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
342 呎
@26,316
$900 萬
$720 萬
$850 萬
$880 萬
$870 萬
$700 萬
733 呎
@11,296
932 呎
@8,884
$828 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $17,883 | $13,742 | $11,261 | $9,611 |
| 1.500 | $18,548 | $14,418 | $11,950 | $10,312 |
| 2.000 | $19,228 | $15,116 | $12,665 | $11,044 |
| 2.500 | $19,924 | $15,833 | $13,405 | $11,806 |
| 3.000 | $20,635 | $16,571 | $14,169 | $12,598 |
| 3.500 | $21,361 | $17,329 | $14,959 | $13,417 |
| 4.000 | $22,102 | $18,107 | $15,772 | $14,265 |
| 4.500 | $22,858 | $18,904 | $16,608 | $15,140 |
| 5.000 | $23,629 | $19,719 | $17,468 | $16,040 |
| 5.500 | $24,414 | $20,554 | $18,349 | $16,966 |
| 6.000 | $25,214 | $21,407 | $19,252 | $17,915 |
每月供款$13,418
30年
$2,988,000
$1,842,284
$4,830,284
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,715 | $4,702 | $13,417 | $2,983,298 |
| 2 | $8,701 | $4,716 | $13,417 | $2,978,581 |
| 3 | $8,688 | $4,730 | $13,417 | $2,973,851 |
| 4 | $8,674 | $4,744 | $13,417 | $2,969,108 |
| 5 | $8,660 | $4,758 | $13,417 | $2,964,350 |
| 6 | $8,646 | $4,771 | $13,417 | $2,959,579 |
| 7 | $8,632 | $4,785 | $13,417 | $2,954,793 |
| 8 | $8,618 | $4,799 | $13,417 | $2,949,994 |
| 9 | $8,604 | $4,813 | $13,417 | $2,945,181 |
| 10 | $8,590 | $4,827 | $13,417 | $2,940,353 |
| 11 | $8,576 | $4,841 | $13,417 | $2,935,512 |
| 12 | $8,562 | $4,856 | $13,417 | $2,930,656 |
$161,009
$103,666
$57,344
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,548 | $4,870 | $13,417 | $2,925,787 |
| 14 | $8,534 | $4,884 | $13,417 | $2,920,903 |
| 15 | $8,519 | $4,898 | $13,417 | $2,916,005 |
| 16 | $8,505 | $4,912 | $13,417 | $2,911,092 |
| 17 | $8,491 | $4,927 | $13,417 | $2,906,165 |
| 18 | $8,476 | $4,941 | $13,417 | $2,901,224 |
| 19 | $8,462 | $4,956 | $13,417 | $2,896,269 |
| 20 | $8,447 | $4,970 | $13,417 | $2,891,299 |
| 21 | $8,433 | $4,985 | $13,417 | $2,886,314 |
| 22 | $8,418 | $4,999 | $13,417 | $2,881,315 |
| 23 | $8,404 | $5,014 | $13,417 | $2,876,302 |
| 24 | $8,389 | $5,028 | $13,417 | $2,871,273 |
$161,009
$101,626
$59,383
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,375 | $5,043 | $13,417 | $2,866,230 |
| 26 | $8,360 | $5,058 | $13,417 | $2,861,173 |
| 27 | $8,345 | $5,072 | $13,417 | $2,856,100 |
| 28 | $8,330 | $5,087 | $13,417 | $2,851,013 |
| 29 | $8,315 | $5,102 | $13,417 | $2,845,911 |
| 30 | $8,301 | $5,117 | $13,417 | $2,840,794 |
| 31 | $8,286 | $5,132 | $13,417 | $2,835,663 |
| 32 | $8,271 | $5,147 | $13,417 | $2,830,516 |
| 33 | $8,256 | $5,162 | $13,417 | $2,825,354 |
| 34 | $8,241 | $5,177 | $13,417 | $2,820,177 |
| 35 | $8,226 | $5,192 | $13,417 | $2,814,985 |
| 36 | $8,210 | $5,207 | $13,417 | $2,809,778 |
$161,009
$99,514
$61,495
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,195 | $5,222 | $13,417 | $2,804,556 |
| 38 | $8,180 | $5,238 | $13,417 | $2,799,318 |
| 39 | $8,165 | $5,253 | $13,417 | $2,794,066 |
| 40 | $8,149 | $5,268 | $13,417 | $2,788,798 |
| 41 | $8,134 | $5,283 | $13,417 | $2,783,514 |
| 42 | $8,119 | $5,299 | $13,417 | $2,778,215 |
| 43 | $8,103 | $5,314 | $13,417 | $2,772,901 |
| 44 | $8,088 | $5,330 | $13,417 | $2,767,571 |
| 45 | $8,072 | $5,345 | $13,417 | $2,762,226 |
| 46 | $8,056 | $5,361 | $13,417 | $2,756,865 |
| 47 | $8,041 | $5,377 | $13,417 | $2,751,488 |
| 48 | $8,025 | $5,392 | $13,417 | $2,746,096 |
$161,009
$97,327
$63,682
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,009 | $5,408 | $13,417 | $2,740,688 |
| 50 | $7,994 | $5,424 | $13,417 | $2,735,264 |
| 51 | $7,978 | $5,440 | $13,417 | $2,729,824 |
| 52 | $7,962 | $5,455 | $13,417 | $2,724,369 |
| 53 | $7,946 | $5,471 | $13,417 | $2,718,898 |
| 54 | $7,930 | $5,487 | $13,417 | $2,713,410 |
| 55 | $7,914 | $5,503 | $13,417 | $2,707,907 |
| 56 | $7,898 | $5,519 | $13,417 | $2,702,388 |
| 57 | $7,882 | $5,535 | $13,417 | $2,696,852 |
| 58 | $7,866 | $5,552 | $13,417 | $2,691,300 |
| 59 | $7,850 | $5,568 | $13,417 | $2,685,733 |
| 60 | $7,833 | $5,584 | $13,417 | $2,680,149 |
$161,009
$95,062
$65,947
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,817 | $5,600 | $13,417 | $2,674,548 |
| 62 | $7,801 | $5,617 | $13,417 | $2,668,931 |
| 63 | $7,784 | $5,633 | $13,417 | $2,663,298 |
| 64 | $7,768 | $5,650 | $13,417 | $2,657,649 |
| 65 | $7,751 | $5,666 | $13,417 | $2,651,983 |
| 66 | $7,735 | $5,683 | $13,417 | $2,646,300 |
| 67 | $7,718 | $5,699 | $13,417 | $2,640,601 |
| 68 | $7,702 | $5,716 | $13,417 | $2,634,886 |
| 69 | $7,685 | $5,732 | $13,417 | $2,629,153 |
| 70 | $7,668 | $5,749 | $13,417 | $2,623,404 |
| 71 | $7,652 | $5,766 | $13,417 | $2,617,638 |
| 72 | $7,635 | $5,783 | $13,417 | $2,611,856 |
$161,009
$92,717
$68,293
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,618 | $5,800 | $13,417 | $2,606,056 |
| 74 | $7,601 | $5,816 | $13,417 | $2,600,240 |
| 75 | $7,584 | $5,833 | $13,417 | $2,594,406 |
| 76 | $7,567 | $5,850 | $13,417 | $2,588,556 |
| 77 | $7,550 | $5,868 | $13,417 | $2,582,688 |
| 78 | $7,533 | $5,885 | $13,417 | $2,576,804 |
| 79 | $7,516 | $5,902 | $13,417 | $2,570,902 |
| 80 | $7,498 | $5,919 | $13,417 | $2,564,983 |
| 81 | $7,481 | $5,936 | $13,417 | $2,559,047 |
| 82 | $7,464 | $5,954 | $13,417 | $2,553,093 |
| 83 | $7,447 | $5,971 | $13,417 | $2,547,122 |
| 84 | $7,429 | $5,988 | $13,417 | $2,541,134 |
$161,009
$90,288
$70,722
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,412 | $6,006 | $13,417 | $2,535,128 |
| 86 | $7,394 | $6,023 | $13,417 | $2,529,105 |
| 87 | $7,377 | $6,041 | $13,417 | $2,523,064 |
| 88 | $7,359 | $6,059 | $13,417 | $2,517,005 |
| 89 | $7,341 | $6,076 | $13,417 | $2,510,929 |
| 90 | $7,324 | $6,094 | $13,417 | $2,504,835 |
| 91 | $7,306 | $6,112 | $13,417 | $2,498,723 |
| 92 | $7,288 | $6,130 | $13,417 | $2,492,594 |
| 93 | $7,270 | $6,147 | $13,417 | $2,486,447 |
| 94 | $7,252 | $6,165 | $13,417 | $2,480,281 |
| 95 | $7,234 | $6,183 | $13,417 | $2,474,098 |
| 96 | $7,216 | $6,201 | $13,417 | $2,467,897 |
$161,009
$87,772
$73,237
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,198 | $6,219 | $13,417 | $2,461,677 |
| 98 | $7,180 | $6,238 | $13,417 | $2,455,440 |
| 99 | $7,162 | $6,256 | $13,417 | $2,449,184 |
| 100 | $7,143 | $6,274 | $13,417 | $2,442,910 |
| 101 | $7,125 | $6,292 | $13,417 | $2,436,618 |
| 102 | $7,107 | $6,311 | $13,417 | $2,430,307 |
| 103 | $7,088 | $6,329 | $13,417 | $2,423,978 |
| 104 | $7,070 | $6,348 | $13,417 | $2,417,630 |
| 105 | $7,051 | $6,366 | $13,417 | $2,411,264 |
| 106 | $7,033 | $6,385 | $13,417 | $2,404,880 |
| 107 | $7,014 | $6,403 | $13,417 | $2,398,476 |
| 108 | $6,996 | $6,422 | $13,417 | $2,392,055 |
$161,009
$85,167
$75,842
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,977 | $6,441 | $13,417 | $2,385,614 |
| 110 | $6,958 | $6,459 | $13,417 | $2,379,154 |
| 111 | $6,939 | $6,478 | $13,417 | $2,372,676 |
| 112 | $6,920 | $6,497 | $13,417 | $2,366,179 |
| 113 | $6,901 | $6,516 | $13,417 | $2,359,663 |
| 114 | $6,882 | $6,535 | $13,417 | $2,353,128 |
| 115 | $6,863 | $6,554 | $13,417 | $2,346,574 |
| 116 | $6,844 | $6,573 | $13,417 | $2,340,000 |
| 117 | $6,825 | $6,592 | $13,417 | $2,333,408 |
| 118 | $6,806 | $6,612 | $13,417 | $2,326,796 |
| 119 | $6,786 | $6,631 | $13,417 | $2,320,165 |
| 120 | $6,767 | $6,650 | $13,417 | $2,313,515 |
$161,009
$82,470
$78,540
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,748 | $6,670 | $13,417 | $2,306,845 |
| 122 | $6,728 | $6,689 | $13,417 | $2,300,156 |
| 123 | $6,709 | $6,709 | $13,417 | $2,293,448 |
| 124 | $6,689 | $6,728 | $13,417 | $2,286,719 |
| 125 | $6,670 | $6,748 | $13,417 | $2,279,971 |
| 126 | $6,650 | $6,768 | $13,417 | $2,273,204 |
| 127 | $6,630 | $6,787 | $13,417 | $2,266,417 |
| 128 | $6,610 | $6,807 | $13,417 | $2,259,610 |
| 129 | $6,591 | $6,827 | $13,417 | $2,252,783 |
| 130 | $6,571 | $6,847 | $13,417 | $2,245,936 |
| 131 | $6,551 | $6,867 | $13,417 | $2,239,069 |
| 132 | $6,531 | $6,887 | $13,417 | $2,232,182 |
$161,009
$79,677
$81,333
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,511 | $6,907 | $13,417 | $2,225,275 |
| 134 | $6,490 | $6,927 | $13,417 | $2,218,348 |
| 135 | $6,470 | $6,947 | $13,417 | $2,211,401 |
| 136 | $6,450 | $6,968 | $13,417 | $2,204,433 |
| 137 | $6,430 | $6,988 | $13,417 | $2,197,445 |
| 138 | $6,409 | $7,008 | $13,417 | $2,190,437 |
| 139 | $6,389 | $7,029 | $13,417 | $2,183,409 |
| 140 | $6,368 | $7,049 | $13,417 | $2,176,359 |
| 141 | $6,348 | $7,070 | $13,417 | $2,169,290 |
| 142 | $6,327 | $7,090 | $13,417 | $2,162,199 |
| 143 | $6,306 | $7,111 | $13,417 | $2,155,088 |
| 144 | $6,286 | $7,132 | $13,417 | $2,147,956 |
$161,009
$76,784
$84,226
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,265 | $7,153 | $13,417 | $2,140,804 |
| 146 | $6,244 | $7,173 | $13,417 | $2,133,630 |
| 147 | $6,223 | $7,194 | $13,417 | $2,126,436 |
| 148 | $6,202 | $7,215 | $13,417 | $2,119,221 |
| 149 | $6,181 | $7,236 | $13,417 | $2,111,984 |
| 150 | $6,160 | $7,258 | $13,417 | $2,104,727 |
| 151 | $6,139 | $7,279 | $13,417 | $2,097,448 |
| 152 | $6,118 | $7,300 | $13,417 | $2,090,148 |
| 153 | $6,096 | $7,321 | $13,417 | $2,082,827 |
| 154 | $6,075 | $7,343 | $13,417 | $2,075,484 |
| 155 | $6,053 | $7,364 | $13,417 | $2,068,121 |
| 156 | $6,032 | $7,385 | $13,417 | $2,060,735 |
$161,009
$73,788
$87,221
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,010 | $7,407 | $13,417 | $2,053,328 |
| 158 | $5,989 | $7,429 | $13,417 | $2,045,900 |
| 159 | $5,967 | $7,450 | $13,417 | $2,038,449 |
| 160 | $5,945 | $7,472 | $13,417 | $2,030,977 |
| 161 | $5,924 | $7,494 | $13,417 | $2,023,484 |
| 162 | $5,902 | $7,516 | $13,417 | $2,015,968 |
| 163 | $5,880 | $7,538 | $13,417 | $2,008,430 |
| 164 | $5,858 | $7,560 | $13,417 | $2,000,871 |
| 165 | $5,836 | $7,582 | $13,417 | $1,993,289 |
| 166 | $5,814 | $7,604 | $13,417 | $1,985,686 |
| 167 | $5,792 | $7,626 | $13,417 | $1,978,060 |
| 168 | $5,769 | $7,648 | $13,417 | $1,970,412 |
$161,009
$70,686
$90,324
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,747 | $7,670 | $13,417 | $1,962,741 |
| 170 | $5,725 | $7,693 | $13,417 | $1,955,048 |
| 171 | $5,702 | $7,715 | $13,417 | $1,947,333 |
| 172 | $5,680 | $7,738 | $13,417 | $1,939,595 |
| 173 | $5,657 | $7,760 | $13,417 | $1,931,835 |
| 174 | $5,635 | $7,783 | $13,417 | $1,924,052 |
| 175 | $5,612 | $7,806 | $13,417 | $1,916,247 |
| 176 | $5,589 | $7,828 | $13,417 | $1,908,418 |
| 177 | $5,566 | $7,851 | $13,417 | $1,900,567 |
| 178 | $5,543 | $7,874 | $13,417 | $1,892,693 |
| 179 | $5,520 | $7,897 | $13,417 | $1,884,796 |
| 180 | $5,497 | $7,920 | $13,417 | $1,876,875 |
$161,009
$67,473
$93,536
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,474 | $7,943 | $13,417 | $1,868,932 |
| 182 | $5,451 | $7,966 | $13,417 | $1,860,966 |
| 183 | $5,428 | $7,990 | $13,417 | $1,852,976 |
| 184 | $5,405 | $8,013 | $13,417 | $1,844,963 |
| 185 | $5,381 | $8,036 | $13,417 | $1,836,927 |
| 186 | $5,358 | $8,060 | $13,417 | $1,828,867 |
| 187 | $5,334 | $8,083 | $13,417 | $1,820,784 |
| 188 | $5,311 | $8,107 | $13,417 | $1,812,677 |
| 189 | $5,287 | $8,130 | $13,417 | $1,804,547 |
| 190 | $5,263 | $8,154 | $13,417 | $1,796,392 |
| 191 | $5,239 | $8,178 | $13,417 | $1,788,214 |
| 192 | $5,216 | $8,202 | $13,417 | $1,780,013 |
$161,009
$64,147
$96,863
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,192 | $8,226 | $13,417 | $1,771,787 |
| 194 | $5,168 | $8,250 | $13,417 | $1,763,537 |
| 195 | $5,144 | $8,274 | $13,417 | $1,755,263 |
| 196 | $5,120 | $8,298 | $13,417 | $1,746,965 |
| 197 | $5,095 | $8,322 | $13,417 | $1,738,643 |
| 198 | $5,071 | $8,346 | $13,417 | $1,730,297 |
| 199 | $5,047 | $8,371 | $13,417 | $1,721,926 |
| 200 | $5,022 | $8,395 | $13,417 | $1,713,531 |
| 201 | $4,998 | $8,420 | $13,417 | $1,705,111 |
| 202 | $4,973 | $8,444 | $13,417 | $1,696,667 |
| 203 | $4,949 | $8,469 | $13,417 | $1,688,198 |
| 204 | $4,924 | $8,494 | $13,417 | $1,679,705 |
$161,009
$60,701
$100,308
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,899 | $8,518 | $13,417 | $1,671,186 |
| 206 | $4,874 | $8,543 | $13,417 | $1,662,643 |
| 207 | $4,849 | $8,568 | $13,417 | $1,654,075 |
| 208 | $4,824 | $8,593 | $13,417 | $1,645,482 |
| 209 | $4,799 | $8,618 | $13,417 | $1,636,864 |
| 210 | $4,774 | $8,643 | $13,417 | $1,628,221 |
| 211 | $4,749 | $8,668 | $13,417 | $1,619,552 |
| 212 | $4,724 | $8,694 | $13,417 | $1,610,858 |
| 213 | $4,698 | $8,719 | $13,417 | $1,602,139 |
| 214 | $4,673 | $8,745 | $13,417 | $1,593,395 |
| 215 | $4,647 | $8,770 | $13,417 | $1,584,625 |
| 216 | $4,622 | $8,796 | $13,417 | $1,575,829 |
$161,009
$57,134
$103,876
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,596 | $8,821 | $13,417 | $1,567,008 |
| 218 | $4,570 | $8,847 | $13,417 | $1,558,161 |
| 219 | $4,545 | $8,873 | $13,417 | $1,549,288 |
| 220 | $4,519 | $8,899 | $13,417 | $1,540,389 |
| 221 | $4,493 | $8,925 | $13,417 | $1,531,465 |
| 222 | $4,467 | $8,951 | $13,417 | $1,522,514 |
| 223 | $4,441 | $8,977 | $13,417 | $1,513,537 |
| 224 | $4,414 | $9,003 | $13,417 | $1,504,534 |
| 225 | $4,388 | $9,029 | $13,417 | $1,495,505 |
| 226 | $4,362 | $9,056 | $13,417 | $1,486,449 |
| 227 | $4,335 | $9,082 | $13,417 | $1,477,367 |
| 228 | $4,309 | $9,108 | $13,417 | $1,468,259 |
$161,009
$53,439
$107,570
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,282 | $9,135 | $13,417 | $1,459,124 |
| 230 | $4,256 | $9,162 | $13,417 | $1,449,962 |
| 231 | $4,229 | $9,188 | $13,417 | $1,440,774 |
| 232 | $4,202 | $9,215 | $13,417 | $1,431,559 |
| 233 | $4,175 | $9,242 | $13,417 | $1,422,316 |
| 234 | $4,148 | $9,269 | $13,417 | $1,413,047 |
| 235 | $4,121 | $9,296 | $13,417 | $1,403,751 |
| 236 | $4,094 | $9,323 | $13,417 | $1,394,428 |
| 237 | $4,067 | $9,350 | $13,417 | $1,385,078 |
| 238 | $4,040 | $9,378 | $13,417 | $1,375,700 |
| 239 | $4,012 | $9,405 | $13,417 | $1,366,295 |
| 240 | $3,985 | $9,432 | $13,417 | $1,356,863 |
$161,009
$49,613
$111,396
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,958 | $9,460 | $13,417 | $1,347,403 |
| 242 | $3,930 | $9,488 | $13,417 | $1,337,915 |
| 243 | $3,902 | $9,515 | $13,417 | $1,328,400 |
| 244 | $3,875 | $9,543 | $13,417 | $1,318,857 |
| 245 | $3,847 | $9,571 | $13,417 | $1,309,286 |
| 246 | $3,819 | $9,599 | $13,417 | $1,299,688 |
| 247 | $3,791 | $9,627 | $13,417 | $1,290,061 |
| 248 | $3,763 | $9,655 | $13,417 | $1,280,406 |
| 249 | $3,735 | $9,683 | $13,417 | $1,270,723 |
| 250 | $3,706 | $9,711 | $13,417 | $1,261,012 |
| 251 | $3,678 | $9,740 | $13,417 | $1,251,273 |
| 252 | $3,650 | $9,768 | $13,417 | $1,241,505 |
$161,009
$45,651
$115,358
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,621 | $9,796 | $13,417 | $1,231,708 |
| 254 | $3,592 | $9,825 | $13,417 | $1,221,883 |
| 255 | $3,564 | $9,854 | $13,417 | $1,212,030 |
| 256 | $3,535 | $9,882 | $13,417 | $1,202,147 |
| 257 | $3,506 | $9,911 | $13,417 | $1,192,236 |
| 258 | $3,477 | $9,940 | $13,417 | $1,182,296 |
| 259 | $3,448 | $9,969 | $13,417 | $1,172,327 |
| 260 | $3,419 | $9,998 | $13,417 | $1,162,329 |
| 261 | $3,390 | $10,027 | $13,417 | $1,152,301 |
| 262 | $3,361 | $10,057 | $13,417 | $1,142,245 |
| 263 | $3,332 | $10,086 | $13,417 | $1,132,159 |
| 264 | $3,302 | $10,115 | $13,417 | $1,122,044 |
$161,009
$41,548
$119,461
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,273 | $10,145 | $13,417 | $1,111,899 |
| 266 | $3,243 | $10,174 | $13,417 | $1,101,724 |
| 267 | $3,213 | $10,204 | $13,417 | $1,091,520 |
| 268 | $3,184 | $10,234 | $13,417 | $1,081,286 |
| 269 | $3,154 | $10,264 | $13,417 | $1,071,023 |
| 270 | $3,124 | $10,294 | $13,417 | $1,060,729 |
| 271 | $3,094 | $10,324 | $13,417 | $1,050,405 |
| 272 | $3,064 | $10,354 | $13,417 | $1,040,052 |
| 273 | $3,033 | $10,384 | $13,417 | $1,029,668 |
| 274 | $3,003 | $10,414 | $13,417 | $1,019,253 |
| 275 | $2,973 | $10,445 | $13,417 | $1,008,809 |
| 276 | $2,942 | $10,475 | $13,417 | $998,334 |
$161,009
$37,300
$123,710
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,912 | $10,506 | $13,417 | $987,828 |
| 278 | $2,881 | $10,536 | $13,417 | $977,292 |
| 279 | $2,850 | $10,567 | $13,417 | $966,725 |
| 280 | $2,820 | $10,598 | $13,417 | $956,127 |
| 281 | $2,789 | $10,629 | $13,417 | $945,498 |
| 282 | $2,758 | $10,660 | $13,417 | $934,838 |
| 283 | $2,727 | $10,691 | $13,417 | $924,148 |
| 284 | $2,695 | $10,722 | $13,417 | $913,425 |
| 285 | $2,664 | $10,753 | $13,417 | $902,672 |
| 286 | $2,633 | $10,785 | $13,417 | $891,888 |
| 287 | $2,601 | $10,816 | $13,417 | $881,071 |
| 288 | $2,570 | $10,848 | $13,417 | $870,224 |
$161,009
$32,900
$128,110
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,538 | $10,879 | $13,417 | $859,344 |
| 290 | $2,506 | $10,911 | $13,417 | $848,433 |
| 291 | $2,475 | $10,943 | $13,417 | $837,491 |
| 292 | $2,443 | $10,975 | $13,417 | $826,516 |
| 293 | $2,411 | $11,007 | $13,417 | $815,509 |
| 294 | $2,379 | $11,039 | $13,417 | $804,470 |
| 295 | $2,346 | $11,071 | $13,417 | $793,399 |
| 296 | $2,314 | $11,103 | $13,417 | $782,296 |
| 297 | $2,282 | $11,136 | $13,417 | $771,160 |
| 298 | $2,249 | $11,168 | $13,417 | $759,992 |
| 299 | $2,217 | $11,201 | $13,417 | $748,791 |
| 300 | $2,184 | $11,233 | $13,417 | $737,557 |
$161,009
$28,343
$132,666
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,151 | $11,266 | $13,417 | $726,291 |
| 302 | $2,118 | $11,299 | $13,417 | $714,992 |
| 303 | $2,085 | $11,332 | $13,417 | $703,660 |
| 304 | $2,052 | $11,365 | $13,417 | $692,295 |
| 305 | $2,019 | $11,398 | $13,417 | $680,897 |
| 306 | $1,986 | $11,432 | $13,417 | $669,465 |
| 307 | $1,953 | $11,465 | $13,417 | $658,000 |
| 308 | $1,919 | $11,498 | $13,417 | $646,502 |
| 309 | $1,886 | $11,532 | $13,417 | $634,970 |
| 310 | $1,852 | $11,565 | $13,417 | $623,405 |
| 311 | $1,818 | $11,599 | $13,417 | $611,805 |
| 312 | $1,784 | $11,633 | $13,417 | $600,172 |
$161,009
$23,625
$137,385
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,751 | $11,667 | $13,417 | $588,505 |
| 314 | $1,716 | $11,701 | $13,417 | $576,804 |
| 315 | $1,682 | $11,735 | $13,417 | $565,069 |
| 316 | $1,648 | $11,769 | $13,417 | $553,300 |
| 317 | $1,614 | $11,804 | $13,417 | $541,496 |
| 318 | $1,579 | $11,838 | $13,417 | $529,658 |
| 319 | $1,545 | $11,873 | $13,417 | $517,786 |
| 320 | $1,510 | $11,907 | $13,417 | $505,878 |
| 321 | $1,475 | $11,942 | $13,417 | $493,936 |
| 322 | $1,441 | $11,977 | $13,417 | $481,960 |
| 323 | $1,406 | $12,012 | $13,417 | $469,948 |
| 324 | $1,371 | $12,047 | $13,417 | $457,901 |
$161,009
$18,738
$142,271
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,336 | $12,082 | $13,417 | $445,819 |
| 326 | $1,300 | $12,117 | $13,417 | $433,702 |
| 327 | $1,265 | $12,152 | $13,417 | $421,550 |
| 328 | $1,230 | $12,188 | $13,417 | $409,362 |
| 329 | $1,194 | $12,223 | $13,417 | $397,138 |
| 330 | $1,158 | $12,259 | $13,417 | $384,879 |
| 331 | $1,123 | $12,295 | $13,417 | $372,584 |
| 332 | $1,087 | $12,331 | $13,417 | $360,253 |
| 333 | $1,051 | $12,367 | $13,417 | $347,887 |
| 334 | $1,015 | $12,403 | $13,417 | $335,484 |
| 335 | $978 | $12,439 | $13,417 | $323,045 |
| 336 | $942 | $12,475 | $13,417 | $310,570 |
$161,009
$13,678
$147,331
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $906 | $12,512 | $13,417 | $298,058 |
| 338 | $869 | $12,548 | $13,417 | $285,510 |
| 339 | $833 | $12,585 | $13,417 | $272,925 |
| 340 | $796 | $12,621 | $13,417 | $260,304 |
| 341 | $759 | $12,658 | $13,417 | $247,646 |
| 342 | $722 | $12,695 | $13,417 | $234,950 |
| 343 | $685 | $12,732 | $13,417 | $222,218 |
| 344 | $648 | $12,769 | $13,417 | $209,449 |
| 345 | $611 | $12,807 | $13,417 | $196,642 |
| 346 | $574 | $12,844 | $13,417 | $183,798 |
| 347 | $536 | $12,881 | $13,417 | $170,917 |
| 348 | $499 | $12,919 | $13,417 | $157,998 |
$161,009
$8,438
$152,572
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $461 | $12,957 | $13,417 | $145,041 |
| 350 | $423 | $12,994 | $13,417 | $132,047 |
| 351 | $385 | $13,032 | $13,417 | $119,015 |
| 352 | $347 | $13,070 | $13,417 | $105,944 |
| 353 | $309 | $13,108 | $13,417 | $92,836 |
| 354 | $271 | $13,147 | $13,417 | $79,689 |
| 355 | $232 | $13,185 | $13,417 | $66,504 |
| 356 | $194 | $13,223 | $13,417 | $53,281 |
| 357 | $155 | $13,262 | $13,417 | $40,019 |
| 358 | $117 | $13,301 | $13,417 | $26,718 |
| 359 | $78 | $13,340 | $13,417 | $13,378 |
| 360 | $39 | $13,378 | $13,417 | $0 |
$161,009
$3,011
$157,998
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。
