,931 |
| 250 | $3,628 | $9,506 | $13,135 | $1,234,424 |
| 251 | $3,600 | $9,534 | $13,135 | $1,224,890 |
| 252 | $3,573 | $9,562 | $13,135 | $1,215,328 |
$157,615
$44,689
$112,926
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,545 | $9,590 | $13,135 | $1,205,738 |
| 254 | $3,517 | $9,618 | $13,135 | $1,196,121 |
| 255 | $3,489 | $9,646 | $13,135 | $1,186,475 |
| 256 | $3,461 | $9,674 | $13,135 | $1,176,801 |
| 257 | $3,432 | $9,702 | $13,135 | $1,167,099 |
| 258 | $3,404 | $9,731 | $13,135 | $1,157,368 |
| 259 | $3,376 | $9,759 | $13,135 | $1,147,609 |
| 260 | $3,347 | $9,787 | $13,135 | $1,137,822 |
| 261 | $3,319 | $9,816 | $13,135 | $1,128,006 |
| 262 | $3,290 | $9,845 | $13,135 | $1,118,161 |
| 263 | $3,261 | $9,873 | $13,135 | $1,108,288 |
| 264 | $3,233 | $9,902 | $13,135 | $1,098,386 |
$157,615
$40,672
$116,942
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,204 | $9,931 | $13,135 | $1,088,455 |
| 266 | $3,175 | $9,960 | $13,135 | $1,078,495 |
| 267 | $3,146 | $9,989 | $13,135 | $1,068,506 |
| 268 | $3,116 | $10,018 | $13,135 | $1,058,488 |
| 269 | $3,087 | $10,047 | $13,135 | $1,048,441 |
| 270 | $3,058 | $10,077 | $13,135 | $1,038,364 |
| 271 | $3,029 | $10,106 | $13,135 | $1,028,258 |
| 272 | $2,999 | $10,135 | $13,135 | $1,018,123 |
| 273 | $2,970 | $10,165 | $13,135 | $1,007,958 |
| 274 | $2,940 | $10,195 | $13,135 | $997,763 |
| 275 | $2,910 | $10,224 | $13,135 | $987,539 |
| 276 | $2,880 | $10,254 | $13,135 | $977,284 |
$157,615
$36,513
$121,102
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,850 | $10,284 | $13,135 | $967,000 |
| 278 | $2,820 | $10,314 | $13,135 | $956,686 |
| 279 | $2,790 | $10,344 | $13,135 | $946,342 |
| 280 | $2,760 | $10,374 | $13,135 | $935,968 |
| 281 | $2,730 | $10,405 | $13,135 | $925,563 |
| 282 | $2,700 | $10,435 | $13,135 | $915,128 |
| 283 | $2,669 | $10,465 | $13,135 | $904,662 |
| 284 | $2,639 | $10,496 | $13,135 | $894,167 |
| 285 | $2,608 | $10,527 | $13,135 | $883,640 |
| 286 | $2,577 | $10,557 | $13,135 | $873,083 |
| 287 | $2,546 | $10,588 | $13,135 | $862,495 |
| 288 | $2,516 | $10,619 | $13,135 | $851,876 |
$157,615
$32,206
$125,409
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,485 | $10,650 | $13,135 | $841,226 |
| 290 | $2,454 | $10,681 | $13,135 | $830,545 |
| 291 | $2,422 | $10,712 | $13,135 | $819,833 |
| 292 | $2,391 | $10,743 | $13,135 | $809,089 |
| 293 | $2,360 | $10,775 | $13,135 | $798,315 |
| 294 | $2,328 | $10,806 | $13,135 | $787,508 |
| 295 | $2,297 | $10,838 | $13,135 | $776,671 |
| 296 | $2,265 | $10,869 | $13,135 | $765,801 |
| 297 | $2,234 | $10,901 | $13,135 | $754,900 |
| 298 | $2,202 | $10,933 | $13,135 | $743,968 |
| 299 | $2,170 | $10,965 | $13,135 | $733,003 |
| 300 | $2,138 | $10,997 | $13,135 | $722,006 |
$157,615
$27,745
$129,869
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,106 | $11,029 | $13,135 | $710,978 |
| 302 | $2,074 | $11,061 | $13,135 | $699,917 |
| 303 | $2,041 | $11,093 | $13,135 | $688,824 |
| 304 | $2,009 | $11,125 | $13,135 | $677,698 |
| 305 | $1,977 | $11,158 | $13,135 | $666,540 |
| 306 | $1,944 | $11,190 | $13,135 | $655,350 |
| 307 | $1,911 | $11,223 | $13,135 | $644,127 |
| 308 | $1,879 | $11,256 | $13,135 | $632,871 |
| 309 | $1,846 | $11,289 | $13,135 | $621,582 |
| 310 | $1,813 | $11,322 | $13,135 | $610,261 |
| 311 | $1,780 | $11,355 | $13,135 | $598,906 |
| 312 | $1,747 | $11,388 | $13,135 | $587,518 |
$157,615
$23,126
$134,488
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,714 | $11,421 | $13,135 | $576,097 |
| 314 | $1,680 | $11,454 | $13,135 | $564,643 |
| 315 | $1,647 | $11,488 | $13,135 | $553,155 |
| 316 | $1,613 | $11,521 | $13,135 | $541,634 |
| 317 | $1,580 | $11,555 | $13,135 | $530,079 |
| 318 | $1,546 | $11,588 | $13,135 | $518,491 |
| 319 | $1,512 | $11,622 | $13,135 | $506,869 |
| 320 | $1,478 | $11,656 | $13,135 | $495,212 |
| 321 | $1,444 | $11,690 | $13,135 | $483,522 |
| 322 | $1,410 | $11,724 | $13,135 | $471,798 |
| 323 | $1,376 | $11,758 | $13,135 | $460,039 |
| 324 | $1,342 | $11,793 | $13,135 | $448,247 |
$157,615
$18,343
$139,272
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,307 | $11,827 | $13,135 | $436,419 |
| 326 | $1,273 | $11,862 | $13,135 | $424,558 |
| 327 | $1,238 | $11,896 | $13,135 | $412,661 |
| 328 | $1,204 | $11,931 | $13,135 | $400,731 |
| 329 | $1,169 | $11,966 | $13,135 | $388,765 |
| 330 | $1,134 | $12,001 | $13,135 | $376,764 |
| 331 | $1,099 | $12,036 | $13,135 | $364,728 |
| 332 | $1,064 | $12,071 | $13,135 | $352,658 |
| 333 | $1,029 | $12,106 | $13,135 | $340,552 |
| 334 | $993 | $12,141 | $13,135 | $328,410 |
| 335 | $958 | $12,177 | $13,135 | $316,234 |
| 336 | $922 | $12,212 | $13,135 | $304,022 |
$157,615
$13,390
$144,225
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $887 | $12,248 | $13,135 | $291,774 |
| 338 | $851 | $12,284 | $13,135 | $279,490 |
| 339 | $815 | $12,319 | $13,135 | $267,171 |
| 340 | $779 | $12,355 | $13,135 | $254,815 |
| 341 | $743 | $12,391 | $13,135 | $242,424 |
| 342 | $707 | $12,427 | $13,135 | $229,997 |
| 343 | $671 | $12,464 | $13,135 | $217,533 |
| 344 | $634 | $12,500 | $13,135 | $205,033 |
| 345 | $598 | $12,537 | $13,135 | $192,496 |
| 346 | $561 | $12,573 | $13,135 | $179,923 |
| 347 | $525 | $12,610 | $13,135 | $167,313 |
| 348 | $488 | $12,647 | $13,135 | $154,667 |
$157,615
$8,260
$149,355
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $451 | $12,683 | $13,135 | $141,983 |
| 350 | $414 | $12,720 | $13,135 | $129,263 |
| 351 | $377 | $12,758 | $13,135 | $116,505 |
| 352 | $340 | $12,795 | $13,135 | $103,711 |
| 353 | $302 | $12,832 | $13,135 | $90,879 |
| 354 | $265 | $12,869 | $13,135 | $78,009 |
| 355 | $228 | $12,907 | $13,135 | $65,102 |
| 356 | $190 | $12,945 | $13,135 | $52,157 |
| 357 | $152 | $12,982 | $13,135 | $39,175 |
| 358 | $114 | $13,020 | $13,135 | $26,155 |
| 359 | $76 | $13,058 | $13,135 | $13,096 |
| 360 | $38 | $13,096 | $13,135 | $0 |
$157,615
$2,948
$154,667
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。
