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
$900 萬
$700 萬
$750 萬
$820 萬
$710 萬
$738 萬
675 呎
@11,852
879 呎
@9,101
$800 萬
559 呎
@14,311
730 呎
@10,959
$800 萬
$780 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $18,206 | $13,990 | $11,464 | $9,784 |
| 1.500 | $18,883 | $14,679 | $12,166 | $10,499 |
| 2.000 | $19,576 | $15,389 | $12,894 | $11,244 |
| 2.500 | $20,284 | $16,120 | $13,647 | $12,020 |
| 3.000 | $21,007 | $16,871 | $14,426 | $12,825 |
| 3.500 | $21,747 | $17,642 | $15,229 | $13,660 |
| 4.000 | $22,501 | $18,434 | $16,057 | $14,523 |
| 4.500 | $23,271 | $19,245 | $16,908 | $15,413 |
| 5.000 | $24,056 | $20,076 | $17,783 | $16,330 |
| 5.500 | $24,856 | $20,926 | $18,681 | $17,272 |
| 6.000 | $25,670 | $21,794 | $19,600 | $18,238 |
每月供款$13,660
30年
$3,042,000
$1,875,579
$4,917,579
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,873 | $4,787 | $13,660 | $3,037,213 |
| 2 | $8,859 | $4,801 | $13,660 | $3,032,411 |
| 3 | $8,845 | $4,815 | $13,660 | $3,027,596 |
| 4 | $8,830 | $4,829 | $13,660 | $3,022,766 |
| 5 | $8,816 | $4,844 | $13,660 | $3,017,923 |
| 6 | $8,802 | $4,858 | $13,660 | $3,013,065 |
| 7 | $8,788 | $4,872 | $13,660 | $3,008,193 |
| 8 | $8,774 | $4,886 | $13,660 | $3,003,307 |
| 9 | $8,760 | $4,900 | $13,660 | $2,998,407 |
| 10 | $8,745 | $4,915 | $13,660 | $2,993,492 |
| 11 | $8,731 | $4,929 | $13,660 | $2,988,563 |
| 12 | $8,717 | $4,943 | $13,660 | $2,983,620 |
$163,919
$105,539
$58,380
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,702 | $4,958 | $13,660 | $2,978,662 |
| 14 | $8,688 | $4,972 | $13,660 | $2,973,690 |
| 15 | $8,673 | $4,987 | $13,660 | $2,968,704 |
| 16 | $8,659 | $5,001 | $13,660 | $2,963,702 |
| 17 | $8,644 | $5,016 | $13,660 | $2,958,687 |
| 18 | $8,630 | $5,030 | $13,660 | $2,953,656 |
| 19 | $8,615 | $5,045 | $13,660 | $2,948,611 |
| 20 | $8,600 | $5,060 | $13,660 | $2,943,551 |
| 21 | $8,585 | $5,075 | $13,660 | $2,938,477 |
| 22 | $8,571 | $5,089 | $13,660 | $2,933,387 |
| 23 | $8,556 | $5,104 | $13,660 | $2,928,283 |
| 24 | $8,541 | $5,119 | $13,660 | $2,923,164 |
$163,919
$103,463
$60,456
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,526 | $5,134 | $13,660 | $2,918,030 |
| 26 | $8,511 | $5,149 | $13,660 | $2,912,881 |
| 27 | $8,496 | $5,164 | $13,660 | $2,907,717 |
| 28 | $8,481 | $5,179 | $13,660 | $2,902,538 |
| 29 | $8,466 | $5,194 | $13,660 | $2,897,343 |
| 30 | $8,451 | $5,209 | $13,660 | $2,892,134 |
| 31 | $8,435 | $5,225 | $13,660 | $2,886,910 |
| 32 | $8,420 | $5,240 | $13,660 | $2,881,670 |
| 33 | $8,405 | $5,255 | $13,660 | $2,876,415 |
| 34 | $8,390 | $5,270 | $13,660 | $2,871,144 |
| 35 | $8,374 | $5,286 | $13,660 | $2,865,859 |
| 36 | $8,359 | $5,301 | $13,660 | $2,860,557 |
$163,919
$101,313
$62,607
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,343 | $5,317 | $13,660 | $2,855,241 |
| 38 | $8,328 | $5,332 | $13,660 | $2,849,909 |
| 39 | $8,312 | $5,348 | $13,660 | $2,844,561 |
| 40 | $8,297 | $5,363 | $13,660 | $2,839,198 |
| 41 | $8,281 | $5,379 | $13,660 | $2,833,819 |
| 42 | $8,265 | $5,395 | $13,660 | $2,828,424 |
| 43 | $8,250 | $5,410 | $13,660 | $2,823,014 |
| 44 | $8,234 | $5,426 | $13,660 | $2,817,587 |
| 45 | $8,218 | $5,442 | $13,660 | $2,812,145 |
| 46 | $8,202 | $5,458 | $13,660 | $2,806,688 |
| 47 | $8,186 | $5,474 | $13,660 | $2,801,214 |
| 48 | $8,170 | $5,490 | $13,660 | $2,795,724 |
$163,919
$99,086
$64,833
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,154 | $5,506 | $13,660 | $2,790,218 |
| 50 | $8,138 | $5,522 | $13,660 | $2,784,697 |
| 51 | $8,122 | $5,538 | $13,660 | $2,779,159 |
| 52 | $8,106 | $5,554 | $13,660 | $2,773,605 |
| 53 | $8,090 | $5,570 | $13,660 | $2,768,034 |
| 54 | $8,073 | $5,587 | $13,660 | $2,762,448 |
| 55 | $8,057 | $5,603 | $13,660 | $2,756,845 |
| 56 | $8,041 | $5,619 | $13,660 | $2,751,226 |
| 57 | $8,024 | $5,636 | $13,660 | $2,745,590 |
| 58 | $8,008 | $5,652 | $13,660 | $2,739,938 |
| 59 | $7,991 | $5,668 | $13,660 | $2,734,270 |
| 60 | $7,975 | $5,685 | $13,660 | $2,728,585 |
$163,919
$96,780
$67,139
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,958 | $5,702 | $13,660 | $2,722,883 |
| 62 | $7,942 | $5,718 | $13,660 | $2,717,165 |
| 63 | $7,925 | $5,735 | $13,660 | $2,711,430 |
| 64 | $7,908 | $5,752 | $13,660 | $2,705,679 |
| 65 | $7,892 | $5,768 | $13,660 | $2,699,910 |
| 66 | $7,875 | $5,785 | $13,660 | $2,694,125 |
| 67 | $7,858 | $5,802 | $13,660 | $2,688,323 |
| 68 | $7,841 | $5,819 | $13,660 | $2,682,504 |
| 69 | $7,824 | $5,836 | $13,660 | $2,676,668 |
| 70 | $7,807 | $5,853 | $13,660 | $2,670,815 |
| 71 | $7,790 | $5,870 | $13,660 | $2,664,945 |
| 72 | $7,773 | $5,887 | $13,660 | $2,659,058 |
$163,919
$94,392
$69,527
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,756 | $5,904 | $13,660 | $2,653,154 |
| 74 | $7,738 | $5,922 | $13,660 | $2,647,232 |
| 75 | $7,721 | $5,939 | $13,660 | $2,641,293 |
| 76 | $7,704 | $5,956 | $13,660 | $2,635,337 |
| 77 | $7,686 | $5,974 | $13,660 | $2,629,363 |
| 78 | $7,669 | $5,991 | $13,660 | $2,623,372 |
| 79 | $7,652 | $6,008 | $13,660 | $2,617,364 |
| 80 | $7,634 | $6,026 | $13,660 | $2,611,338 |
| 81 | $7,616 | $6,044 | $13,660 | $2,605,294 |
| 82 | $7,599 | $6,061 | $13,660 | $2,599,233 |
| 83 | $7,581 | $6,079 | $13,660 | $2,593,154 |
| 84 | $7,563 | $6,097 | $13,660 | $2,587,058 |
$163,919
$91,919
$72,000
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,546 | $6,114 | $13,660 | $2,580,944 |
| 86 | $7,528 | $6,132 | $13,660 | $2,574,811 |
| 87 | $7,510 | $6,150 | $13,660 | $2,568,661 |
| 88 | $7,492 | $6,168 | $13,660 | $2,562,493 |
| 89 | $7,474 | $6,186 | $13,660 | $2,556,307 |
| 90 | $7,456 | $6,204 | $13,660 | $2,550,103 |
| 91 | $7,438 | $6,222 | $13,660 | $2,543,881 |
| 92 | $7,420 | $6,240 | $13,660 | $2,537,641 |
| 93 | $7,401 | $6,258 | $13,660 | $2,531,382 |
| 94 | $7,383 | $6,277 | $13,660 | $2,525,106 |
| 95 | $7,365 | $6,295 | $13,660 | $2,518,811 |
| 96 | $7,347 | $6,313 | $13,660 | $2,512,497 |
$163,919
$89,358
$74,561
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,328 | $6,332 | $13,660 | $2,506,165 |
| 98 | $7,310 | $6,350 | $13,660 | $2,499,815 |
| 99 | $7,291 | $6,369 | $13,660 | $2,493,446 |
| 100 | $7,273 | $6,387 | $13,660 | $2,487,059 |
| 101 | $7,254 | $6,406 | $13,660 | $2,480,653 |
| 102 | $7,235 | $6,425 | $13,660 | $2,474,228 |
| 103 | $7,216 | $6,443 | $13,660 | $2,467,785 |
| 104 | $7,198 | $6,462 | $13,660 | $2,461,322 |
| 105 | $7,179 | $6,481 | $13,660 | $2,454,841 |
| 106 | $7,160 | $6,500 | $13,660 | $2,448,341 |
| 107 | $7,141 | $6,519 | $13,660 | $2,441,822 |
| 108 | $7,122 | $6,538 | $13,660 | $2,435,284 |
$163,919
$86,707
$77,213
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,103 | $6,557 | $13,660 | $2,428,727 |
| 110 | $7,084 | $6,576 | $13,660 | $2,422,151 |
| 111 | $7,065 | $6,595 | $13,660 | $2,415,556 |
| 112 | $7,045 | $6,615 | $13,660 | $2,408,941 |
| 113 | $7,026 | $6,634 | $13,660 | $2,402,308 |
| 114 | $7,007 | $6,653 | $13,660 | $2,395,654 |
| 115 | $6,987 | $6,673 | $13,660 | $2,388,982 |
| 116 | $6,968 | $6,692 | $13,660 | $2,382,290 |
| 117 | $6,948 | $6,712 | $13,660 | $2,375,578 |
| 118 | $6,929 | $6,731 | $13,660 | $2,368,847 |
| 119 | $6,909 | $6,751 | $13,660 | $2,362,096 |
| 120 | $6,889 | $6,770 | $13,660 | $2,355,326 |
$163,919
$83,960
$79,959
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,870 | $6,790 | $13,660 | $2,348,535 |
| 122 | $6,850 | $6,810 | $13,660 | $2,341,725 |
| 123 | $6,830 | $6,830 | $13,660 | $2,334,895 |
| 124 | $6,810 | $6,850 | $13,660 | $2,328,046 |
| 125 | $6,790 | $6,870 | $13,660 | $2,321,176 |
| 126 | $6,770 | $6,890 | $13,660 | $2,314,286 |
| 127 | $6,750 | $6,910 | $13,660 | $2,307,376 |
| 128 | $6,730 | $6,930 | $13,660 | $2,300,446 |
| 129 | $6,710 | $6,950 | $13,660 | $2,293,496 |
| 130 | $6,689 | $6,971 | $13,660 | $2,286,525 |
| 131 | $6,669 | $6,991 | $13,660 | $2,279,534 |
| 132 | $6,649 | $7,011 | $13,660 | $2,272,523 |
$163,919
$81,116
$82,803
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,628 | $7,032 | $13,660 | $2,265,491 |
| 134 | $6,608 | $7,052 | $13,660 | $2,258,439 |
| 135 | $6,587 | $7,073 | $13,660 | $2,251,366 |
| 136 | $6,566 | $7,093 | $13,660 | $2,244,272 |
| 137 | $6,546 | $7,114 | $13,660 | $2,237,158 |
| 138 | $6,525 | $7,135 | $13,660 | $2,230,023 |
| 139 | $6,504 | $7,156 | $13,660 | $2,222,868 |
| 140 | $6,483 | $7,177 | $13,660 | $2,215,691 |
| 141 | $6,462 | $7,198 | $13,660 | $2,208,494 |
| 142 | $6,441 | $7,218 | $13,660 | $2,201,275 |
| 143 | $6,420 | $7,240 | $13,660 | $2,194,036 |
| 144 | $6,399 | $7,261 | $13,660 | $2,186,775 |
$163,919
$78,171
$85,748
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,378 | $7,282 | $13,660 | $2,179,493 |
| 146 | $6,357 | $7,303 | $13,660 | $2,172,190 |
| 147 | $6,336 | $7,324 | $13,660 | $2,164,866 |
| 148 | $6,314 | $7,346 | $13,660 | $2,157,520 |
| 149 | $6,293 | $7,367 | $13,660 | $2,150,153 |
| 150 | $6,271 | $7,389 | $13,660 | $2,142,764 |
| 151 | $6,250 | $7,410 | $13,660 | $2,135,354 |
| 152 | $6,228 | $7,432 | $13,660 | $2,127,922 |
| 153 | $6,206 | $7,454 | $13,660 | $2,120,468 |
| 154 | $6,185 | $7,475 | $13,660 | $2,112,993 |
| 155 | $6,163 | $7,497 | $13,660 | $2,105,496 |
| 156 | $6,141 | $7,519 | $13,660 | $2,097,977 |
$163,919
$75,122
$88,798
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,119 | $7,541 | $13,660 | $2,090,436 |
| 158 | $6,097 | $7,563 | $13,660 | $2,082,874 |
| 159 | $6,075 | $7,585 | $13,660 | $2,075,289 |
| 160 | $6,053 | $7,607 | $13,660 | $2,067,682 |
| 161 | $6,031 | $7,629 | $13,660 | $2,060,053 |
| 162 | $6,008 | $7,651 | $13,660 | $2,052,401 |
| 163 | $5,986 | $7,674 | $13,660 | $2,044,727 |
| 164 | $5,964 | $7,696 | $13,660 | $2,037,031 |
| 165 | $5,941 | $7,719 | $13,660 | $2,029,313 |
| 166 | $5,919 | $7,741 | $13,660 | $2,021,571 |
| 167 | $5,896 | $7,764 | $13,660 | $2,013,808 |
| 168 | $5,874 | $7,786 | $13,660 | $2,006,021 |
$163,919
$71,963
$91,956
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,851 | $7,809 | $13,660 | $1,998,212 |
| 170 | $5,828 | $7,832 | $13,660 | $1,990,381 |
| 171 | $5,805 | $7,855 | $13,660 | $1,982,526 |
| 172 | $5,782 | $7,878 | $13,660 | $1,974,648 |
| 173 | $5,759 | $7,901 | $13,660 | $1,966,748 |
| 174 | $5,736 | $7,924 | $13,660 | $1,958,824 |
| 175 | $5,713 | $7,947 | $13,660 | $1,950,877 |
| 176 | $5,690 | $7,970 | $13,660 | $1,942,908 |
| 177 | $5,667 | $7,993 | $13,660 | $1,934,914 |
| 178 | $5,644 | $8,016 | $13,660 | $1,926,898 |
| 179 | $5,620 | $8,040 | $13,660 | $1,918,858 |
| 180 | $5,597 | $8,063 | $13,660 | $1,910,795 |
$163,919
$68,693
$95,226
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,573 | $8,087 | $13,660 | $1,902,708 |
| 182 | $5,550 | $8,110 | $13,660 | $1,894,598 |
| 183 | $5,526 | $8,134 | $13,660 | $1,886,464 |
| 184 | $5,502 | $8,158 | $13,660 | $1,878,306 |
| 185 | $5,478 | $8,182 | $13,660 | $1,870,124 |
| 186 | $5,455 | $8,205 | $13,660 | $1,861,919 |
| 187 | $5,431 | $8,229 | $13,660 | $1,853,690 |
| 188 | $5,407 | $8,253 | $13,660 | $1,845,436 |
| 189 | $5,383 | $8,277 | $13,660 | $1,837,159 |
| 190 | $5,358 | $8,302 | $13,660 | $1,828,857 |
| 191 | $5,334 | $8,326 | $13,660 | $1,820,532 |
| 192 | $5,310 | $8,350 | $13,660 | $1,812,182 |
$163,919
$65,306
$98,613
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,286 | $8,374 | $13,660 | $1,803,807 |
| 194 | $5,261 | $8,399 | $13,660 | $1,795,408 |
| 195 | $5,237 | $8,423 | $13,660 | $1,786,985 |
| 196 | $5,212 | $8,448 | $13,660 | $1,778,537 |
| 197 | $5,187 | $8,473 | $13,660 | $1,770,065 |
| 198 | $5,163 | $8,497 | $13,660 | $1,761,567 |
| 199 | $5,138 | $8,522 | $13,660 | $1,753,045 |
| 200 | $5,113 | $8,547 | $13,660 | $1,744,498 |
| 201 | $5,088 | $8,572 | $13,660 | $1,735,927 |
| 202 | $5,063 | $8,597 | $13,660 | $1,727,330 |
| 203 | $5,038 | $8,622 | $13,660 | $1,718,708 |
| 204 | $5,013 | $8,647 | $13,660 | $1,710,061 |
$163,919
$61,799
$102,121
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,988 | $8,672 | $13,660 | $1,701,389 |
| 206 | $4,962 | $8,698 | $13,660 | $1,692,691 |
| 207 | $4,937 | $8,723 | $13,660 | $1,683,968 |
| 208 | $4,912 | $8,748 | $13,660 | $1,675,220 |
| 209 | $4,886 | $8,774 | $13,660 | $1,666,446 |
| 210 | $4,860 | $8,799 | $13,660 | $1,657,646 |
| 211 | $4,835 | $8,825 | $13,660 | $1,648,821 |
| 212 | $4,809 | $8,851 | $13,660 | $1,639,970 |
| 213 | $4,783 | $8,877 | $13,660 | $1,631,094 |
| 214 | $4,757 | $8,903 | $13,660 | $1,622,191 |
| 215 | $4,731 | $8,929 | $13,660 | $1,613,262 |
| 216 | $4,705 | $8,955 | $13,660 | $1,604,308 |
$163,919
$58,166
$105,753
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,679 | $8,981 | $13,660 | $1,595,327 |
| 218 | $4,653 | $9,007 | $13,660 | $1,586,320 |
| 219 | $4,627 | $9,033 | $13,660 | $1,577,287 |
| 220 | $4,600 | $9,060 | $13,660 | $1,568,228 |
| 221 | $4,574 | $9,086 | $13,660 | $1,559,142 |
| 222 | $4,547 | $9,112 | $13,660 | $1,550,029 |
| 223 | $4,521 | $9,139 | $13,660 | $1,540,890 |
| 224 | $4,494 | $9,166 | $13,660 | $1,531,725 |
| 225 | $4,468 | $9,192 | $13,660 | $1,522,532 |
| 226 | $4,441 | $9,219 | $13,660 | $1,513,313 |
| 227 | $4,414 | $9,246 | $13,660 | $1,504,067 |
| 228 | $4,387 | $9,273 | $13,660 | $1,494,794 |
$163,919
$54,405
$109,514
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,360 | $9,300 | $13,660 | $1,485,494 |
| 230 | $4,333 | $9,327 | $13,660 | $1,476,166 |
| 231 | $4,305 | $9,354 | $13,660 | $1,466,812 |
| 232 | $4,278 | $9,382 | $13,660 | $1,457,430 |
| 233 | $4,251 | $9,409 | $13,660 | $1,448,021 |
| 234 | $4,223 | $9,437 | $13,660 | $1,438,584 |
| 235 | $4,196 | $9,464 | $13,660 | $1,429,120 |
| 236 | $4,168 | $9,492 | $13,660 | $1,419,629 |
| 237 | $4,141 | $9,519 | $13,660 | $1,410,109 |
| 238 | $4,113 | $9,547 | $13,660 | $1,400,562 |
| 239 | $4,085 | $9,575 | $13,660 | $1,390,987 |
| 240 | $4,057 | $9,603 | $13,660 | $1,381,384 |
$163,919
$50,510
$113,409
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,029 | $9,631 | $13,660 | $1,371,753 |
| 242 | $4,001 | $9,659 | $13,660 | $1,362,095 |
| 243 | $3,973 | $9,687 | $13,660 | $1,352,407 |
| 244 | $3,945 | $9,715 | $13,660 | $1,342,692 |
| 245 | $3,916 | $9,744 | $13,660 | $1,332,948 |
| 246 | $3,888 | $9,772 | $13,660 | $1,323,176 |
| 247 | $3,859 | $9,801 | $13,660 | $1,313,375 |
| 248 | $3,831 | $9,829 | $13,660 | $1,303,546 |
| 249 | $3,802 | $9,858 | $13,660 | $1,293,688 |
| 250 | $3,773 | $9,887 | $13,660 | $1,283,801 |
| 251 | $3,744 | $9,916 | $13,660 | $1,273,886 |
| 252 | $3,716 | $9,944 | $13,660 | $1,263,941 |
$163,919
$46,476
$117,443
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,686 | $9,973 | $13,660 | $1,253,968 |
| 254 | $3,657 | $10,003 | $13,660 | $1,243,966 |
| 255 | $3,628 | $10,032 | $13,660 | $1,233,934 |
| 256 | $3,599 | $10,061 | $13,660 | $1,223,873 |
| 257 | $3,570 | $10,090 | $13,660 | $1,213,783 |
| 258 | $3,540 | $10,120 | $13,660 | $1,203,663 |
| 259 | $3,511 | $10,149 | $13,660 | $1,193,514 |
| 260 | $3,481 | $10,179 | $13,660 | $1,183,335 |
| 261 | $3,451 | $10,209 | $13,660 | $1,173,126 |
| 262 | $3,422 | $10,238 | $13,660 | $1,162,888 |
| 263 | $3,392 | $10,268 | $13,660 | $1,152,620 |
| 264 | $3,362 | $10,298 | $13,660 | $1,142,321 |
$163,919
$42,299
$121,620
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,332 | $10,328 | $13,660 | $1,131,993 |
| 266 | $3,302 | $10,358 | $13,660 | $1,121,635 |
| 267 | $3,271 | $10,389 | $13,660 | $1,111,247 |
| 268 | $3,241 | $10,419 | $13,660 | $1,100,828 |
| 269 | $3,211 | $10,449 | $13,660 | $1,090,379 |
| 270 | $3,180 | $10,480 | $13,660 | $1,079,899 |
| 271 | $3,150 | $10,510 | $13,660 | $1,069,389 |
| 272 | $3,119 | $10,541 | $13,660 | $1,058,848 |
| 273 | $3,088 | $10,572 | $13,660 | $1,048,276 |
| 274 | $3,057 | $10,602 | $13,660 | $1,037,674 |
| 275 | $3,027 | $10,633 | $13,660 | $1,027,040 |
| 276 | $2,996 | $10,664 | $13,660 | $1,016,376 |
$163,919
$37,974
$125,946
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,964 | $10,696 | $13,660 | $1,005,680 |
| 278 | $2,933 | $10,727 | $13,660 | $994,954 |
| 279 | $2,902 | $10,758 | $13,660 | $984,196 |
| 280 | $2,871 | $10,789 | $13,660 | $973,406 |
| 281 | $2,839 | $10,821 | $13,660 | $962,585 |
| 282 | $2,808 | $10,852 | $13,660 | $951,733 |
| 283 | $2,776 | $10,884 | $13,660 | $940,849 |
| 284 | $2,744 | $10,916 | $13,660 | $929,933 |
| 285 | $2,712 | $10,948 | $13,660 | $918,986 |
| 286 | $2,680 | $10,980 | $13,660 | $908,006 |
| 287 | $2,648 | $11,012 | $13,660 | $896,994 |
| 288 | $2,616 | $11,044 | $13,660 | $885,951 |
$163,919
$33,494
$130,425
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,584 | $11,076 | $13,660 | $874,875 |
| 290 | $2,552 | $11,108 | $13,660 | $863,767 |
| 291 | $2,519 | $11,141 | $13,660 | $852,626 |
| 292 | $2,487 | $11,173 | $13,660 | $841,453 |
| 293 | $2,454 | $11,206 | $13,660 | $830,247 |
| 294 | $2,422 | $11,238 | $13,660 | $819,009 |
| 295 | $2,389 | $11,271 | $13,660 | $807,738 |
| 296 | $2,356 | $11,304 | $13,660 | $796,434 |
| 297 | $2,323 | $11,337 | $13,660 | $785,097 |
| 298 | $2,290 | $11,370 | $13,660 | $773,726 |
| 299 | $2,257 | $11,403 | $13,660 | $762,323 |
| 300 | $2,223 | $11,436 | $13,660 | $750,887 |
$163,919
$28,855
$135,064
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,190 | $11,470 | $13,660 | $739,417 |
| 302 | $2,157 | $11,503 | $13,660 | $727,914 |
| 303 | $2,123 | $11,537 | $13,660 | $716,377 |
| 304 | $2,089 | $11,571 | $13,660 | $704,806 |
| 305 | $2,056 | $11,604 | $13,660 | $693,202 |
| 306 | $2,022 | $11,638 | $13,660 | $681,564 |
| 307 | $1,988 | $11,672 | $13,660 | $669,892 |
| 308 | $1,954 | $11,706 | $13,660 | $658,186 |
| 309 | $1,920 | $11,740 | $13,660 | $646,445 |
| 310 | $1,885 | $11,774 | $13,660 | $634,671 |
| 311 | $1,851 | $11,809 | $13,660 | $622,862 |
| 312 | $1,817 | $11,843 | $13,660 | $611,019 |
$163,919
$24,051
$139,868
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,782 | $11,878 | $13,660 | $599,141 |
| 314 | $1,747 | $11,912 | $13,660 | $587,229 |
| 315 | $1,713 | $11,947 | $13,660 | $575,281 |
| 316 | $1,678 | $11,982 | $13,660 | $563,299 |
| 317 | $1,643 | $12,017 | $13,660 | $551,282 |
| 318 | $1,608 | $12,052 | $13,660 | $539,230 |
| 319 | $1,573 | $12,087 | $13,660 | $527,143 |
| 320 | $1,538 | $12,122 | $13,660 | $515,021 |
| 321 | $1,502 | $12,158 | $13,660 | $502,863 |
| 322 | $1,467 | $12,193 | $13,660 | $490,670 |
| 323 | $1,431 | $12,229 | $13,660 | $478,441 |
| 324 | $1,395 | $12,264 | $13,660 | $466,176 |
$163,919
$19,077
$144,842
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,360 | $12,300 | $13,660 | $453,876 |
| 326 | $1,324 | $12,336 | $13,660 | $441,540 |
| 327 | $1,288 | $12,372 | $13,660 | $429,168 |
| 328 | $1,252 | $12,408 | $13,660 | $416,760 |
| 329 | $1,216 | $12,444 | $13,660 | $404,315 |
| 330 | $1,179 | $12,481 | $13,660 | $391,835 |
| 331 | $1,143 | $12,517 | $13,660 | $379,318 |
| 332 | $1,106 | $12,554 | $13,660 | $366,764 |
| 333 | $1,070 | $12,590 | $13,660 | $354,174 |
| 334 | $1,033 | $12,627 | $13,660 | $341,547 |
| 335 | $996 | $12,664 | $13,660 | $328,883 |
| 336 | $959 | $12,701 | $13,660 | $316,182 |
$163,919
$13,925
$149,994
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $922 | $12,738 | $13,660 | $303,445 |
| 338 | $885 | $12,775 | $13,660 | $290,670 |
| 339 | $848 | $12,812 | $13,660 | $277,858 |
| 340 | $810 | $12,850 | $13,660 | $265,008 |
| 341 | $773 | $12,887 | $13,660 | $252,121 |
| 342 | $735 | $12,925 | $13,660 | $239,196 |
| 343 | $698 | $12,962 | $13,660 | $226,234 |
| 344 | $660 | $13,000 | $13,660 | $213,234 |
| 345 | $622 | $13,038 | $13,660 | $200,196 |
| 346 | $584 | $13,076 | $13,660 | $187,120 |
| 347 | $546 | $13,114 | $13,660 | $174,006 |
| 348 | $508 | $13,152 | $13,660 | $160,853 |
$163,919
$8,590
$155,329
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $469 | $13,191 | $13,660 | $147,663 |
| 350 | $431 | $13,229 | $13,660 | $134,433 |
| 351 | $392 | $13,268 | $13,660 | $121,166 |
| 352 | $353 | $13,307 | $13,660 | $107,859 |
| 353 | $315 | $13,345 | $13,660 | $94,514 |
| 354 | $276 | $13,384 | $13,660 | $81,129 |
| 355 | $237 | $13,423 | $13,660 | $67,706 |
| 356 | $197 | $13,462 | $13,660 | $54,244 |
| 357 | $158 | $13,502 | $13,660 | $40,742 |
| 358 | $119 | $13,541 | $13,660 | $27,201 |
| 359 | $79 | $13,581 | $13,660 | $13,620 |
| 360 | $40 | $13,620 | $13,660 | $0 |
$163,919
$3,066
$160,853
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。
