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
$750 萬
$808 萬
$710 萬
604 呎
@14,901
792 呎
@11,364
$900 萬
$700 萬
$720 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $18,314 | $14,073 | $11,532 | $9,842 |
| 1.500 | $18,995 | $14,766 | $12,238 | $10,561 |
| 2.000 | $19,691 | $15,480 | $12,970 | $11,310 |
| 2.500 | $20,404 | $16,215 | $13,728 | $12,091 |
| 3.000 | $21,132 | $16,971 | $14,511 | $12,901 |
| 3.500 | $21,875 | $17,747 | $15,319 | $13,741 |
| 4.000 | $22,634 | $18,543 | $16,152 | $14,609 |
| 4.500 | $23,409 | $19,359 | $17,008 | $15,505 |
| 5.000 | $24,198 | $20,195 | $17,888 | $16,427 |
| 5.500 | $25,003 | $21,049 | $18,791 | $17,374 |
| 6.000 | $25,822 | $21,923 | $19,716 | $18,346 |
每月供款$13,741
30年
$3,060,000
$1,886,677
$4,946,677
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,925 | $4,816 | $13,741 | $3,055,184 |
| 2 | $8,911 | $4,830 | $13,741 | $3,050,354 |
| 3 | $8,897 | $4,844 | $13,741 | $3,045,511 |
| 4 | $8,883 | $4,858 | $13,741 | $3,040,652 |
| 5 | $8,869 | $4,872 | $13,741 | $3,035,780 |
| 6 | $8,854 | $4,886 | $13,741 | $3,030,894 |
| 7 | $8,840 | $4,901 | $13,741 | $3,025,993 |
| 8 | $8,826 | $4,915 | $13,741 | $3,021,078 |
| 9 | $8,811 | $4,929 | $13,741 | $3,016,149 |
| 10 | $8,797 | $4,944 | $13,741 | $3,011,205 |
| 11 | $8,783 | $4,958 | $13,741 | $3,006,247 |
| 12 | $8,768 | $4,973 | $13,741 | $3,001,275 |
$164,889
$106,164
$58,725
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,754 | $4,987 | $13,741 | $2,996,288 |
| 14 | $8,739 | $5,002 | $13,741 | $2,991,286 |
| 15 | $8,725 | $5,016 | $13,741 | $2,986,270 |
| 16 | $8,710 | $5,031 | $13,741 | $2,981,239 |
| 17 | $8,695 | $5,045 | $13,741 | $2,976,194 |
| 18 | $8,681 | $5,060 | $13,741 | $2,971,133 |
| 19 | $8,666 | $5,075 | $13,741 | $2,966,058 |
| 20 | $8,651 | $5,090 | $13,741 | $2,960,969 |
| 21 | $8,636 | $5,105 | $13,741 | $2,955,864 |
| 22 | $8,621 | $5,119 | $13,741 | $2,950,745 |
| 23 | $8,606 | $5,134 | $13,741 | $2,945,610 |
| 24 | $8,591 | $5,149 | $13,741 | $2,940,461 |
$164,889
$104,075
$60,814
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,576 | $5,164 | $13,741 | $2,935,296 |
| 26 | $8,561 | $5,179 | $13,741 | $2,930,117 |
| 27 | $8,546 | $5,195 | $13,741 | $2,924,922 |
| 28 | $8,531 | $5,210 | $13,741 | $2,919,712 |
| 29 | $8,516 | $5,225 | $13,741 | $2,914,487 |
| 30 | $8,501 | $5,240 | $13,741 | $2,909,247 |
| 31 | $8,485 | $5,255 | $13,741 | $2,903,992 |
| 32 | $8,470 | $5,271 | $13,741 | $2,898,721 |
| 33 | $8,455 | $5,286 | $13,741 | $2,893,435 |
| 34 | $8,439 | $5,302 | $13,741 | $2,888,133 |
| 35 | $8,424 | $5,317 | $13,741 | $2,882,816 |
| 36 | $8,408 | $5,333 | $13,741 | $2,877,484 |
$164,889
$101,912
$62,977
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,393 | $5,348 | $13,741 | $2,872,136 |
| 38 | $8,377 | $5,364 | $13,741 | $2,866,772 |
| 39 | $8,361 | $5,379 | $13,741 | $2,861,393 |
| 40 | $8,346 | $5,395 | $13,741 | $2,855,998 |
| 41 | $8,330 | $5,411 | $13,741 | $2,850,587 |
| 42 | $8,314 | $5,427 | $13,741 | $2,845,160 |
| 43 | $8,298 | $5,442 | $13,741 | $2,839,718 |
| 44 | $8,283 | $5,458 | $13,741 | $2,834,260 |
| 45 | $8,267 | $5,474 | $13,741 | $2,828,785 |
| 46 | $8,251 | $5,490 | $13,741 | $2,823,295 |
| 47 | $8,235 | $5,506 | $13,741 | $2,817,789 |
| 48 | $8,219 | $5,522 | $13,741 | $2,812,267 |
$164,889
$99,672
$65,217
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,202 | $5,538 | $13,741 | $2,806,729 |
| 50 | $8,186 | $5,554 | $13,741 | $2,801,174 |
| 51 | $8,170 | $5,571 | $13,741 | $2,795,603 |
| 52 | $8,154 | $5,587 | $13,741 | $2,790,016 |
| 53 | $8,138 | $5,603 | $13,741 | $2,784,413 |
| 54 | $8,121 | $5,620 | $13,741 | $2,778,794 |
| 55 | $8,105 | $5,636 | $13,741 | $2,773,158 |
| 56 | $8,088 | $5,652 | $13,741 | $2,767,505 |
| 57 | $8,072 | $5,669 | $13,741 | $2,761,836 |
| 58 | $8,055 | $5,685 | $13,741 | $2,756,151 |
| 59 | $8,039 | $5,702 | $13,741 | $2,750,449 |
| 60 | $8,022 | $5,719 | $13,741 | $2,744,730 |
$164,889
$97,353
$67,536
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,005 | $5,735 | $13,741 | $2,738,995 |
| 62 | $7,989 | $5,752 | $13,741 | $2,733,243 |
| 63 | $7,972 | $5,769 | $13,741 | $2,727,474 |
| 64 | $7,955 | $5,786 | $13,741 | $2,721,689 |
| 65 | $7,938 | $5,803 | $13,741 | $2,715,886 |
| 66 | $7,921 | $5,819 | $13,741 | $2,710,067 |
| 67 | $7,904 | $5,836 | $13,741 | $2,704,230 |
| 68 | $7,887 | $5,853 | $13,741 | $2,698,377 |
| 69 | $7,870 | $5,871 | $13,741 | $2,692,506 |
| 70 | $7,853 | $5,888 | $13,741 | $2,686,619 |
| 71 | $7,836 | $5,905 | $13,741 | $2,680,714 |
| 72 | $7,819 | $5,922 | $13,741 | $2,674,792 |
$164,889
$94,951
$69,938
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,801 | $5,939 | $13,741 | $2,668,853 |
| 74 | $7,784 | $5,957 | $13,741 | $2,662,896 |
| 75 | $7,767 | $5,974 | $13,741 | $2,656,922 |
| 76 | $7,749 | $5,991 | $13,741 | $2,650,931 |
| 77 | $7,732 | $6,009 | $13,741 | $2,644,922 |
| 78 | $7,714 | $6,026 | $13,741 | $2,638,895 |
| 79 | $7,697 | $6,044 | $13,741 | $2,632,851 |
| 80 | $7,679 | $6,062 | $13,741 | $2,626,790 |
| 81 | $7,661 | $6,079 | $13,741 | $2,620,710 |
| 82 | $7,644 | $6,097 | $13,741 | $2,614,613 |
| 83 | $7,626 | $6,115 | $13,741 | $2,608,499 |
| 84 | $7,608 | $6,133 | $13,741 | $2,602,366 |
$164,889
$92,463
$72,426
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,590 | $6,151 | $13,741 | $2,596,215 |
| 86 | $7,572 | $6,168 | $13,741 | $2,590,047 |
| 87 | $7,554 | $6,186 | $13,741 | $2,583,860 |
| 88 | $7,536 | $6,205 | $13,741 | $2,577,656 |
| 89 | $7,518 | $6,223 | $13,741 | $2,571,433 |
| 90 | $7,500 | $6,241 | $13,741 | $2,565,193 |
| 91 | $7,482 | $6,259 | $13,741 | $2,558,934 |
| 92 | $7,464 | $6,277 | $13,741 | $2,552,656 |
| 93 | $7,445 | $6,296 | $13,741 | $2,546,361 |
| 94 | $7,427 | $6,314 | $13,741 | $2,540,047 |
| 95 | $7,408 | $6,332 | $13,741 | $2,533,715 |
| 96 | $7,390 | $6,351 | $13,741 | $2,527,364 |
$164,889
$89,887
$75,002
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,371 | $6,369 | $13,741 | $2,520,995 |
| 98 | $7,353 | $6,388 | $13,741 | $2,514,607 |
| 99 | $7,334 | $6,406 | $13,741 | $2,508,200 |
| 100 | $7,316 | $6,425 | $13,741 | $2,501,775 |
| 101 | $7,297 | $6,444 | $13,741 | $2,495,331 |
| 102 | $7,278 | $6,463 | $13,741 | $2,488,868 |
| 103 | $7,259 | $6,482 | $13,741 | $2,482,387 |
| 104 | $7,240 | $6,500 | $13,741 | $2,475,886 |
| 105 | $7,221 | $6,519 | $13,741 | $2,469,367 |
| 106 | $7,202 | $6,538 | $13,741 | $2,462,829 |
| 107 | $7,183 | $6,558 | $13,741 | $2,456,271 |
| 108 | $7,164 | $6,577 | $13,741 | $2,449,694 |
$164,889
$87,220
$77,670
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,145 | $6,596 | $13,741 | $2,443,099 |
| 110 | $7,126 | $6,615 | $13,741 | $2,436,484 |
| 111 | $7,106 | $6,634 | $13,741 | $2,429,849 |
| 112 | $7,087 | $6,654 | $13,741 | $2,423,195 |
| 113 | $7,068 | $6,673 | $13,741 | $2,416,522 |
| 114 | $7,048 | $6,693 | $13,741 | $2,409,830 |
| 115 | $7,029 | $6,712 | $13,741 | $2,403,118 |
| 116 | $7,009 | $6,732 | $13,741 | $2,396,386 |
| 117 | $6,989 | $6,751 | $13,741 | $2,389,635 |
| 118 | $6,970 | $6,771 | $13,741 | $2,382,864 |
| 119 | $6,950 | $6,791 | $13,741 | $2,376,073 |
| 120 | $6,930 | $6,811 | $13,741 | $2,369,262 |
$164,889
$84,457
$80,432
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,910 | $6,830 | $13,741 | $2,362,432 |
| 122 | $6,890 | $6,850 | $13,741 | $2,355,582 |
| 123 | $6,870 | $6,870 | $13,741 | $2,348,711 |
| 124 | $6,850 | $6,890 | $13,741 | $2,341,821 |
| 125 | $6,830 | $6,910 | $13,741 | $2,334,910 |
| 126 | $6,810 | $6,931 | $13,741 | $2,327,980 |
| 127 | $6,790 | $6,951 | $13,741 | $2,321,029 |
| 128 | $6,770 | $6,971 | $13,741 | $2,314,058 |
| 129 | $6,749 | $6,991 | $13,741 | $2,307,067 |
| 130 | $6,729 | $7,012 | $13,741 | $2,300,055 |
| 131 | $6,708 | $7,032 | $13,741 | $2,293,022 |
| 132 | $6,688 | $7,053 | $13,741 | $2,285,970 |
$164,889
$81,596
$83,293
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,667 | $7,073 | $13,741 | $2,278,896 |
| 134 | $6,647 | $7,094 | $13,741 | $2,271,802 |
| 135 | $6,626 | $7,115 | $13,741 | $2,264,688 |
| 136 | $6,605 | $7,135 | $13,741 | $2,257,552 |
| 137 | $6,585 | $7,156 | $13,741 | $2,250,396 |
| 138 | $6,564 | $7,177 | $13,741 | $2,243,219 |
| 139 | $6,543 | $7,198 | $13,741 | $2,236,021 |
| 140 | $6,522 | $7,219 | $13,741 | $2,228,802 |
| 141 | $6,501 | $7,240 | $13,741 | $2,221,562 |
| 142 | $6,480 | $7,261 | $13,741 | $2,214,300 |
| 143 | $6,458 | $7,282 | $13,741 | $2,207,018 |
| 144 | $6,437 | $7,304 | $13,741 | $2,199,714 |
$164,889
$78,634
$86,255
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,416 | $7,325 | $13,741 | $2,192,389 |
| 146 | $6,394 | $7,346 | $13,741 | $2,185,043 |
| 147 | $6,373 | $7,368 | $13,741 | $2,177,675 |
| 148 | $6,352 | $7,389 | $13,741 | $2,170,286 |
| 149 | $6,330 | $7,411 | $13,741 | $2,162,875 |
| 150 | $6,308 | $7,432 | $13,741 | $2,155,443 |
| 151 | $6,287 | $7,454 | $13,741 | $2,147,989 |
| 152 | $6,265 | $7,476 | $13,741 | $2,140,513 |
| 153 | $6,243 | $7,498 | $13,741 | $2,133,016 |
| 154 | $6,221 | $7,519 | $13,741 | $2,125,496 |
| 155 | $6,199 | $7,541 | $13,741 | $2,117,955 |
| 156 | $6,177 | $7,563 | $13,741 | $2,110,391 |
$164,889
$75,566
$89,323
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,155 | $7,585 | $13,741 | $2,102,806 |
| 158 | $6,133 | $7,608 | $13,741 | $2,095,198 |
| 159 | $6,111 | $7,630 | $13,741 | $2,087,569 |
| 160 | $6,089 | $7,652 | $13,741 | $2,079,917 |
| 161 | $6,066 | $7,674 | $13,741 | $2,072,242 |
| 162 | $6,044 | $7,697 | $13,741 | $2,064,545 |
| 163 | $6,022 | $7,719 | $13,741 | $2,056,826 |
| 164 | $5,999 | $7,742 | $13,741 | $2,049,085 |
| 165 | $5,976 | $7,764 | $13,741 | $2,041,320 |
| 166 | $5,954 | $7,787 | $13,741 | $2,033,533 |
| 167 | $5,931 | $7,810 | $13,741 | $2,025,724 |
| 168 | $5,908 | $7,832 | $13,741 | $2,017,891 |
$164,889
$72,389
$92,500
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,886 | $7,855 | $13,741 | $2,010,036 |
| 170 | $5,863 | $7,878 | $13,741 | $2,002,158 |
| 171 | $5,840 | $7,901 | $13,741 | $1,994,257 |
| 172 | $5,817 | $7,924 | $13,741 | $1,986,333 |
| 173 | $5,793 | $7,947 | $13,741 | $1,978,385 |
| 174 | $5,770 | $7,970 | $13,741 | $1,970,415 |
| 175 | $5,747 | $7,994 | $13,741 | $1,962,421 |
| 176 | $5,724 | $8,017 | $13,741 | $1,954,404 |
| 177 | $5,700 | $8,040 | $13,741 | $1,946,364 |
| 178 | $5,677 | $8,064 | $13,741 | $1,938,300 |
| 179 | $5,653 | $8,087 | $13,741 | $1,930,212 |
| 180 | $5,630 | $8,111 | $13,741 | $1,922,101 |
$164,889
$69,099
$95,790
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,606 | $8,135 | $13,741 | $1,913,967 |
| 182 | $5,582 | $8,158 | $13,741 | $1,905,808 |
| 183 | $5,559 | $8,182 | $13,741 | $1,897,626 |
| 184 | $5,535 | $8,206 | $13,741 | $1,889,420 |
| 185 | $5,511 | $8,230 | $13,741 | $1,881,190 |
| 186 | $5,487 | $8,254 | $13,741 | $1,872,936 |
| 187 | $5,463 | $8,278 | $13,741 | $1,864,658 |
| 188 | $5,439 | $8,302 | $13,741 | $1,856,356 |
| 189 | $5,414 | $8,326 | $13,741 | $1,848,030 |
| 190 | $5,390 | $8,351 | $13,741 | $1,839,679 |
| 191 | $5,366 | $8,375 | $13,741 | $1,831,304 |
| 192 | $5,341 | $8,399 | $13,741 | $1,822,905 |
$164,889
$65,692
$99,197
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,317 | $8,424 | $13,741 | $1,814,481 |
| 194 | $5,292 | $8,449 | $13,741 | $1,806,032 |
| 195 | $5,268 | $8,473 | $13,741 | $1,797,559 |
| 196 | $5,243 | $8,498 | $13,741 | $1,789,061 |
| 197 | $5,218 | $8,523 | $13,741 | $1,780,538 |
| 198 | $5,193 | $8,548 | $13,741 | $1,771,991 |
| 199 | $5,168 | $8,572 | $13,741 | $1,763,418 |
| 200 | $5,143 | $8,597 | $13,741 | $1,754,821 |
| 201 | $5,118 | $8,623 | $13,741 | $1,746,198 |
| 202 | $5,093 | $8,648 | $13,741 | $1,737,551 |
| 203 | $5,068 | $8,673 | $13,741 | $1,728,878 |
| 204 | $5,043 | $8,698 | $13,741 | $1,720,179 |
$164,889
$62,164
$102,725
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,017 | $8,724 | $13,741 | $1,711,456 |
| 206 | $4,992 | $8,749 | $13,741 | $1,702,707 |
| 207 | $4,966 | $8,775 | $13,741 | $1,693,932 |
| 208 | $4,941 | $8,800 | $13,741 | $1,685,132 |
| 209 | $4,915 | $8,826 | $13,741 | $1,676,306 |
| 210 | $4,889 | $8,852 | $13,741 | $1,667,455 |
| 211 | $4,863 | $8,877 | $13,741 | $1,658,578 |
| 212 | $4,838 | $8,903 | $13,741 | $1,649,674 |
| 213 | $4,812 | $8,929 | $13,741 | $1,640,745 |
| 214 | $4,786 | $8,955 | $13,741 | $1,631,790 |
| 215 | $4,759 | $8,981 | $13,741 | $1,622,808 |
| 216 | $4,733 | $9,008 | $13,741 | $1,613,801 |
$164,889
$58,511
$106,379
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,707 | $9,034 | $13,741 | $1,604,767 |
| 218 | $4,681 | $9,060 | $13,741 | $1,595,707 |
| 219 | $4,654 | $9,087 | $13,741 | $1,586,620 |
| 220 | $4,628 | $9,113 | $13,741 | $1,577,507 |
| 221 | $4,601 | $9,140 | $13,741 | $1,568,367 |
| 222 | $4,574 | $9,166 | $13,741 | $1,559,201 |
| 223 | $4,548 | $9,193 | $13,741 | $1,550,008 |
| 224 | $4,521 | $9,220 | $13,741 | $1,540,788 |
| 225 | $4,494 | $9,247 | $13,741 | $1,531,541 |
| 226 | $4,467 | $9,274 | $13,741 | $1,522,267 |
| 227 | $4,440 | $9,301 | $13,741 | $1,512,967 |
| 228 | $4,413 | $9,328 | $13,741 | $1,503,639 |
$164,889
$54,727
$110,162
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,386 | $9,355 | $13,741 | $1,494,283 |
| 230 | $4,358 | $9,382 | $13,741 | $1,484,901 |
| 231 | $4,331 | $9,410 | $13,741 | $1,475,491 |
| 232 | $4,304 | $9,437 | $13,741 | $1,466,054 |
| 233 | $4,276 | $9,465 | $13,741 | $1,456,589 |
| 234 | $4,248 | $9,492 | $13,741 | $1,447,097 |
| 235 | $4,221 | $9,520 | $13,741 | $1,437,577 |
| 236 | $4,193 | $9,548 | $13,741 | $1,428,029 |
| 237 | $4,165 | $9,576 | $13,741 | $1,418,453 |
| 238 | $4,137 | $9,604 | $13,741 | $1,408,850 |
| 239 | $4,109 | $9,632 | $13,741 | $1,399,218 |
| 240 | $4,081 | $9,660 | $13,741 | $1,389,558 |
$164,889
$50,809
$114,080
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,053 | $9,688 | $13,741 | $1,379,870 |
| 242 | $4,025 | $9,716 | $13,741 | $1,370,154 |
| 243 | $3,996 | $9,744 | $13,741 | $1,360,410 |
| 244 | $3,968 | $9,773 | $13,741 | $1,350,637 |
| 245 | $3,939 | $9,801 | $13,741 | $1,340,835 |
| 246 | $3,911 | $9,830 | $13,741 | $1,331,005 |
| 247 | $3,882 | $9,859 | $13,741 | $1,321,147 |
| 248 | $3,853 | $9,887 | $13,741 | $1,311,259 |
| 249 | $3,825 | $9,916 | $13,741 | $1,301,343 |
| 250 | $3,796 | $9,945 | $13,741 | $1,291,398 |
| 251 | $3,767 | $9,974 | $13,741 | $1,281,424 |
| 252 | $3,737 | $10,003 | $13,741 | $1,271,420 |
$164,889
$46,751
$118,138
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,708 | $10,032 | $13,741 | $1,261,388 |
| 254 | $3,679 | $10,062 | $13,741 | $1,251,326 |
| 255 | $3,650 | $10,091 | $13,741 | $1,241,235 |
| 256 | $3,620 | $10,120 | $13,741 | $1,231,115 |
| 257 | $3,591 | $10,150 | $13,741 | $1,220,965 |
| 258 | $3,561 | $10,180 | $13,741 | $1,210,785 |
| 259 | $3,531 | $10,209 | $13,741 | $1,200,576 |
| 260 | $3,502 | $10,239 | $13,741 | $1,190,337 |
| 261 | $3,472 | $10,269 | $13,741 | $1,180,068 |
| 262 | $3,442 | $10,299 | $13,741 | $1,169,769 |
| 263 | $3,412 | $10,329 | $13,741 | $1,159,440 |
| 264 | $3,382 | $10,359 | $13,741 | $1,149,081 |
$164,889
$42,550
$122,340
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,351 | $10,389 | $13,741 | $1,138,692 |
| 266 | $3,321 | $10,420 | $13,741 | $1,128,272 |
| 267 | $3,291 | $10,450 | $13,741 | $1,117,822 |
| 268 | $3,260 | $10,480 | $13,741 | $1,107,341 |
| 269 | $3,230 | $10,511 | $13,741 | $1,096,830 |
| 270 | $3,199 | $10,542 | $13,741 | $1,086,289 |
| 271 | $3,168 | $10,572 | $13,741 | $1,075,716 |
| 272 | $3,138 | $10,603 | $13,741 | $1,065,113 |
| 273 | $3,107 | $10,634 | $13,741 | $1,054,479 |
| 274 | $3,076 | $10,665 | $13,741 | $1,043,814 |
| 275 | $3,044 | $10,696 | $13,741 | $1,033,117 |
| 276 | $3,013 | $10,728 | $13,741 | $1,022,390 |
$164,889
$38,198
$126,691
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,982 | $10,759 | $13,741 | $1,011,631 |
| 278 | $2,951 | $10,790 | $13,741 | $1,000,841 |
| 279 | $2,919 | $10,822 | $13,741 | $990,019 |
| 280 | $2,888 | $10,853 | $13,741 | $979,166 |
| 281 | $2,856 | $10,885 | $13,741 | $968,281 |
| 282 | $2,824 | $10,917 | $13,741 | $957,365 |
| 283 | $2,792 | $10,948 | $13,741 | $946,416 |
| 284 | $2,760 | $10,980 | $13,741 | $935,436 |
| 285 | $2,728 | $11,012 | $13,741 | $924,423 |
| 286 | $2,696 | $11,045 | $13,741 | $913,379 |
| 287 | $2,664 | $11,077 | $13,741 | $902,302 |
| 288 | $2,632 | $11,109 | $13,741 | $891,193 |
$164,889
$33,692
$131,197
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,599 | $11,141 | $13,741 | $880,052 |
| 290 | $2,567 | $11,174 | $13,741 | $868,878 |
| 291 | $2,534 | $11,207 | $13,741 | $857,671 |
| 292 | $2,502 | $11,239 | $13,741 | $846,432 |
| 293 | $2,469 | $11,272 | $13,741 | $835,160 |
| 294 | $2,436 | $11,305 | $13,741 | $823,855 |
| 295 | $2,403 | $11,338 | $13,741 | $812,517 |
| 296 | $2,370 | $11,371 | $13,741 | $801,146 |
| 297 | $2,337 | $11,404 | $13,741 | $789,742 |
| 298 | $2,303 | $11,437 | $13,741 | $778,305 |
| 299 | $2,270 | $11,471 | $13,741 | $766,834 |
| 300 | $2,237 | $11,504 | $13,741 | $755,330 |
$164,889
$29,026
$135,863
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,203 | $11,538 | $13,741 | $743,792 |
| 302 | $2,169 | $11,571 | $13,741 | $732,221 |
| 303 | $2,136 | $11,605 | $13,741 | $720,616 |
| 304 | $2,102 | $11,639 | $13,741 | $708,977 |
| 305 | $2,068 | $11,673 | $13,741 | $697,304 |
| 306 | $2,034 | $11,707 | $13,741 | $685,597 |
| 307 | $2,000 | $11,741 | $13,741 | $673,856 |
| 308 | $1,965 | $11,775 | $13,741 | $662,080 |
| 309 | $1,931 | $11,810 | $13,741 | $650,271 |
| 310 | $1,897 | $11,844 | $13,741 | $638,426 |
| 311 | $1,862 | $11,879 | $13,741 | $626,548 |
| 312 | $1,827 | $11,913 | $13,741 | $614,634 |
$164,889
$24,194
$140,695
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,793 | $11,948 | $13,741 | $602,686 |
| 314 | $1,758 | $11,983 | $13,741 | $590,703 |
| 315 | $1,723 | $12,018 | $13,741 | $578,686 |
| 316 | $1,688 | $12,053 | $13,741 | $566,633 |
| 317 | $1,653 | $12,088 | $13,741 | $554,544 |
| 318 | $1,617 | $12,123 | $13,741 | $542,421 |
| 319 | $1,582 | $12,159 | $13,741 | $530,262 |
| 320 | $1,547 | $12,194 | $13,741 | $518,068 |
| 321 | $1,511 | $12,230 | $13,741 | $505,839 |
| 322 | $1,475 | $12,265 | $13,741 | $493,573 |
| 323 | $1,440 | $12,301 | $13,741 | $481,272 |
| 324 | $1,404 | $12,337 | $13,741 | $468,935 |
$164,889
$19,190
$145,700
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,368 | $12,373 | $13,741 | $456,562 |
| 326 | $1,332 | $12,409 | $13,741 | $444,153 |
| 327 | $1,295 | $12,445 | $13,741 | $431,707 |
| 328 | $1,259 | $12,482 | $13,741 | $419,226 |
| 329 | $1,223 | $12,518 | $13,741 | $406,708 |
| 330 | $1,186 | $12,555 | $13,741 | $394,153 |
| 331 | $1,150 | $12,591 | $13,741 | $381,562 |
| 332 | $1,113 | $12,628 | $13,741 | $368,934 |
| 333 | $1,076 | $12,665 | $13,741 | $356,269 |
| 334 | $1,039 | $12,702 | $13,741 | $343,568 |
| 335 | $1,002 | $12,739 | $13,741 | $330,829 |
| 336 | $965 | $12,776 | $13,741 | $318,053 |
$164,889
$14,008
$150,882
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $928 | $12,813 | $13,741 | $305,240 |
| 338 | $890 | $12,850 | $13,741 | $292,390 |
| 339 | $853 | $12,888 | $13,741 | $279,502 |
| 340 | $815 | $12,926 | $13,741 | $266,576 |
| 341 | $778 | $12,963 | $13,741 | $253,613 |
| 342 | $740 | $13,001 | $13,741 | $240,612 |
| 343 | $702 | $13,039 | $13,741 | $227,573 |
| 344 | $664 | $13,077 | $13,741 | $214,496 |
| 345 | $626 | $13,115 | $13,741 | $201,381 |
| 346 | $587 | $13,153 | $13,741 | $188,227 |
| 347 | $549 | $13,192 | $13,741 | $175,036 |
| 348 | $511 | $13,230 | $13,741 | $161,805 |
$164,889
$8,641
$156,248
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $472 | $13,269 | $13,741 | $148,536 |
| 350 | $433 | $13,308 | $13,741 | $135,229 |
| 351 | $394 | $13,346 | $13,741 | $121,883 |
| 352 | $355 | $13,385 | $13,741 | $108,497 |
| 353 | $316 | $13,424 | $13,741 | $95,073 |
| 354 | $277 | $13,463 | $13,741 | $81,609 |
| 355 | $238 | $13,503 | $13,741 | $68,107 |
| 356 | $199 | $13,542 | $13,741 | $54,565 |
| 357 | $159 | $13,582 | $13,741 | $40,983 |
| 358 | $120 | $13,621 | $13,741 | $27,362 |
| 359 | $80 | $13,661 | $13,741 | $13,701 |
| 360 | $40 | $13,701 | $13,741 | $0 |
$164,889
$3,084
$161,805
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。
