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
916 呎
@9,825
1,235 呎
@7,287
$900 萬
583 呎
@14,237
688 呎
@12,064
$830 萬
$850 萬
$830 萬
$890 萬
$825 萬
733 呎
@11,596
932 呎
@9,120
$850 萬
$880 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $11,462 | $8,808 | $7,218 | $6,160 |
| 1.500 | $11,888 | $9,242 | $7,660 | $6,610 |
| 2.000 | $12,324 | $9,689 | $8,118 | $7,079 |
| 2.500 | $12,770 | $10,149 | $8,592 | $7,567 |
| 3.000 | $13,226 | $10,622 | $9,082 | $8,075 |
| 3.500 | $13,691 | $11,107 | $9,588 | $8,600 |
| 3.875 | $14,047 | $11,480 | $9,977 | $9,006 |
| 4.000 | $14,167 | $11,606 | $10,109 | $9,143 |
| 4.500 | $14,651 | $12,117 | $10,645 | $9,704 |
| 5.000 | $15,145 | $12,639 | $11,196 | $10,281 |
| 5.500 | $15,649 | $13,174 | $11,761 | $10,874 |
| 6.000 | $16,162 | $13,721 | $12,340 | $11,483 |
每月供款$9,006
30年
$1,915,200
$1,326,954
$3,242,154
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $6,185 | $2,821 | $9,006 | $1,912,379 |
| 2 | $6,175 | $2,831 | $9,006 | $1,909,548 |
| 3 | $6,166 | $2,840 | $9,006 | $1,906,708 |
| 4 | $6,157 | $2,849 | $9,006 | $1,903,859 |
| 5 | $6,148 | $2,858 | $9,006 | $1,901,001 |
| 6 | $6,139 | $2,867 | $9,006 | $1,898,134 |
| 7 | $6,129 | $2,877 | $9,006 | $1,895,257 |
| 8 | $6,120 | $2,886 | $9,006 | $1,892,371 |
| 9 | $6,111 | $2,895 | $9,006 | $1,889,476 |
| 10 | $6,101 | $2,905 | $9,006 | $1,886,572 |
| 11 | $6,092 | $2,914 | $9,006 | $1,883,658 |
| 12 | $6,083 | $2,923 | $9,006 | $1,880,734 |
$108,072
$73,606
$34,466
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $6,073 | $2,933 | $9,006 | $1,877,802 |
| 14 | $6,064 | $2,942 | $9,006 | $1,874,859 |
| 15 | $6,054 | $2,952 | $9,006 | $1,871,908 |
| 16 | $6,045 | $2,961 | $9,006 | $1,868,946 |
| 17 | $6,035 | $2,971 | $9,006 | $1,865,975 |
| 18 | $6,026 | $2,980 | $9,006 | $1,862,995 |
| 19 | $6,016 | $2,990 | $9,006 | $1,860,005 |
| 20 | $6,006 | $3,000 | $9,006 | $1,857,005 |
| 21 | $5,997 | $3,009 | $9,006 | $1,853,996 |
| 22 | $5,987 | $3,019 | $9,006 | $1,850,977 |
| 23 | $5,977 | $3,029 | $9,006 | $1,847,948 |
| 24 | $5,967 | $3,039 | $9,006 | $1,844,909 |
$108,072
$72,247
$35,825
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,958 | $3,048 | $9,006 | $1,841,861 |
| 26 | $5,948 | $3,058 | $9,006 | $1,838,802 |
| 27 | $5,938 | $3,068 | $9,006 | $1,835,734 |
| 28 | $5,928 | $3,078 | $9,006 | $1,832,656 |
| 29 | $5,918 | $3,088 | $9,006 | $1,829,568 |
| 30 | $5,908 | $3,098 | $9,006 | $1,826,470 |
| 31 | $5,898 | $3,108 | $9,006 | $1,823,362 |
| 32 | $5,888 | $3,118 | $9,006 | $1,820,244 |
| 33 | $5,878 | $3,128 | $9,006 | $1,817,116 |
| 34 | $5,868 | $3,138 | $9,006 | $1,813,978 |
| 35 | $5,858 | $3,148 | $9,006 | $1,810,829 |
| 36 | $5,847 | $3,159 | $9,006 | $1,807,671 |
$108,072
$70,833
$37,238
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,837 | $3,169 | $9,006 | $1,804,502 |
| 38 | $5,827 | $3,179 | $9,006 | $1,801,323 |
| 39 | $5,817 | $3,189 | $9,006 | $1,798,134 |
| 40 | $5,806 | $3,200 | $9,006 | $1,794,935 |
| 41 | $5,796 | $3,210 | $9,006 | $1,791,725 |
| 42 | $5,786 | $3,220 | $9,006 | $1,788,505 |
| 43 | $5,775 | $3,231 | $9,006 | $1,785,274 |
| 44 | $5,765 | $3,241 | $9,006 | $1,782,033 |
| 45 | $5,754 | $3,251 | $9,006 | $1,778,781 |
| 46 | $5,744 | $3,262 | $9,006 | $1,775,519 |
| 47 | $5,733 | $3,273 | $9,006 | $1,772,247 |
| 48 | $5,723 | $3,283 | $9,006 | $1,768,964 |
$108,072
$69,365
$38,707
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,712 | $3,294 | $9,006 | $1,765,670 |
| 50 | $5,702 | $3,304 | $9,006 | $1,762,366 |
| 51 | $5,691 | $3,315 | $9,006 | $1,759,051 |
| 52 | $5,680 | $3,326 | $9,006 | $1,755,725 |
| 53 | $5,670 | $3,336 | $9,006 | $1,752,389 |
| 54 | $5,659 | $3,347 | $9,006 | $1,749,041 |
| 55 | $5,648 | $3,358 | $9,006 | $1,745,683 |
| 56 | $5,637 | $3,369 | $9,006 | $1,742,314 |
| 57 | $5,626 | $3,380 | $9,006 | $1,738,935 |
| 58 | $5,615 | $3,391 | $9,006 | $1,735,544 |
| 59 | $5,604 | $3,402 | $9,006 | $1,732,142 |
| 60 | $5,593 | $3,413 | $9,006 | $1,728,730 |
$108,072
$67,838
$40,234
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,582 | $3,424 | $9,006 | $1,725,306 |
| 62 | $5,571 | $3,435 | $9,006 | $1,721,871 |
| 63 | $5,560 | $3,446 | $9,006 | $1,718,426 |
| 64 | $5,549 | $3,457 | $9,006 | $1,714,969 |
| 65 | $5,538 | $3,468 | $9,006 | $1,711,501 |
| 66 | $5,527 | $3,479 | $9,006 | $1,708,022 |
| 67 | $5,515 | $3,490 | $9,006 | $1,704,531 |
| 68 | $5,504 | $3,502 | $9,006 | $1,701,029 |
| 69 | $5,493 | $3,513 | $9,006 | $1,697,516 |
| 70 | $5,482 | $3,524 | $9,006 | $1,693,992 |
| 71 | $5,470 | $3,536 | $9,006 | $1,690,456 |
| 72 | $5,459 | $3,547 | $9,006 | $1,686,909 |
$108,072
$66,251
$41,821
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,447 | $3,559 | $9,006 | $1,683,350 |
| 74 | $5,436 | $3,570 | $9,006 | $1,679,780 |
| 75 | $5,424 | $3,582 | $9,006 | $1,676,198 |
| 76 | $5,413 | $3,593 | $9,006 | $1,672,605 |
| 77 | $5,401 | $3,605 | $9,006 | $1,669,000 |
| 78 | $5,389 | $3,617 | $9,006 | $1,665,384 |
| 79 | $5,378 | $3,628 | $9,006 | $1,661,755 |
| 80 | $5,366 | $3,640 | $9,006 | $1,658,116 |
| 81 | $5,354 | $3,652 | $9,006 | $1,654,464 |
| 82 | $5,343 | $3,663 | $9,006 | $1,650,800 |
| 83 | $5,331 | $3,675 | $9,006 | $1,647,125 |
| 84 | $5,319 | $3,687 | $9,006 | $1,643,438 |
$108,072
$64,601
$43,471
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $5,307 | $3,699 | $9,006 | $1,639,739 |
| 86 | $5,295 | $3,711 | $9,006 | $1,636,028 |
| 87 | $5,283 | $3,723 | $9,006 | $1,632,305 |
| 88 | $5,271 | $3,735 | $9,006 | $1,628,570 |
| 89 | $5,259 | $3,747 | $9,006 | $1,624,823 |
| 90 | $5,247 | $3,759 | $9,006 | $1,621,064 |
| 91 | $5,235 | $3,771 | $9,006 | $1,617,293 |
| 92 | $5,223 | $3,783 | $9,006 | $1,613,509 |
| 93 | $5,210 | $3,796 | $9,006 | $1,609,713 |
| 94 | $5,198 | $3,808 | $9,006 | $1,605,905 |
| 95 | $5,186 | $3,820 | $9,006 | $1,602,085 |
| 96 | $5,173 | $3,833 | $9,006 | $1,598,253 |
$108,072
$62,886
$45,185
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,161 | $3,845 | $9,006 | $1,594,408 |
| 98 | $5,149 | $3,857 | $9,006 | $1,590,550 |
| 99 | $5,136 | $3,870 | $9,006 | $1,586,680 |
| 100 | $5,124 | $3,882 | $9,006 | $1,582,798 |
| 101 | $5,111 | $3,895 | $9,006 | $1,578,903 |
| 102 | $5,099 | $3,907 | $9,006 | $1,574,996 |
| 103 | $5,086 | $3,920 | $9,006 | $1,571,076 |
| 104 | $5,073 | $3,933 | $9,006 | $1,567,143 |
| 105 | $5,061 | $3,945 | $9,006 | $1,563,198 |
| 106 | $5,048 | $3,958 | $9,006 | $1,559,239 |
| 107 | $5,035 | $3,971 | $9,006 | $1,555,269 |
| 108 | $5,022 | $3,984 | $9,006 | $1,551,285 |
$108,072
$61,104
$46,968
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,009 | $3,997 | $9,006 | $1,547,288 |
| 110 | $4,996 | $4,010 | $9,006 | $1,543,279 |
| 111 | $4,984 | $4,022 | $9,006 | $1,539,256 |
| 112 | $4,971 | $4,035 | $9,006 | $1,535,221 |
| 113 | $4,957 | $4,048 | $9,006 | $1,531,172 |
| 114 | $4,944 | $4,062 | $9,006 | $1,527,111 |
| 115 | $4,931 | $4,075 | $9,006 | $1,523,036 |
| 116 | $4,918 | $4,088 | $9,006 | $1,518,948 |
| 117 | $4,905 | $4,101 | $9,006 | $1,514,847 |
| 118 | $4,892 | $4,114 | $9,006 | $1,510,733 |
| 119 | $4,878 | $4,128 | $9,006 | $1,506,605 |
| 120 | $4,865 | $4,141 | $9,006 | $1,502,464 |
$108,072
$59,251
$48,820
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,852 | $4,154 | $9,006 | $1,498,310 |
| 122 | $4,838 | $4,168 | $9,006 | $1,494,142 |
| 123 | $4,825 | $4,181 | $9,006 | $1,489,961 |
| 124 | $4,811 | $4,195 | $9,006 | $1,485,766 |
| 125 | $4,798 | $4,208 | $9,006 | $1,481,558 |
| 126 | $4,784 | $4,222 | $9,006 | $1,477,337 |
| 127 | $4,771 | $4,235 | $9,006 | $1,473,101 |
| 128 | $4,757 | $4,249 | $9,006 | $1,468,852 |
| 129 | $4,743 | $4,263 | $9,006 | $1,464,589 |
| 130 | $4,729 | $4,277 | $9,006 | $1,460,313 |
| 131 | $4,716 | $4,290 | $9,006 | $1,456,022 |
| 132 | $4,702 | $4,304 | $9,006 | $1,451,718 |
$108,072
$57,326
$50,746
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,688 | $4,318 | $9,006 | $1,447,400 |
| 134 | $4,674 | $4,332 | $9,006 | $1,443,068 |
| 135 | $4,660 | $4,346 | $9,006 | $1,438,722 |
| 136 | $4,646 | $4,360 | $9,006 | $1,434,362 |
| 137 | $4,632 | $4,374 | $9,006 | $1,429,987 |
| 138 | $4,618 | $4,388 | $9,006 | $1,425,599 |
| 139 | $4,603 | $4,402 | $9,006 | $1,421,197 |
| 140 | $4,589 | $4,417 | $9,006 | $1,416,780 |
| 141 | $4,575 | $4,431 | $9,006 | $1,412,349 |
| 142 | $4,561 | $4,445 | $9,006 | $1,407,904 |
| 143 | $4,546 | $4,460 | $9,006 | $1,403,444 |
| 144 | $4,532 | $4,474 | $9,006 | $1,398,970 |
$108,072
$55,324
$52,748
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,518 | $4,488 | $9,006 | $1,394,482 |
| 146 | $4,503 | $4,503 | $9,006 | $1,389,979 |
| 147 | $4,488 | $4,518 | $9,006 | $1,385,461 |
| 148 | $4,474 | $4,532 | $9,006 | $1,380,929 |
| 149 | $4,459 | $4,547 | $9,006 | $1,376,382 |
| 150 | $4,445 | $4,561 | $9,006 | $1,371,821 |
| 151 | $4,430 | $4,576 | $9,006 | $1,367,245 |
| 152 | $4,415 | $4,591 | $9,006 | $1,362,654 |
| 153 | $4,400 | $4,606 | $9,006 | $1,358,048 |
| 154 | $4,385 | $4,621 | $9,006 | $1,353,427 |
| 155 | $4,370 | $4,636 | $9,006 | $1,348,792 |
| 156 | $4,355 | $4,651 | $9,006 | $1,344,141 |
$108,072
$53,243
$54,829
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,340 | $4,666 | $9,006 | $1,339,476 |
| 158 | $4,325 | $4,681 | $9,006 | $1,334,795 |
| 159 | $4,310 | $4,696 | $9,006 | $1,330,100 |
| 160 | $4,295 | $4,711 | $9,006 | $1,325,389 |
| 161 | $4,280 | $4,726 | $9,006 | $1,320,663 |
| 162 | $4,265 | $4,741 | $9,006 | $1,315,921 |
| 163 | $4,249 | $4,757 | $9,006 | $1,311,165 |
| 164 | $4,234 | $4,772 | $9,006 | $1,306,393 |
| 165 | $4,219 | $4,787 | $9,006 | $1,301,605 |
| 166 | $4,203 | $4,803 | $9,006 | $1,296,802 |
| 167 | $4,188 | $4,818 | $9,006 | $1,291,984 |
| 168 | $4,172 | $4,834 | $9,006 | $1,287,150 |
$108,072
$51,080
$56,991
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,156 | $4,850 | $9,006 | $1,282,300 |
| 170 | $4,141 | $4,865 | $9,006 | $1,277,435 |
| 171 | $4,125 | $4,881 | $9,006 | $1,272,554 |
| 172 | $4,109 | $4,897 | $9,006 | $1,267,658 |
| 173 | $4,093 | $4,913 | $9,006 | $1,262,745 |
| 174 | $4,078 | $4,928 | $9,006 | $1,257,817 |
| 175 | $4,062 | $4,944 | $9,006 | $1,252,872 |
| 176 | $4,046 | $4,960 | $9,006 | $1,247,912 |
| 177 | $4,030 | $4,976 | $9,006 | $1,242,936 |
| 178 | $4,014 | $4,992 | $9,006 | $1,237,944 |
| 179 | $3,998 | $5,008 | $9,006 | $1,232,935 |
| 180 | $3,981 | $5,025 | $9,006 | $1,227,910 |
$108,072
$48,832
$59,239
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,965 | $5,041 | $9,006 | $1,222,870 |
| 182 | $3,949 | $5,057 | $9,006 | $1,217,812 |
| 183 | $3,933 | $5,073 | $9,006 | $1,212,739 |
| 184 | $3,916 | $5,090 | $9,006 | $1,207,649 |
| 185 | $3,900 | $5,106 | $9,006 | $1,202,543 |
| 186 | $3,883 | $5,123 | $9,006 | $1,197,420 |
| 187 | $3,867 | $5,139 | $9,006 | $1,192,281 |
| 188 | $3,850 | $5,156 | $9,006 | $1,187,125 |
| 189 | $3,833 | $5,173 | $9,006 | $1,181,952 |
| 190 | $3,817 | $5,189 | $9,006 | $1,176,763 |
| 191 | $3,800 | $5,206 | $9,006 | $1,171,557 |
| 192 | $3,783 | $5,223 | $9,006 | $1,166,334 |
$108,072
$46,496
$61,576
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,766 | $5,240 | $9,006 | $1,161,095 |
| 194 | $3,749 | $5,257 | $9,006 | $1,155,838 |
| 195 | $3,732 | $5,274 | $9,006 | $1,150,564 |
| 196 | $3,715 | $5,291 | $9,006 | $1,145,274 |
| 197 | $3,698 | $5,308 | $9,006 | $1,139,966 |
| 198 | $3,681 | $5,325 | $9,006 | $1,134,641 |
| 199 | $3,664 | $5,342 | $9,006 | $1,129,299 |
| 200 | $3,647 | $5,359 | $9,006 | $1,123,940 |
| 201 | $3,629 | $5,377 | $9,006 | $1,118,563 |
| 202 | $3,612 | $5,394 | $9,006 | $1,113,169 |
| 203 | $3,595 | $5,411 | $9,006 | $1,107,758 |
| 204 | $3,577 | $5,429 | $9,006 | $1,102,329 |
$108,072
$44,067
$64,005
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,560 | $5,446 | $9,006 | $1,096,883 |
| 206 | $3,542 | $5,464 | $9,006 | $1,091,419 |
| 207 | $3,524 | $5,482 | $9,006 | $1,085,937 |
| 208 | $3,507 | $5,499 | $9,006 | $1,080,438 |
| 209 | $3,489 | $5,517 | $9,006 | $1,074,921 |
| 210 | $3,471 | $5,535 | $9,006 | $1,069,386 |
| 211 | $3,453 | $5,553 | $9,006 | $1,063,833 |
| 212 | $3,435 | $5,571 | $9,006 | $1,058,262 |
| 213 | $3,417 | $5,589 | $9,006 | $1,052,674 |
| 214 | $3,399 | $5,607 | $9,006 | $1,047,067 |
| 215 | $3,381 | $5,625 | $9,006 | $1,041,442 |
| 216 | $3,363 | $5,643 | $9,006 | $1,035,799 |
$108,072
$41,542
$66,530
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,345 | $5,661 | $9,006 | $1,030,138 |
| 218 | $3,326 | $5,679 | $9,006 | $1,024,459 |
| 219 | $3,308 | $5,698 | $9,006 | $1,018,761 |
| 220 | $3,290 | $5,716 | $9,006 | $1,013,044 |
| 221 | $3,271 | $5,735 | $9,006 | $1,007,310 |
| 222 | $3,253 | $5,753 | $9,006 | $1,001,557 |
| 223 | $3,234 | $5,772 | $9,006 | $995,785 |
| 224 | $3,216 | $5,790 | $9,006 | $989,994 |
| 225 | $3,197 | $5,809 | $9,006 | $984,185 |
| 226 | $3,178 | $5,828 | $9,006 | $978,357 |
| 227 | $3,159 | $5,847 | $9,006 | $972,511 |
| 228 | $3,140 | $5,866 | $9,006 | $966,645 |
$108,072
$38,918
$69,154
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,121 | $5,885 | $9,006 | $960,761 |
| 230 | $3,102 | $5,904 | $9,006 | $954,857 |
| 231 | $3,083 | $5,923 | $9,006 | $948,934 |
| 232 | $3,064 | $5,942 | $9,006 | $942,993 |
| 233 | $3,045 | $5,961 | $9,006 | $937,032 |
| 234 | $3,026 | $5,980 | $9,006 | $931,052 |
| 235 | $3,007 | $5,999 | $9,006 | $925,052 |
| 236 | $2,987 | $6,019 | $9,006 | $919,033 |
| 237 | $2,968 | $6,038 | $9,006 | $912,995 |
| 238 | $2,948 | $6,058 | $9,006 | $906,937 |
| 239 | $2,929 | $6,077 | $9,006 | $900,860 |
| 240 | $2,909 | $6,097 | $9,006 | $894,763 |
$108,072
$36,190
$71,882
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,889 | $6,117 | $9,006 | $888,646 |
| 242 | $2,870 | $6,136 | $9,006 | $882,510 |
| 243 | $2,850 | $6,156 | $9,006 | $876,354 |
| 244 | $2,830 | $6,176 | $9,006 | $870,178 |
| 245 | $2,810 | $6,196 | $9,006 | $863,982 |
| 246 | $2,790 | $6,216 | $9,006 | $857,766 |
| 247 | $2,770 | $6,236 | $9,006 | $851,530 |
| 248 | $2,750 | $6,256 | $9,006 | $845,273 |
| 249 | $2,730 | $6,276 | $9,006 | $838,997 |
| 250 | $2,709 | $6,297 | $9,006 | $832,700 |
| 251 | $2,689 | $6,317 | $9,006 | $826,383 |
| 252 | $2,669 | $6,337 | $9,006 | $820,046 |
$108,072
$33,354
$74,717
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,648 | $6,358 | $9,006 | $813,688 |
| 254 | $2,628 | $6,378 | $9,006 | $807,309 |
| 255 | $2,607 | $6,399 | $9,006 | $800,910 |
| 256 | $2,586 | $6,420 | $9,006 | $794,491 |
| 257 | $2,566 | $6,440 | $9,006 | $788,050 |
| 258 | $2,545 | $6,461 | $9,006 | $781,589 |
| 259 | $2,524 | $6,482 | $9,006 | $775,107 |
| 260 | $2,503 | $6,503 | $9,006 | $768,604 |
| 261 | $2,482 | $6,524 | $9,006 | $762,080 |
| 262 | $2,461 | $6,545 | $9,006 | $755,535 |
| 263 | $2,440 | $6,566 | $9,006 | $748,968 |
| 264 | $2,419 | $6,587 | $9,006 | $742,381 |
$108,072
$30,407
$77,665
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,397 | $6,609 | $9,006 | $735,772 |
| 266 | $2,376 | $6,630 | $9,006 | $729,142 |
| 267 | $2,355 | $6,651 | $9,006 | $722,491 |
| 268 | $2,333 | $6,673 | $9,006 | $715,818 |
| 269 | $2,311 | $6,694 | $9,006 | $709,123 |
| 270 | $2,290 | $6,716 | $9,006 | $702,407 |
| 271 | $2,268 | $6,738 | $9,006 | $695,669 |
| 272 | $2,246 | $6,760 | $9,006 | $688,910 |
| 273 | $2,225 | $6,781 | $9,006 | $682,128 |
| 274 | $2,203 | $6,803 | $9,006 | $675,325 |
| 275 | $2,181 | $6,825 | $9,006 | $668,500 |
| 276 | $2,159 | $6,847 | $9,006 | $661,653 |
$108,072
$27,344
$80,728
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,137 | $6,869 | $9,006 | $654,783 |
| 278 | $2,114 | $6,892 | $9,006 | $647,892 |
| 279 | $2,092 | $6,914 | $9,006 | $640,978 |
| 280 | $2,070 | $6,936 | $9,006 | $634,042 |
| 281 | $2,047 | $6,959 | $9,006 | $627,083 |
| 282 | $2,025 | $6,981 | $9,006 | $620,102 |
| 283 | $2,002 | $7,004 | $9,006 | $613,099 |
| 284 | $1,980 | $7,026 | $9,006 | $606,072 |
| 285 | $1,957 | $7,049 | $9,006 | $599,023 |
| 286 | $1,934 | $7,072 | $9,006 | $591,952 |
| 287 | $1,912 | $7,094 | $9,006 | $584,857 |
| 288 | $1,889 | $7,117 | $9,006 | $577,740 |
$108,072
$24,159
$83,913
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,866 | $7,140 | $9,006 | $570,600 |
| 290 | $1,843 | $7,163 | $9,006 | $563,436 |
| 291 | $1,819 | $7,187 | $9,006 | $556,250 |
| 292 | $1,796 | $7,210 | $9,006 | $549,040 |
| 293 | $1,773 | $7,233 | $9,006 | $541,807 |
| 294 | $1,750 | $7,256 | $9,006 | $534,550 |
| 295 | $1,726 | $7,280 | $9,006 | $527,271 |
| 296 | $1,703 | $7,303 | $9,006 | $519,967 |
| 297 | $1,679 | $7,327 | $9,006 | $512,640 |
| 298 | $1,655 | $7,351 | $9,006 | $505,290 |
| 299 | $1,632 | $7,374 | $9,006 | $497,916 |
| 300 | $1,608 | $7,398 | $9,006 | $490,517 |
$108,072
$20,849
$87,223
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,584 | $7,422 | $9,006 | $483,095 |
| 302 | $1,560 | $7,446 | $9,006 | $475,649 |
| 303 | $1,536 | $7,470 | $9,006 | $468,179 |
| 304 | $1,512 | $7,494 | $9,006 | $460,685 |
| 305 | $1,488 | $7,518 | $9,006 | $453,167 |
| 306 | $1,463 | $7,543 | $9,006 | $445,624 |
| 307 | $1,439 | $7,567 | $9,006 | $438,057 |
| 308 | $1,415 | $7,591 | $9,006 | $430,466 |
| 309 | $1,390 | $7,616 | $9,006 | $422,850 |
| 310 | $1,365 | $7,641 | $9,006 | $415,209 |
| 311 | $1,341 | $7,665 | $9,006 | $407,544 |
| 312 | $1,316 | $7,690 | $9,006 | $399,854 |
$108,072
$17,409
$90,663
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,291 | $7,715 | $9,006 | $392,139 |
| 314 | $1,266 | $7,740 | $9,006 | $384,400 |
| 315 | $1,241 | $7,765 | $9,006 | $376,635 |
| 316 | $1,216 | $7,790 | $9,006 | $368,845 |
| 317 | $1,191 | $7,815 | $9,006 | $361,030 |
| 318 | $1,166 | $7,840 | $9,006 | $353,190 |
| 319 | $1,141 | $7,865 | $9,006 | $345,325 |
| 320 | $1,115 | $7,891 | $9,006 | $337,434 |
| 321 | $1,090 | $7,916 | $9,006 | $329,517 |
| 322 | $1,064 | $7,942 | $9,006 | $321,576 |
| 323 | $1,038 | $7,968 | $9,006 | $313,608 |
| 324 | $1,013 | $7,993 | $9,006 | $305,615 |
$108,072
$13,832
$94,239
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $987 | $8,019 | $9,006 | $297,596 |
| 326 | $961 | $8,045 | $9,006 | $289,551 |
| 327 | $935 | $8,071 | $9,006 | $281,480 |
| 328 | $909 | $8,097 | $9,006 | $273,383 |
| 329 | $883 | $8,123 | $9,006 | $265,259 |
| 330 | $857 | $8,149 | $9,006 | $257,110 |
| 331 | $830 | $8,176 | $9,006 | $248,934 |
| 332 | $804 | $8,202 | $9,006 | $240,732 |
| 333 | $777 | $8,229 | $9,006 | $232,504 |
| 334 | $751 | $8,255 | $9,006 | $224,248 |
| 335 | $724 | $8,282 | $9,006 | $215,967 |
| 336 | $697 | $8,309 | $9,006 | $207,658 |
$108,072
$10,115
$97,957
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $671 | $8,335 | $9,006 | $199,323 |
| 338 | $644 | $8,362 | $9,006 | $190,960 |
| 339 | $617 | $8,389 | $9,006 | $182,571 |
| 340 | $590 | $8,416 | $9,006 | $174,154 |
| 341 | $562 | $8,444 | $9,006 | $165,711 |
| 342 | $535 | $8,471 | $9,006 | $157,240 |
| 343 | $508 | $8,498 | $9,006 | $148,742 |
| 344 | $480 | $8,526 | $9,006 | $140,216 |
| 345 | $453 | $8,553 | $9,006 | $131,663 |
| 346 | $425 | $8,581 | $9,006 | $123,082 |
| 347 | $397 | $8,609 | $9,006 | $114,473 |
| 348 | $370 | $8,636 | $9,006 | $105,837 |
$108,072
$6,251
$101,821
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $342 | $8,664 | $9,006 | $97,173 |
| 350 | $314 | $8,692 | $9,006 | $88,481 |
| 351 | $286 | $8,720 | $9,006 | $79,760 |
| 352 | $258 | $8,748 | $9,006 | $71,012 |
| 353 | $229 | $8,777 | $9,006 | $62,235 |
| 354 | $201 | $8,805 | $9,006 | $53,430 |
| 355 | $173 | $8,833 | $9,006 | $44,597 |
| 356 | $144 | $8,862 | $9,006 | $35,735 |
| 357 | $115 | $8,891 | $9,006 | $26,844 |
| 358 | $87 | $8,919 | $9,006 | $17,925 |
| 359 | $58 | $8,948 | $9,006 | $8,977 |
| 360 | $29 | $8,977 | $9,006 | $0 |
$108,072
$2,235
$105,837
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。
