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
$700 萬
$768 萬
$825 萬
555 呎
@15,315
727 呎
@11,692
$850 萬
$850 萬
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $17,937 | $13,783 | $11,295 | $9,640 |
| 1.500 | $18,604 | $14,462 | $11,986 | $10,343 |
| 2.000 | $19,286 | $15,161 | $12,703 | $11,077 |
| 2.500 | $19,984 | $15,881 | $13,445 | $11,842 |
| 3.000 | $20,697 | $16,621 | $14,212 | $12,635 |
| 3.500 | $21,425 | $17,381 | $15,004 | $13,458 |
| 4.000 | $22,168 | $18,161 | $15,819 | $14,308 |
| 4.500 | $22,927 | $18,961 | $16,658 | $15,185 |
| 5.000 | $23,700 | $19,779 | $17,520 | $16,089 |
| 5.500 | $24,488 | $20,616 | $18,404 | $17,017 |
| 6.000 | $25,290 | $21,471 | $19,310 | $17,969 |
每月供款$13,458
30年
$2,997,000
$1,847,833
$4,844,833
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,741 | $4,717 | $13,458 | $2,992,283 |
| 2 | $8,727 | $4,730 | $13,458 | $2,987,553 |
| 3 | $8,714 | $4,744 | $13,458 | $2,982,809 |
| 4 | $8,700 | $4,758 | $13,458 | $2,978,051 |
| 5 | $8,686 | $4,772 | $13,458 | $2,973,279 |
| 6 | $8,672 | $4,786 | $13,458 | $2,968,493 |
| 7 | $8,658 | $4,800 | $13,458 | $2,963,693 |
| 8 | $8,644 | $4,814 | $13,458 | $2,958,880 |
| 9 | $8,630 | $4,828 | $13,458 | $2,954,052 |
| 10 | $8,616 | $4,842 | $13,458 | $2,949,210 |
| 11 | $8,602 | $4,856 | $13,458 | $2,944,354 |
| 12 | $8,588 | $4,870 | $13,458 | $2,939,484 |
$161,494
$103,978
$57,516
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,573 | $4,884 | $13,458 | $2,934,599 |
| 14 | $8,559 | $4,899 | $13,458 | $2,929,701 |
| 15 | $8,545 | $4,913 | $13,458 | $2,924,788 |
| 16 | $8,531 | $4,927 | $13,458 | $2,919,861 |
| 17 | $8,516 | $4,942 | $13,458 | $2,914,919 |
| 18 | $8,502 | $4,956 | $13,458 | $2,909,963 |
| 19 | $8,487 | $4,970 | $13,458 | $2,904,992 |
| 20 | $8,473 | $4,985 | $13,458 | $2,900,008 |
| 21 | $8,458 | $5,000 | $13,458 | $2,895,008 |
| 22 | $8,444 | $5,014 | $13,458 | $2,889,994 |
| 23 | $8,429 | $5,029 | $13,458 | $2,884,965 |
| 24 | $8,414 | $5,043 | $13,458 | $2,879,922 |
$161,494
$101,932
$59,562
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,400 | $5,058 | $13,458 | $2,874,864 |
| 26 | $8,385 | $5,073 | $13,458 | $2,869,791 |
| 27 | $8,370 | $5,088 | $13,458 | $2,864,703 |
| 28 | $8,355 | $5,102 | $13,458 | $2,859,601 |
| 29 | $8,341 | $5,117 | $13,458 | $2,854,483 |
| 30 | $8,326 | $5,132 | $13,458 | $2,849,351 |
| 31 | $8,311 | $5,147 | $13,458 | $2,844,204 |
| 32 | $8,296 | $5,162 | $13,458 | $2,839,042 |
| 33 | $8,281 | $5,177 | $13,458 | $2,833,864 |
| 34 | $8,265 | $5,192 | $13,458 | $2,828,672 |
| 35 | $8,250 | $5,208 | $13,458 | $2,823,464 |
| 36 | $8,235 | $5,223 | $13,458 | $2,818,241 |
$161,494
$99,814
$61,680
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,220 | $5,238 | $13,458 | $2,813,003 |
| 38 | $8,205 | $5,253 | $13,458 | $2,807,750 |
| 39 | $8,189 | $5,269 | $13,458 | $2,802,482 |
| 40 | $8,174 | $5,284 | $13,458 | $2,797,198 |
| 41 | $8,158 | $5,299 | $13,458 | $2,791,898 |
| 42 | $8,143 | $5,315 | $13,458 | $2,786,583 |
| 43 | $8,128 | $5,330 | $13,458 | $2,781,253 |
| 44 | $8,112 | $5,346 | $13,458 | $2,775,907 |
| 45 | $8,096 | $5,361 | $13,458 | $2,770,546 |
| 46 | $8,081 | $5,377 | $13,458 | $2,765,169 |
| 47 | $8,065 | $5,393 | $13,458 | $2,759,776 |
| 48 | $8,049 | $5,409 | $13,458 | $2,754,367 |
$161,494
$97,620
$63,874
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,034 | $5,424 | $13,458 | $2,748,943 |
| 50 | $8,018 | $5,440 | $13,458 | $2,743,503 |
| 51 | $8,002 | $5,456 | $13,458 | $2,738,047 |
| 52 | $7,986 | $5,472 | $13,458 | $2,732,575 |
| 53 | $7,970 | $5,488 | $13,458 | $2,727,087 |
| 54 | $7,954 | $5,504 | $13,458 | $2,721,583 |
| 55 | $7,938 | $5,520 | $13,458 | $2,716,063 |
| 56 | $7,922 | $5,536 | $13,458 | $2,710,527 |
| 57 | $7,906 | $5,552 | $13,458 | $2,704,975 |
| 58 | $7,890 | $5,568 | $13,458 | $2,699,407 |
| 59 | $7,873 | $5,585 | $13,458 | $2,693,822 |
| 60 | $7,857 | $5,601 | $13,458 | $2,688,221 |
$161,494
$95,348
$66,146
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,841 | $5,617 | $13,458 | $2,682,604 |
| 62 | $7,824 | $5,634 | $13,458 | $2,676,970 |
| 63 | $7,808 | $5,650 | $13,458 | $2,671,320 |
| 64 | $7,791 | $5,667 | $13,458 | $2,665,654 |
| 65 | $7,775 | $5,683 | $13,458 | $2,659,971 |
| 66 | $7,758 | $5,700 | $13,458 | $2,654,271 |
| 67 | $7,742 | $5,716 | $13,458 | $2,648,555 |
| 68 | $7,725 | $5,733 | $13,458 | $2,642,822 |
| 69 | $7,708 | $5,750 | $13,458 | $2,637,072 |
| 70 | $7,691 | $5,766 | $13,458 | $2,631,306 |
| 71 | $7,675 | $5,783 | $13,458 | $2,625,523 |
| 72 | $7,658 | $5,800 | $13,458 | $2,619,723 |
$161,494
$92,996
$68,499
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,641 | $5,817 | $13,458 | $2,613,906 |
| 74 | $7,624 | $5,834 | $13,458 | $2,608,072 |
| 75 | $7,607 | $5,851 | $13,458 | $2,602,221 |
| 76 | $7,590 | $5,868 | $13,458 | $2,596,353 |
| 77 | $7,573 | $5,885 | $13,458 | $2,590,467 |
| 78 | $7,556 | $5,902 | $13,458 | $2,584,565 |
| 79 | $7,538 | $5,920 | $13,458 | $2,578,646 |
| 80 | $7,521 | $5,937 | $13,458 | $2,572,709 |
| 81 | $7,504 | $5,954 | $13,458 | $2,566,755 |
| 82 | $7,486 | $5,972 | $13,458 | $2,560,783 |
| 83 | $7,469 | $5,989 | $13,458 | $2,554,794 |
| 84 | $7,451 | $6,006 | $13,458 | $2,548,788 |
$161,494
$90,560
$70,935
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,434 | $6,024 | $13,458 | $2,542,764 |
| 86 | $7,416 | $6,041 | $13,458 | $2,536,722 |
| 87 | $7,399 | $6,059 | $13,458 | $2,530,663 |
| 88 | $7,381 | $6,077 | $13,458 | $2,524,587 |
| 89 | $7,363 | $6,094 | $13,458 | $2,518,492 |
| 90 | $7,346 | $6,112 | $13,458 | $2,512,380 |
| 91 | $7,328 | $6,130 | $13,458 | $2,506,250 |
| 92 | $7,310 | $6,148 | $13,458 | $2,500,102 |
| 93 | $7,292 | $6,166 | $13,458 | $2,493,936 |
| 94 | $7,274 | $6,184 | $13,458 | $2,487,752 |
| 95 | $7,256 | $6,202 | $13,458 | $2,481,550 |
| 96 | $7,238 | $6,220 | $13,458 | $2,475,330 |
$161,494
$88,037
$73,458
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,220 | $6,238 | $13,458 | $2,469,092 |
| 98 | $7,202 | $6,256 | $13,458 | $2,462,835 |
| 99 | $7,183 | $6,275 | $13,458 | $2,456,561 |
| 100 | $7,165 | $6,293 | $13,458 | $2,450,268 |
| 101 | $7,147 | $6,311 | $13,458 | $2,443,957 |
| 102 | $7,128 | $6,330 | $13,458 | $2,437,627 |
| 103 | $7,110 | $6,348 | $13,458 | $2,431,279 |
| 104 | $7,091 | $6,367 | $13,458 | $2,424,912 |
| 105 | $7,073 | $6,385 | $13,458 | $2,418,527 |
| 106 | $7,054 | $6,404 | $13,458 | $2,412,123 |
| 107 | $7,035 | $6,423 | $13,458 | $2,405,701 |
| 108 | $7,017 | $6,441 | $13,458 | $2,399,260 |
$161,494
$85,424
$76,070
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,998 | $6,460 | $13,458 | $2,392,799 |
| 110 | $6,979 | $6,479 | $13,458 | $2,386,321 |
| 111 | $6,960 | $6,498 | $13,458 | $2,379,823 |
| 112 | $6,941 | $6,517 | $13,458 | $2,373,306 |
| 113 | $6,922 | $6,536 | $13,458 | $2,366,770 |
| 114 | $6,903 | $6,555 | $13,458 | $2,360,216 |
| 115 | $6,884 | $6,574 | $13,458 | $2,353,642 |
| 116 | $6,865 | $6,593 | $13,458 | $2,347,049 |
| 117 | $6,846 | $6,612 | $13,458 | $2,340,436 |
| 118 | $6,826 | $6,632 | $13,458 | $2,333,805 |
| 119 | $6,807 | $6,651 | $13,458 | $2,327,154 |
| 120 | $6,788 | $6,670 | $13,458 | $2,320,483 |
$161,494
$82,718
$78,776
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,768 | $6,690 | $13,458 | $2,313,794 |
| 122 | $6,749 | $6,709 | $13,458 | $2,307,084 |
| 123 | $6,729 | $6,729 | $13,458 | $2,300,355 |
| 124 | $6,709 | $6,748 | $13,458 | $2,293,607 |
| 125 | $6,690 | $6,768 | $13,458 | $2,286,839 |
| 126 | $6,670 | $6,788 | $13,458 | $2,280,051 |
| 127 | $6,650 | $6,808 | $13,458 | $2,273,243 |
| 128 | $6,630 | $6,828 | $13,458 | $2,266,416 |
| 129 | $6,610 | $6,847 | $13,458 | $2,259,568 |
| 130 | $6,590 | $6,867 | $13,458 | $2,252,701 |
| 131 | $6,570 | $6,887 | $13,458 | $2,245,813 |
| 132 | $6,550 | $6,908 | $13,458 | $2,238,906 |
$161,494
$79,917
$81,578
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,530 | $6,928 | $13,458 | $2,231,978 |
| 134 | $6,510 | $6,948 | $13,458 | $2,225,030 |
| 135 | $6,490 | $6,968 | $13,458 | $2,218,062 |
| 136 | $6,469 | $6,989 | $13,458 | $2,211,073 |
| 137 | $6,449 | $7,009 | $13,458 | $2,204,064 |
| 138 | $6,429 | $7,029 | $13,458 | $2,197,035 |
| 139 | $6,408 | $7,050 | $13,458 | $2,189,985 |
| 140 | $6,387 | $7,070 | $13,458 | $2,182,915 |
| 141 | $6,367 | $7,091 | $13,458 | $2,175,824 |
| 142 | $6,346 | $7,112 | $13,458 | $2,168,712 |
| 143 | $6,325 | $7,132 | $13,458 | $2,161,579 |
| 144 | $6,305 | $7,153 | $13,458 | $2,154,426 |
$161,494
$77,015
$84,479
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,284 | $7,174 | $13,458 | $2,147,252 |
| 146 | $6,263 | $7,195 | $13,458 | $2,140,057 |
| 147 | $6,242 | $7,216 | $13,458 | $2,132,841 |
| 148 | $6,221 | $7,237 | $13,458 | $2,125,604 |
| 149 | $6,200 | $7,258 | $13,458 | $2,118,346 |
| 150 | $6,179 | $7,279 | $13,458 | $2,111,066 |
| 151 | $6,157 | $7,301 | $13,458 | $2,103,766 |
| 152 | $6,136 | $7,322 | $13,458 | $2,096,444 |
| 153 | $6,115 | $7,343 | $13,458 | $2,089,101 |
| 154 | $6,093 | $7,365 | $13,458 | $2,081,736 |
| 155 | $6,072 | $7,386 | $13,458 | $2,074,350 |
| 156 | $6,050 | $7,408 | $13,458 | $2,066,942 |
$161,494
$74,010
$87,484
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,029 | $7,429 | $13,458 | $2,059,513 |
| 158 | $6,007 | $7,451 | $13,458 | $2,052,062 |
| 159 | $5,985 | $7,473 | $13,458 | $2,044,589 |
| 160 | $5,963 | $7,494 | $13,458 | $2,037,095 |
| 161 | $5,942 | $7,516 | $13,458 | $2,029,578 |
| 162 | $5,920 | $7,538 | $13,458 | $2,022,040 |
| 163 | $5,898 | $7,560 | $13,458 | $2,014,480 |
| 164 | $5,876 | $7,582 | $13,458 | $2,006,898 |
| 165 | $5,853 | $7,604 | $13,458 | $1,999,293 |
| 166 | $5,831 | $7,627 | $13,458 | $1,991,667 |
| 167 | $5,809 | $7,649 | $13,458 | $1,984,018 |
| 168 | $5,787 | $7,671 | $13,458 | $1,976,347 |
$161,494
$70,899
$90,596
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,764 | $7,694 | $13,458 | $1,968,653 |
| 170 | $5,742 | $7,716 | $13,458 | $1,960,937 |
| 171 | $5,719 | $7,738 | $13,458 | $1,953,199 |
| 172 | $5,697 | $7,761 | $13,458 | $1,945,438 |
| 173 | $5,674 | $7,784 | $13,458 | $1,937,654 |
| 174 | $5,651 | $7,806 | $13,458 | $1,929,847 |
| 175 | $5,629 | $7,829 | $13,458 | $1,922,018 |
| 176 | $5,606 | $7,852 | $13,458 | $1,914,166 |
| 177 | $5,583 | $7,875 | $13,458 | $1,906,291 |
| 178 | $5,560 | $7,898 | $13,458 | $1,898,394 |
| 179 | $5,537 | $7,921 | $13,458 | $1,890,473 |
| 180 | $5,514 | $7,944 | $13,458 | $1,882,529 |
$161,494
$67,677
$93,818
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,491 | $7,967 | $13,458 | $1,874,562 |
| 182 | $5,467 | $7,990 | $13,458 | $1,866,571 |
| 183 | $5,444 | $8,014 | $13,458 | $1,858,557 |
| 184 | $5,421 | $8,037 | $13,458 | $1,850,520 |
| 185 | $5,397 | $8,061 | $13,458 | $1,842,460 |
| 186 | $5,374 | $8,084 | $13,458 | $1,834,376 |
| 187 | $5,350 | $8,108 | $13,458 | $1,826,268 |
| 188 | $5,327 | $8,131 | $13,458 | $1,818,137 |
| 189 | $5,303 | $8,155 | $13,458 | $1,809,982 |
| 190 | $5,279 | $8,179 | $13,458 | $1,801,803 |
| 191 | $5,255 | $8,203 | $13,458 | $1,793,601 |
| 192 | $5,231 | $8,227 | $13,458 | $1,785,374 |
$161,494
$64,340
$97,155
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,207 | $8,251 | $13,458 | $1,777,124 |
| 194 | $5,183 | $8,275 | $13,458 | $1,768,849 |
| 195 | $5,159 | $8,299 | $13,458 | $1,760,550 |
| 196 | $5,135 | $8,323 | $13,458 | $1,752,227 |
| 197 | $5,111 | $8,347 | $13,458 | $1,743,880 |
| 198 | $5,086 | $8,372 | $13,458 | $1,735,509 |
| 199 | $5,062 | $8,396 | $13,458 | $1,727,113 |
| 200 | $5,037 | $8,420 | $13,458 | $1,718,692 |
| 201 | $5,013 | $8,445 | $13,458 | $1,710,247 |
| 202 | $4,988 | $8,470 | $13,458 | $1,701,777 |
| 203 | $4,964 | $8,494 | $13,458 | $1,693,283 |
| 204 | $4,939 | $8,519 | $13,458 | $1,684,764 |
$161,494
$60,884
$100,610
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,914 | $8,544 | $13,458 | $1,676,220 |
| 206 | $4,889 | $8,569 | $13,458 | $1,667,651 |
| 207 | $4,864 | $8,594 | $13,458 | $1,659,057 |
| 208 | $4,839 | $8,619 | $13,458 | $1,650,438 |
| 209 | $4,814 | $8,644 | $13,458 | $1,641,794 |
| 210 | $4,789 | $8,669 | $13,458 | $1,633,125 |
| 211 | $4,763 | $8,695 | $13,458 | $1,624,430 |
| 212 | $4,738 | $8,720 | $13,458 | $1,615,710 |
| 213 | $4,712 | $8,745 | $13,458 | $1,606,965 |
| 214 | $4,687 | $8,771 | $13,458 | $1,598,194 |
| 215 | $4,661 | $8,796 | $13,458 | $1,589,398 |
| 216 | $4,636 | $8,822 | $13,458 | $1,580,576 |
$161,494
$57,306
$104,189
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,610 | $8,848 | $13,458 | $1,571,728 |
| 218 | $4,584 | $8,874 | $13,458 | $1,562,854 |
| 219 | $4,558 | $8,900 | $13,458 | $1,553,954 |
| 220 | $4,532 | $8,926 | $13,458 | $1,545,029 |
| 221 | $4,506 | $8,952 | $13,458 | $1,536,077 |
| 222 | $4,480 | $8,978 | $13,458 | $1,527,100 |
| 223 | $4,454 | $9,004 | $13,458 | $1,518,096 |
| 224 | $4,428 | $9,030 | $13,458 | $1,509,066 |
| 225 | $4,401 | $9,056 | $13,458 | $1,500,009 |
| 226 | $4,375 | $9,083 | $13,458 | $1,490,927 |
| 227 | $4,349 | $9,109 | $13,458 | $1,481,817 |
| 228 | $4,322 | $9,136 | $13,458 | $1,472,681 |
$161,494
$53,600
$107,894
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,295 | $9,163 | $13,458 | $1,463,519 |
| 230 | $4,269 | $9,189 | $13,458 | $1,454,330 |
| 231 | $4,242 | $9,216 | $13,458 | $1,445,113 |
| 232 | $4,215 | $9,243 | $13,458 | $1,435,870 |
| 233 | $4,188 | $9,270 | $13,458 | $1,426,601 |
| 234 | $4,161 | $9,297 | $13,458 | $1,417,304 |
| 235 | $4,134 | $9,324 | $13,458 | $1,407,980 |
| 236 | $4,107 | $9,351 | $13,458 | $1,398,628 |
| 237 | $4,079 | $9,379 | $13,458 | $1,389,250 |
| 238 | $4,052 | $9,406 | $13,458 | $1,379,844 |
| 239 | $4,025 | $9,433 | $13,458 | $1,370,411 |
| 240 | $3,997 | $9,461 | $13,458 | $1,360,950 |
$161,494
$49,763
$111,732
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,969 | $9,488 | $13,458 | $1,351,461 |
| 242 | $3,942 | $9,516 | $13,458 | $1,341,945 |
| 243 | $3,914 | $9,544 | $13,458 | $1,332,401 |
| 244 | $3,886 | $9,572 | $13,458 | $1,322,830 |
| 245 | $3,858 | $9,600 | $13,458 | $1,313,230 |
| 246 | $3,830 | $9,628 | $13,458 | $1,303,602 |
| 247 | $3,802 | $9,656 | $13,458 | $1,293,947 |
| 248 | $3,774 | $9,684 | $13,458 | $1,284,263 |
| 249 | $3,746 | $9,712 | $13,458 | $1,274,551 |
| 250 | $3,717 | $9,740 | $13,458 | $1,264,810 |
| 251 | $3,689 | $9,769 | $13,458 | $1,255,041 |
| 252 | $3,661 | $9,797 | $13,458 | $1,245,244 |
$161,494
$45,789
$115,706
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,632 | $9,826 | $13,458 | $1,235,418 |
| 254 | $3,603 | $9,855 | $13,458 | $1,225,564 |
| 255 | $3,575 | $9,883 | $13,458 | $1,215,680 |
| 256 | $3,546 | $9,912 | $13,458 | $1,205,768 |
| 257 | $3,517 | $9,941 | $13,458 | $1,195,827 |
| 258 | $3,488 | $9,970 | $13,458 | $1,185,857 |
| 259 | $3,459 | $9,999 | $13,458 | $1,175,858 |
| 260 | $3,430 | $10,028 | $13,458 | $1,165,830 |
| 261 | $3,400 | $10,058 | $13,458 | $1,155,772 |
| 262 | $3,371 | $10,087 | $13,458 | $1,145,685 |
| 263 | $3,342 | $10,116 | $13,458 | $1,135,569 |
| 264 | $3,312 | $10,146 | $13,458 | $1,125,423 |
$161,494
$41,674
$119,821
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,282 | $10,175 | $13,458 | $1,115,248 |
| 266 | $3,253 | $10,205 | $13,458 | $1,105,043 |
| 267 | $3,223 | $10,235 | $13,458 | $1,094,808 |
| 268 | $3,193 | $10,265 | $13,458 | $1,084,543 |
| 269 | $3,163 | $10,295 | $13,458 | $1,074,249 |
| 270 | $3,133 | $10,325 | $13,458 | $1,063,924 |
| 271 | $3,103 | $10,355 | $13,458 | $1,053,569 |
| 272 | $3,073 | $10,385 | $13,458 | $1,043,184 |
| 273 | $3,043 | $10,415 | $13,458 | $1,032,769 |
| 274 | $3,012 | $10,446 | $13,458 | $1,022,323 |
| 275 | $2,982 | $10,476 | $13,458 | $1,011,847 |
| 276 | $2,951 | $10,507 | $13,458 | $1,001,341 |
$161,494
$37,412
$124,083
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,921 | $10,537 | $13,458 | $990,803 |
| 278 | $2,890 | $10,568 | $13,458 | $980,235 |
| 279 | $2,859 | $10,599 | $13,458 | $969,637 |
| 280 | $2,828 | $10,630 | $13,458 | $959,007 |
| 281 | $2,797 | $10,661 | $13,458 | $948,346 |
| 282 | $2,766 | $10,692 | $13,458 | $937,654 |
| 283 | $2,735 | $10,723 | $13,458 | $926,931 |
| 284 | $2,704 | $10,754 | $13,458 | $916,177 |
| 285 | $2,672 | $10,786 | $13,458 | $905,391 |
| 286 | $2,641 | $10,817 | $13,458 | $894,574 |
| 287 | $2,609 | $10,849 | $13,458 | $883,725 |
| 288 | $2,578 | $10,880 | $13,458 | $872,845 |
$161,494
$32,999
$128,496
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,546 | $10,912 | $13,458 | $861,933 |
| 290 | $2,514 | $10,944 | $13,458 | $850,989 |
| 291 | $2,482 | $10,976 | $13,458 | $840,013 |
| 292 | $2,450 | $11,008 | $13,458 | $829,005 |
| 293 | $2,418 | $11,040 | $13,458 | $817,965 |
| 294 | $2,386 | $11,072 | $13,458 | $806,893 |
| 295 | $2,353 | $11,104 | $13,458 | $795,789 |
| 296 | $2,321 | $11,137 | $13,458 | $784,652 |
| 297 | $2,289 | $11,169 | $13,458 | $773,483 |
| 298 | $2,256 | $11,202 | $13,458 | $762,281 |
| 299 | $2,223 | $11,235 | $13,458 | $751,046 |
| 300 | $2,191 | $11,267 | $13,458 | $739,779 |
$161,494
$28,428
$133,066
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,158 | $11,300 | $13,458 | $728,479 |
| 302 | $2,125 | $11,333 | $13,458 | $717,146 |
| 303 | $2,092 | $11,366 | $13,458 | $705,779 |
| 304 | $2,059 | $11,399 | $13,458 | $694,380 |
| 305 | $2,025 | $11,433 | $13,458 | $682,947 |
| 306 | $1,992 | $11,466 | $13,458 | $671,482 |
| 307 | $1,958 | $11,499 | $13,458 | $659,982 |
| 308 | $1,925 | $11,533 | $13,458 | $648,449 |
| 309 | $1,891 | $11,567 | $13,458 | $636,883 |
| 310 | $1,858 | $11,600 | $13,458 | $625,282 |
| 311 | $1,824 | $11,634 | $13,458 | $613,648 |
| 312 | $1,790 | $11,668 | $13,458 | $601,980 |
$161,494
$23,696
$137,799
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,756 | $11,702 | $13,458 | $590,278 |
| 314 | $1,722 | $11,736 | $13,458 | $578,542 |
| 315 | $1,687 | $11,770 | $13,458 | $566,771 |
| 316 | $1,653 | $11,805 | $13,458 | $554,967 |
| 317 | $1,619 | $11,839 | $13,458 | $543,127 |
| 318 | $1,584 | $11,874 | $13,458 | $531,254 |
| 319 | $1,549 | $11,908 | $13,458 | $519,345 |
| 320 | $1,515 | $11,943 | $13,458 | $507,402 |
| 321 | $1,480 | $11,978 | $13,458 | $495,424 |
| 322 | $1,445 | $12,013 | $13,458 | $483,411 |
| 323 | $1,410 | $12,048 | $13,458 | $471,363 |
| 324 | $1,375 | $12,083 | $13,458 | $459,280 |
$161,494
$18,795
$142,700
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,340 | $12,118 | $13,458 | $447,162 |
| 326 | $1,304 | $12,154 | $13,458 | $435,008 |
| 327 | $1,269 | $12,189 | $13,458 | $422,819 |
| 328 | $1,233 | $12,225 | $13,458 | $410,595 |
| 329 | $1,198 | $12,260 | $13,458 | $398,334 |
| 330 | $1,162 | $12,296 | $13,458 | $386,038 |
| 331 | $1,126 | $12,332 | $13,458 | $373,706 |
| 332 | $1,090 | $12,368 | $13,458 | $361,338 |
| 333 | $1,054 | $12,404 | $13,458 | $348,935 |
| 334 | $1,018 | $12,440 | $13,458 | $336,494 |
| 335 | $981 | $12,476 | $13,458 | $324,018 |
| 336 | $945 | $12,513 | $13,458 | $311,505 |
$161,494
$13,719
$147,775
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $909 | $12,549 | $13,458 | $298,956 |
| 338 | $872 | $12,586 | $13,458 | $286,370 |
| 339 | $835 | $12,623 | $13,458 | $273,747 |
| 340 | $798 | $12,659 | $13,458 | $261,088 |
| 341 | $762 | $12,696 | $13,458 | $248,391 |
| 342 | $724 | $12,733 | $13,458 | $235,658 |
| 343 | $687 | $12,771 | $13,458 | $222,888 |
| 344 | $650 | $12,808 | $13,458 | $210,080 |
| 345 | $613 | $12,845 | $13,458 | $197,235 |
| 346 | $575 | $12,883 | $13,458 | $184,352 |
| 347 | $538 | $12,920 | $13,458 | $171,432 |
| 348 | $500 | $12,958 | $13,458 | $158,474 |
$161,494
$8,463
$153,031
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $462 | $12,996 | $13,458 | $145,478 |
| 350 | $424 | $13,034 | $13,458 | $132,445 |
| 351 | $386 | $13,072 | $13,458 | $119,373 |
| 352 | $348 | $13,110 | $13,458 | $106,264 |
| 353 | $310 | $13,148 | $13,458 | $93,116 |
| 354 | $272 | $13,186 | $13,458 | $79,929 |
| 355 | $233 | $13,225 | $13,458 | $66,705 |
| 356 | $195 | $13,263 | $13,458 | $53,441 |
| 357 | $156 | $13,302 | $13,458 | $40,139 |
| 358 | $117 | $13,341 | $13,458 | $26,798 |
| 359 | $78 | $13,380 | $13,458 | $13,419 |
| 360 | $39 | $13,419 | $13,458 | $0 |
$161,494
$3,020
$158,474
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。
