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
660 呎
@12,727
898 呎
@9,354
$840 萬
$710 萬
$800 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,567 | $11,962 | $9,802 | $8,366 |
| 1.500 | $16,146 | $12,551 | $10,402 | $8,977 |
| 2.000 | $16,738 | $13,158 | $11,024 | $9,614 |
| 2.500 | $17,343 | $13,783 | $11,669 | $10,277 |
| 3.000 | $17,962 | $14,425 | $12,334 | $10,966 |
| 3.500 | $18,594 | $15,085 | $13,021 | $11,680 |
| 4.000 | $19,239 | $15,762 | $13,729 | $12,418 |
| 4.500 | $19,897 | $16,455 | $14,457 | $13,179 |
| 5.000 | $20,569 | $17,165 | $15,205 | $13,963 |
| 5.500 | $21,252 | $17,892 | $15,972 | $14,768 |
| 6.000 | $21,949 | $18,634 | $16,758 | $15,594 |
每月供款$11,680
30年
$2,601,000
$1,603,675
$4,204,675
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,586 | $4,093 | $11,680 | $2,596,907 |
| 2 | $7,574 | $4,105 | $11,680 | $2,592,801 |
| 3 | $7,562 | $4,117 | $11,680 | $2,588,684 |
| 4 | $7,550 | $4,129 | $11,680 | $2,584,555 |
| 5 | $7,538 | $4,141 | $11,680 | $2,580,413 |
| 6 | $7,526 | $4,153 | $11,680 | $2,576,260 |
| 7 | $7,514 | $4,166 | $11,680 | $2,572,094 |
| 8 | $7,502 | $4,178 | $11,680 | $2,567,917 |
| 9 | $7,490 | $4,190 | $11,680 | $2,563,727 |
| 10 | $7,478 | $4,202 | $11,680 | $2,559,525 |
| 11 | $7,465 | $4,214 | $11,680 | $2,555,310 |
| 12 | $7,453 | $4,227 | $11,680 | $2,551,083 |
$140,156
$90,239
$49,917
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,441 | $4,239 | $11,680 | $2,546,844 |
| 14 | $7,428 | $4,251 | $11,680 | $2,542,593 |
| 15 | $7,416 | $4,264 | $11,680 | $2,538,329 |
| 16 | $7,403 | $4,276 | $11,680 | $2,534,053 |
| 17 | $7,391 | $4,289 | $11,680 | $2,529,765 |
| 18 | $7,378 | $4,301 | $11,680 | $2,525,463 |
| 19 | $7,366 | $4,314 | $11,680 | $2,521,150 |
| 20 | $7,353 | $4,326 | $11,680 | $2,516,823 |
| 21 | $7,341 | $4,339 | $11,680 | $2,512,484 |
| 22 | $7,328 | $4,352 | $11,680 | $2,508,133 |
| 23 | $7,315 | $4,364 | $11,680 | $2,503,769 |
| 24 | $7,303 | $4,377 | $11,680 | $2,499,392 |
$140,156
$88,464
$51,692
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,290 | $4,390 | $11,680 | $2,495,002 |
| 26 | $7,277 | $4,403 | $11,680 | $2,490,599 |
| 27 | $7,264 | $4,415 | $11,680 | $2,486,184 |
| 28 | $7,251 | $4,428 | $11,680 | $2,481,756 |
| 29 | $7,238 | $4,441 | $11,680 | $2,477,314 |
| 30 | $7,226 | $4,454 | $11,680 | $2,472,860 |
| 31 | $7,213 | $4,467 | $11,680 | $2,468,393 |
| 32 | $7,199 | $4,480 | $11,680 | $2,463,913 |
| 33 | $7,186 | $4,493 | $11,680 | $2,459,420 |
| 34 | $7,173 | $4,506 | $11,680 | $2,454,913 |
| 35 | $7,160 | $4,519 | $11,680 | $2,450,394 |
| 36 | $7,147 | $4,533 | $11,680 | $2,445,861 |
$140,156
$86,625
$53,530
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,134 | $4,546 | $11,680 | $2,441,315 |
| 38 | $7,121 | $4,559 | $11,680 | $2,436,756 |
| 39 | $7,107 | $4,572 | $11,680 | $2,432,184 |
| 40 | $7,094 | $4,586 | $11,680 | $2,427,598 |
| 41 | $7,080 | $4,599 | $11,680 | $2,422,999 |
| 42 | $7,067 | $4,613 | $11,680 | $2,418,386 |
| 43 | $7,054 | $4,626 | $11,680 | $2,413,760 |
| 44 | $7,040 | $4,640 | $11,680 | $2,409,121 |
| 45 | $7,027 | $4,653 | $11,680 | $2,404,468 |
| 46 | $7,013 | $4,667 | $11,680 | $2,399,801 |
| 47 | $6,999 | $4,680 | $11,680 | $2,395,121 |
| 48 | $6,986 | $4,694 | $11,680 | $2,390,427 |
$140,156
$84,721
$55,434
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,972 | $4,708 | $11,680 | $2,385,719 |
| 50 | $6,958 | $4,721 | $11,680 | $2,380,998 |
| 51 | $6,945 | $4,735 | $11,680 | $2,376,263 |
| 52 | $6,931 | $4,749 | $11,680 | $2,371,514 |
| 53 | $6,917 | $4,763 | $11,680 | $2,366,751 |
| 54 | $6,903 | $4,777 | $11,680 | $2,361,975 |
| 55 | $6,889 | $4,791 | $11,680 | $2,357,184 |
| 56 | $6,875 | $4,805 | $11,680 | $2,352,380 |
| 57 | $6,861 | $4,819 | $11,680 | $2,347,561 |
| 58 | $6,847 | $4,833 | $11,680 | $2,342,728 |
| 59 | $6,833 | $4,847 | $11,680 | $2,337,882 |
| 60 | $6,819 | $4,861 | $11,680 | $2,333,021 |
$140,156
$82,750
$57,406
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,805 | $4,875 | $11,680 | $2,328,146 |
| 62 | $6,790 | $4,889 | $11,680 | $2,323,257 |
| 63 | $6,776 | $4,903 | $11,680 | $2,318,353 |
| 64 | $6,762 | $4,918 | $11,680 | $2,313,435 |
| 65 | $6,748 | $4,932 | $11,680 | $2,308,503 |
| 66 | $6,733 | $4,947 | $11,680 | $2,303,557 |
| 67 | $6,719 | $4,961 | $11,680 | $2,298,596 |
| 68 | $6,704 | $4,975 | $11,680 | $2,293,620 |
| 69 | $6,690 | $4,990 | $11,680 | $2,288,630 |
| 70 | $6,675 | $5,004 | $11,680 | $2,283,626 |
| 71 | $6,661 | $5,019 | $11,680 | $2,278,607 |
| 72 | $6,646 | $5,034 | $11,680 | $2,273,573 |
$140,156
$80,708
$59,448
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,631 | $5,048 | $11,680 | $2,268,525 |
| 74 | $6,617 | $5,063 | $11,680 | $2,263,462 |
| 75 | $6,602 | $5,078 | $11,680 | $2,258,384 |
| 76 | $6,587 | $5,093 | $11,680 | $2,253,291 |
| 77 | $6,572 | $5,108 | $11,680 | $2,248,183 |
| 78 | $6,557 | $5,122 | $11,680 | $2,243,061 |
| 79 | $6,542 | $5,137 | $11,680 | $2,237,924 |
| 80 | $6,527 | $5,152 | $11,680 | $2,232,771 |
| 81 | $6,512 | $5,167 | $11,680 | $2,227,604 |
| 82 | $6,497 | $5,182 | $11,680 | $2,222,421 |
| 83 | $6,482 | $5,198 | $11,680 | $2,217,224 |
| 84 | $6,467 | $5,213 | $11,680 | $2,212,011 |
$140,156
$78,594
$61,562
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,452 | $5,228 | $11,680 | $2,206,783 |
| 86 | $6,436 | $5,243 | $11,680 | $2,201,540 |
| 87 | $6,421 | $5,258 | $11,680 | $2,196,281 |
| 88 | $6,406 | $5,274 | $11,680 | $2,191,008 |
| 89 | $6,390 | $5,289 | $11,680 | $2,185,718 |
| 90 | $6,375 | $5,305 | $11,680 | $2,180,414 |
| 91 | $6,360 | $5,320 | $11,680 | $2,175,094 |
| 92 | $6,344 | $5,336 | $11,680 | $2,169,758 |
| 93 | $6,328 | $5,351 | $11,680 | $2,164,407 |
| 94 | $6,313 | $5,367 | $11,680 | $2,159,040 |
| 95 | $6,297 | $5,382 | $11,680 | $2,153,658 |
| 96 | $6,282 | $5,398 | $11,680 | $2,148,259 |
$140,156
$76,404
$63,752
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,266 | $5,414 | $11,680 | $2,142,845 |
| 98 | $6,250 | $5,430 | $11,680 | $2,137,416 |
| 99 | $6,234 | $5,446 | $11,680 | $2,131,970 |
| 100 | $6,218 | $5,461 | $11,680 | $2,126,509 |
| 101 | $6,202 | $5,477 | $11,680 | $2,121,032 |
| 102 | $6,186 | $5,493 | $11,680 | $2,115,538 |
| 103 | $6,170 | $5,509 | $11,680 | $2,110,029 |
| 104 | $6,154 | $5,525 | $11,680 | $2,104,503 |
| 105 | $6,138 | $5,542 | $11,680 | $2,098,962 |
| 106 | $6,122 | $5,558 | $11,680 | $2,093,404 |
| 107 | $6,106 | $5,574 | $11,680 | $2,087,830 |
| 108 | $6,090 | $5,590 | $11,680 | $2,082,240 |
$140,156
$74,137
$66,019
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,073 | $5,606 | $11,680 | $2,076,634 |
| 110 | $6,057 | $5,623 | $11,680 | $2,071,011 |
| 111 | $6,040 | $5,639 | $11,680 | $2,065,372 |
| 112 | $6,024 | $5,656 | $11,680 | $2,059,716 |
| 113 | $6,008 | $5,672 | $11,680 | $2,054,044 |
| 114 | $5,991 | $5,689 | $11,680 | $2,048,355 |
| 115 | $5,974 | $5,705 | $11,680 | $2,042,650 |
| 116 | $5,958 | $5,722 | $11,680 | $2,036,928 |
| 117 | $5,941 | $5,739 | $11,680 | $2,031,189 |
| 118 | $5,924 | $5,755 | $11,680 | $2,025,434 |
| 119 | $5,908 | $5,772 | $11,680 | $2,019,662 |
| 120 | $5,891 | $5,789 | $11,680 | $2,013,873 |
$140,156
$71,789
$68,367
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,874 | $5,806 | $11,680 | $2,008,067 |
| 122 | $5,857 | $5,823 | $11,680 | $2,002,244 |
| 123 | $5,840 | $5,840 | $11,680 | $1,996,405 |
| 124 | $5,823 | $5,857 | $11,680 | $1,990,548 |
| 125 | $5,806 | $5,874 | $11,680 | $1,984,674 |
| 126 | $5,789 | $5,891 | $11,680 | $1,978,783 |
| 127 | $5,771 | $5,908 | $11,680 | $1,972,875 |
| 128 | $5,754 | $5,925 | $11,680 | $1,966,949 |
| 129 | $5,737 | $5,943 | $11,680 | $1,961,007 |
| 130 | $5,720 | $5,960 | $11,680 | $1,955,046 |
| 131 | $5,702 | $5,977 | $11,680 | $1,949,069 |
| 132 | $5,685 | $5,995 | $11,680 | $1,943,074 |
$140,156
$69,357
$70,799
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,667 | $6,012 | $11,680 | $1,937,062 |
| 134 | $5,650 | $6,030 | $11,680 | $1,931,032 |
| 135 | $5,632 | $6,047 | $11,680 | $1,924,984 |
| 136 | $5,615 | $6,065 | $11,680 | $1,918,919 |
| 137 | $5,597 | $6,083 | $11,680 | $1,912,837 |
| 138 | $5,579 | $6,101 | $11,680 | $1,906,736 |
| 139 | $5,561 | $6,118 | $11,680 | $1,900,618 |
| 140 | $5,543 | $6,136 | $11,680 | $1,894,481 |
| 141 | $5,526 | $6,154 | $11,680 | $1,888,327 |
| 142 | $5,508 | $6,172 | $11,680 | $1,882,155 |
| 143 | $5,490 | $6,190 | $11,680 | $1,875,965 |
| 144 | $5,472 | $6,208 | $11,680 | $1,869,757 |
$140,156
$66,839
$73,317
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,453 | $6,226 | $11,680 | $1,863,531 |
| 146 | $5,435 | $6,244 | $11,680 | $1,857,287 |
| 147 | $5,417 | $6,263 | $11,680 | $1,851,024 |
| 148 | $5,399 | $6,281 | $11,680 | $1,844,743 |
| 149 | $5,381 | $6,299 | $11,680 | $1,838,444 |
| 150 | $5,362 | $6,318 | $11,680 | $1,832,127 |
| 151 | $5,344 | $6,336 | $11,680 | $1,825,791 |
| 152 | $5,325 | $6,354 | $11,680 | $1,819,436 |
| 153 | $5,307 | $6,373 | $11,680 | $1,813,063 |
| 154 | $5,288 | $6,392 | $11,680 | $1,806,672 |
| 155 | $5,269 | $6,410 | $11,680 | $1,800,262 |
| 156 | $5,251 | $6,429 | $11,680 | $1,793,833 |
$140,156
$64,231
$75,925
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,232 | $6,448 | $11,680 | $1,787,385 |
| 158 | $5,213 | $6,466 | $11,680 | $1,780,919 |
| 159 | $5,194 | $6,485 | $11,680 | $1,774,433 |
| 160 | $5,175 | $6,504 | $11,680 | $1,767,929 |
| 161 | $5,156 | $6,523 | $11,680 | $1,761,406 |
| 162 | $5,137 | $6,542 | $11,680 | $1,754,864 |
| 163 | $5,118 | $6,561 | $11,680 | $1,748,302 |
| 164 | $5,099 | $6,580 | $11,680 | $1,741,722 |
| 165 | $5,080 | $6,600 | $11,680 | $1,735,122 |
| 166 | $5,061 | $6,619 | $11,680 | $1,728,503 |
| 167 | $5,041 | $6,638 | $11,680 | $1,721,865 |
| 168 | $5,022 | $6,658 | $11,680 | $1,715,208 |
$140,156
$61,531
$78,625
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,003 | $6,677 | $11,680 | $1,708,531 |
| 170 | $4,983 | $6,696 | $11,680 | $1,701,834 |
| 171 | $4,964 | $6,716 | $11,680 | $1,695,118 |
| 172 | $4,944 | $6,736 | $11,680 | $1,688,383 |
| 173 | $4,924 | $6,755 | $11,680 | $1,681,628 |
| 174 | $4,905 | $6,775 | $11,680 | $1,674,853 |
| 175 | $4,885 | $6,795 | $11,680 | $1,668,058 |
| 176 | $4,865 | $6,814 | $11,680 | $1,661,243 |
| 177 | $4,845 | $6,834 | $11,680 | $1,654,409 |
| 178 | $4,825 | $6,854 | $11,680 | $1,647,555 |
| 179 | $4,805 | $6,874 | $11,680 | $1,640,681 |
| 180 | $4,785 | $6,894 | $11,680 | $1,633,786 |
$140,156
$58,734
$81,421
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,765 | $6,914 | $11,680 | $1,626,872 |
| 182 | $4,745 | $6,935 | $11,680 | $1,619,937 |
| 183 | $4,725 | $6,955 | $11,680 | $1,612,982 |
| 184 | $4,705 | $6,975 | $11,680 | $1,606,007 |
| 185 | $4,684 | $6,995 | $11,680 | $1,599,012 |
| 186 | $4,664 | $7,016 | $11,680 | $1,591,996 |
| 187 | $4,643 | $7,036 | $11,680 | $1,584,960 |
| 188 | $4,623 | $7,057 | $11,680 | $1,577,903 |
| 189 | $4,602 | $7,077 | $11,680 | $1,570,825 |
| 190 | $4,582 | $7,098 | $11,680 | $1,563,727 |
| 191 | $4,561 | $7,119 | $11,680 | $1,556,608 |
| 192 | $4,540 | $7,140 | $11,680 | $1,549,469 |
$140,156
$55,838
$84,317
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,519 | $7,160 | $11,680 | $1,542,308 |
| 194 | $4,498 | $7,181 | $11,680 | $1,535,127 |
| 195 | $4,477 | $7,202 | $11,680 | $1,527,925 |
| 196 | $4,456 | $7,223 | $11,680 | $1,520,702 |
| 197 | $4,435 | $7,244 | $11,680 | $1,513,458 |
| 198 | $4,414 | $7,265 | $11,680 | $1,506,192 |
| 199 | $4,393 | $7,287 | $11,680 | $1,498,906 |
| 200 | $4,372 | $7,308 | $11,680 | $1,491,598 |
| 201 | $4,350 | $7,329 | $11,680 | $1,484,269 |
| 202 | $4,329 | $7,351 | $11,680 | $1,476,918 |
| 203 | $4,308 | $7,372 | $11,680 | $1,469,546 |
| 204 | $4,286 | $7,393 | $11,680 | $1,462,153 |
$140,156
$52,840
$87,316
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,265 | $7,415 | $11,680 | $1,454,738 |
| 206 | $4,243 | $7,437 | $11,680 | $1,447,301 |
| 207 | $4,221 | $7,458 | $11,680 | $1,439,842 |
| 208 | $4,200 | $7,480 | $11,680 | $1,432,362 |
| 209 | $4,178 | $7,502 | $11,680 | $1,424,860 |
| 210 | $4,156 | $7,524 | $11,680 | $1,417,337 |
| 211 | $4,134 | $7,546 | $11,680 | $1,409,791 |
| 212 | $4,112 | $7,568 | $11,680 | $1,402,223 |
| 213 | $4,090 | $7,590 | $11,680 | $1,394,633 |
| 214 | $4,068 | $7,612 | $11,680 | $1,387,021 |
| 215 | $4,045 | $7,634 | $11,680 | $1,379,387 |
| 216 | $4,023 | $7,656 | $11,680 | $1,371,731 |
$140,156
$49,734
$90,422
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,001 | $7,679 | $11,680 | $1,364,052 |
| 218 | $3,978 | $7,701 | $11,680 | $1,356,351 |
| 219 | $3,956 | $7,724 | $11,680 | $1,348,627 |
| 220 | $3,933 | $7,746 | $11,680 | $1,340,881 |
| 221 | $3,911 | $7,769 | $11,680 | $1,333,112 |
| 222 | $3,888 | $7,791 | $11,680 | $1,325,321 |
| 223 | $3,866 | $7,814 | $11,680 | $1,317,507 |
| 224 | $3,843 | $7,837 | $11,680 | $1,309,670 |
| 225 | $3,820 | $7,860 | $11,680 | $1,301,810 |
| 226 | $3,797 | $7,883 | $11,680 | $1,293,927 |
| 227 | $3,774 | $7,906 | $11,680 | $1,286,022 |
| 228 | $3,751 | $7,929 | $11,680 | $1,278,093 |
$140,156
$46,518
$93,638
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,728 | $7,952 | $11,680 | $1,270,141 |
| 230 | $3,705 | $7,975 | $11,680 | $1,262,166 |
| 231 | $3,681 | $7,998 | $11,680 | $1,254,168 |
| 232 | $3,658 | $8,022 | $11,680 | $1,246,146 |
| 233 | $3,635 | $8,045 | $11,680 | $1,238,101 |
| 234 | $3,611 | $8,069 | $11,680 | $1,230,032 |
| 235 | $3,588 | $8,092 | $11,680 | $1,221,940 |
| 236 | $3,564 | $8,116 | $11,680 | $1,213,825 |
| 237 | $3,540 | $8,139 | $11,680 | $1,205,685 |
| 238 | $3,517 | $8,163 | $11,680 | $1,197,522 |
| 239 | $3,493 | $8,187 | $11,680 | $1,189,335 |
| 240 | $3,469 | $8,211 | $11,680 | $1,181,125 |
$140,156
$43,188
$96,968
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,445 | $8,235 | $11,680 | $1,172,890 |
| 242 | $3,421 | $8,259 | $11,680 | $1,164,631 |
| 243 | $3,397 | $8,283 | $11,680 | $1,156,348 |
| 244 | $3,373 | $8,307 | $11,680 | $1,148,041 |
| 245 | $3,348 | $8,331 | $11,680 | $1,139,710 |
| 246 | $3,324 | $8,355 | $11,680 | $1,131,355 |
| 247 | $3,300 | $8,380 | $11,680 | $1,122,975 |
| 248 | $3,275 | $8,404 | $11,680 | $1,114,570 |
| 249 | $3,251 | $8,429 | $11,680 | $1,106,142 |
| 250 | $3,226 | $8,453 | $11,680 | $1,097,688 |
| 251 | $3,202 | $8,478 | $11,680 | $1,089,210 |
| 252 | $3,177 | $8,503 | $11,680 | $1,080,707 |
$140,156
$39,739
$100,417
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,152 | $8,528 | $11,680 | $1,072,180 |
| 254 | $3,127 | $8,552 | $11,680 | $1,063,627 |
| 255 | $3,102 | $8,577 | $11,680 | $1,055,050 |
| 256 | $3,077 | $8,602 | $11,680 | $1,046,447 |
| 257 | $3,052 | $8,628 | $11,680 | $1,037,820 |
| 258 | $3,027 | $8,653 | $11,680 | $1,029,167 |
| 259 | $3,002 | $8,678 | $11,680 | $1,020,489 |
| 260 | $2,976 | $8,703 | $11,680 | $1,011,786 |
| 261 | $2,951 | $8,729 | $11,680 | $1,003,058 |
| 262 | $2,926 | $8,754 | $11,680 | $994,303 |
| 263 | $2,900 | $8,780 | $11,680 | $985,524 |
| 264 | $2,874 | $8,805 | $11,680 | $976,719 |
$140,156
$36,167
$103,989
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,849 | $8,831 | $11,680 | $967,888 |
| 266 | $2,823 | $8,857 | $11,680 | $959,031 |
| 267 | $2,797 | $8,882 | $11,680 | $950,149 |
| 268 | $2,771 | $8,908 | $11,680 | $941,240 |
| 269 | $2,745 | $8,934 | $11,680 | $932,306 |
| 270 | $2,719 | $8,960 | $11,680 | $923,345 |
| 271 | $2,693 | $8,987 | $11,680 | $914,359 |
| 272 | $2,667 | $9,013 | $11,680 | $905,346 |
| 273 | $2,641 | $9,039 | $11,680 | $896,307 |
| 274 | $2,614 | $9,065 | $11,680 | $887,242 |
| 275 | $2,588 | $9,092 | $11,680 | $878,150 |
| 276 | $2,561 | $9,118 | $11,680 | $869,031 |
$140,156
$32,469
$107,687
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,535 | $9,145 | $11,680 | $859,886 |
| 278 | $2,508 | $9,172 | $11,680 | $850,715 |
| 279 | $2,481 | $9,198 | $11,680 | $841,516 |
| 280 | $2,454 | $9,225 | $11,680 | $832,291 |
| 281 | $2,428 | $9,252 | $11,680 | $823,039 |
| 282 | $2,401 | $9,279 | $11,680 | $813,760 |
| 283 | $2,373 | $9,306 | $11,680 | $804,454 |
| 284 | $2,346 | $9,333 | $11,680 | $795,120 |
| 285 | $2,319 | $9,361 | $11,680 | $785,760 |
| 286 | $2,292 | $9,388 | $11,680 | $776,372 |
| 287 | $2,264 | $9,415 | $11,680 | $766,957 |
| 288 | $2,237 | $9,443 | $11,680 | $757,514 |
$140,156
$28,638
$111,517
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,209 | $9,470 | $11,680 | $748,044 |
| 290 | $2,182 | $9,498 | $11,680 | $738,546 |
| 291 | $2,154 | $9,526 | $11,680 | $729,020 |
| 292 | $2,126 | $9,553 | $11,680 | $719,467 |
| 293 | $2,098 | $9,581 | $11,680 | $709,886 |
| 294 | $2,071 | $9,609 | $11,680 | $700,277 |
| 295 | $2,042 | $9,637 | $11,680 | $690,640 |
| 296 | $2,014 | $9,665 | $11,680 | $680,974 |
| 297 | $1,986 | $9,693 | $11,680 | $671,281 |
| 298 | $1,958 | $9,722 | $11,680 | $661,559 |
| 299 | $1,930 | $9,750 | $11,680 | $651,809 |
| 300 | $1,901 | $9,779 | $11,680 | $642,030 |
$140,156
$24,672
$115,484
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,873 | $9,807 | $11,680 | $632,223 |
| 302 | $1,844 | $9,836 | $11,680 | $622,388 |
| 303 | $1,815 | $9,864 | $11,680 | $612,523 |
| 304 | $1,787 | $9,893 | $11,680 | $602,630 |
| 305 | $1,758 | $9,922 | $11,680 | $592,708 |
| 306 | $1,729 | $9,951 | $11,680 | $582,757 |
| 307 | $1,700 | $9,980 | $11,680 | $572,777 |
| 308 | $1,671 | $10,009 | $11,680 | $562,768 |
| 309 | $1,641 | $10,038 | $11,680 | $552,730 |
| 310 | $1,612 | $10,068 | $11,680 | $542,662 |
| 311 | $1,583 | $10,097 | $11,680 | $532,566 |
| 312 | $1,553 | $10,126 | $11,680 | $522,439 |
$140,156
$20,565
$119,591
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,524 | $10,156 | $11,680 | $512,283 |
| 314 | $1,494 | $10,185 | $11,680 | $502,098 |
| 315 | $1,464 | $10,215 | $11,680 | $491,883 |
| 316 | $1,435 | $10,245 | $11,680 | $481,638 |
| 317 | $1,405 | $10,275 | $11,680 | $471,363 |
| 318 | $1,375 | $10,305 | $11,680 | $461,058 |
| 319 | $1,345 | $10,335 | $11,680 | $450,723 |
| 320 | $1,315 | $10,365 | $11,680 | $440,358 |
| 321 | $1,284 | $10,395 | $11,680 | $429,963 |
| 322 | $1,254 | $10,426 | $11,680 | $419,537 |
| 323 | $1,224 | $10,456 | $11,680 | $409,081 |
| 324 | $1,193 | $10,486 | $11,680 | $398,595 |
$140,156
$16,311
$123,845
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,163 | $10,517 | $11,680 | $388,078 |
| 326 | $1,132 | $10,548 | $11,680 | $377,530 |
| 327 | $1,101 | $10,579 | $11,680 | $366,951 |
| 328 | $1,070 | $10,609 | $11,680 | $356,342 |
| 329 | $1,039 | $10,640 | $11,680 | $345,702 |
| 330 | $1,008 | $10,671 | $11,680 | $335,030 |
| 331 | $977 | $10,702 | $11,680 | $324,328 |
| 332 | $946 | $10,734 | $11,680 | $313,594 |
| 333 | $915 | $10,765 | $11,680 | $302,829 |
| 334 | $883 | $10,796 | $11,680 | $292,033 |
| 335 | $852 | $10,828 | $11,680 | $281,205 |
| 336 | $820 | $10,859 | $11,680 | $270,345 |
$140,156
$11,906
$128,249
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $789 | $10,891 | $11,680 | $259,454 |
| 338 | $757 | $10,923 | $11,680 | $248,531 |
| 339 | $725 | $10,955 | $11,680 | $237,576 |
| 340 | $693 | $10,987 | $11,680 | $226,590 |
| 341 | $661 | $11,019 | $11,680 | $215,571 |
| 342 | $629 | $11,051 | $11,680 | $204,520 |
| 343 | $597 | $11,083 | $11,680 | $193,437 |
| 344 | $564 | $11,115 | $11,680 | $182,321 |
| 345 | $532 | $11,148 | $11,680 | $171,174 |
| 346 | $499 | $11,180 | $11,680 | $159,993 |
| 347 | $467 | $11,213 | $11,680 | $148,780 |
| 348 | $434 | $11,246 | $11,680 | $137,534 |
$140,156
$7,345
$132,811
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $401 | $11,279 | $11,680 | $126,256 |
| 350 | $368 | $11,311 | $11,680 | $114,945 |
| 351 | $335 | $11,344 | $11,680 | $103,600 |
| 352 | $302 | $11,377 | $11,680 | $92,223 |
| 353 | $269 | $11,411 | $11,680 | $80,812 |
| 354 | $236 | $11,444 | $11,680 | $69,368 |
| 355 | $202 | $11,477 | $11,680 | $57,891 |
| 356 | $169 | $11,511 | $11,680 | $46,380 |
| 357 | $135 | $11,544 | $11,680 | $34,836 |
| 358 | $102 | $11,578 | $11,680 | $23,258 |
| 359 | $68 | $11,612 | $11,680 | $11,646 |
| 360 | $34 | $11,646 | $11,680 | $0 |
$140,156
$2,621
$137,534
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。
