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
564 呎
@14,716
739 呎
@11,231
$830 萬
$850 萬
561 呎
@14,260
756 呎
@10,582
$800 萬
$750 萬
$880 萬
819 呎
@10,989
980 呎
@9,184
$900 萬
$700 萬
716 呎
@9,777
826 呎
@8,475
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $12,120 | $9,313 | $7,632 | $6,513 |
| 1.500 | $12,570 | $9,772 | $8,099 | $6,989 |
| 2.000 | $13,031 | $10,244 | $8,583 | $7,485 |
| 2.500 | $13,502 | $10,731 | $9,084 | $8,001 |
| 3.000 | $13,984 | $11,231 | $9,603 | $8,537 |
| 3.375 | $14,352 | $11,615 | $10,002 | $8,952 |
| 3.500 | $14,476 | $11,744 | $10,138 | $9,093 |
| 4.000 | $14,979 | $12,271 | $10,689 | $9,668 |
| 4.500 | $15,491 | $12,811 | $11,256 | $10,260 |
| 5.000 | $16,014 | $13,364 | $11,838 | $10,871 |
| 5.500 | $16,546 | $13,930 | $12,435 | $11,498 |
| 6.000 | $17,088 | $14,508 | $13,047 | $12,141 |
每月供款$8,953
30年
$2,025,000
$1,197,882
$3,222,882
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,695 | $3,257 | $8,952 | $2,021,743 |
| 2 | $5,686 | $3,266 | $8,952 | $2,018,477 |
| 3 | $5,677 | $3,275 | $8,952 | $2,015,201 |
| 4 | $5,668 | $3,285 | $8,952 | $2,011,916 |
| 5 | $5,659 | $3,294 | $8,952 | $2,008,622 |
| 6 | $5,649 | $3,303 | $8,952 | $2,005,319 |
| 7 | $5,640 | $3,312 | $8,952 | $2,002,007 |
| 8 | $5,631 | $3,322 | $8,952 | $1,998,685 |
| 9 | $5,621 | $3,331 | $8,952 | $1,995,354 |
| 10 | $5,612 | $3,341 | $8,952 | $1,992,013 |
| 11 | $5,603 | $3,350 | $8,952 | $1,988,663 |
| 12 | $5,593 | $3,359 | $8,952 | $1,985,304 |
$107,429
$67,733
$39,696
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,584 | $3,369 | $8,952 | $1,981,935 |
| 14 | $5,574 | $3,378 | $8,952 | $1,978,557 |
| 15 | $5,565 | $3,388 | $8,952 | $1,975,169 |
| 16 | $5,555 | $3,397 | $8,952 | $1,971,772 |
| 17 | $5,546 | $3,407 | $8,952 | $1,968,365 |
| 18 | $5,536 | $3,416 | $8,952 | $1,964,949 |
| 19 | $5,526 | $3,426 | $8,952 | $1,961,523 |
| 20 | $5,517 | $3,436 | $8,952 | $1,958,087 |
| 21 | $5,507 | $3,445 | $8,952 | $1,954,642 |
| 22 | $5,497 | $3,455 | $8,952 | $1,951,187 |
| 23 | $5,488 | $3,465 | $8,952 | $1,947,722 |
| 24 | $5,478 | $3,474 | $8,952 | $1,944,247 |
$107,429
$66,373
$41,057
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,468 | $3,484 | $8,952 | $1,940,763 |
| 26 | $5,458 | $3,494 | $8,952 | $1,937,269 |
| 27 | $5,449 | $3,504 | $8,952 | $1,933,765 |
| 28 | $5,439 | $3,514 | $8,952 | $1,930,252 |
| 29 | $5,429 | $3,524 | $8,952 | $1,926,728 |
| 30 | $5,419 | $3,534 | $8,952 | $1,923,194 |
| 31 | $5,409 | $3,543 | $8,952 | $1,919,651 |
| 32 | $5,399 | $3,553 | $8,952 | $1,916,098 |
| 33 | $5,389 | $3,563 | $8,952 | $1,912,534 |
| 34 | $5,379 | $3,573 | $8,952 | $1,908,961 |
| 35 | $5,369 | $3,583 | $8,952 | $1,905,377 |
| 36 | $5,359 | $3,594 | $8,952 | $1,901,784 |
$107,429
$64,965
$42,464
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,349 | $3,604 | $8,952 | $1,898,180 |
| 38 | $5,339 | $3,614 | $8,952 | $1,894,566 |
| 39 | $5,328 | $3,624 | $8,952 | $1,890,942 |
| 40 | $5,318 | $3,634 | $8,952 | $1,887,308 |
| 41 | $5,308 | $3,644 | $8,952 | $1,883,664 |
| 42 | $5,298 | $3,655 | $8,952 | $1,880,009 |
| 43 | $5,288 | $3,665 | $8,952 | $1,876,344 |
| 44 | $5,277 | $3,675 | $8,952 | $1,872,669 |
| 45 | $5,267 | $3,686 | $8,952 | $1,868,983 |
| 46 | $5,257 | $3,696 | $8,952 | $1,865,287 |
| 47 | $5,246 | $3,706 | $8,952 | $1,861,581 |
| 48 | $5,236 | $3,717 | $8,952 | $1,857,864 |
$107,429
$63,510
$43,919
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,225 | $3,727 | $8,952 | $1,854,137 |
| 50 | $5,215 | $3,738 | $8,952 | $1,850,399 |
| 51 | $5,204 | $3,748 | $8,952 | $1,846,651 |
| 52 | $5,194 | $3,759 | $8,952 | $1,842,892 |
| 53 | $5,183 | $3,769 | $8,952 | $1,839,123 |
| 54 | $5,173 | $3,780 | $8,952 | $1,835,343 |
| 55 | $5,162 | $3,791 | $8,952 | $1,831,553 |
| 56 | $5,151 | $3,801 | $8,952 | $1,827,751 |
| 57 | $5,141 | $3,812 | $8,952 | $1,823,939 |
| 58 | $5,130 | $3,823 | $8,952 | $1,820,117 |
| 59 | $5,119 | $3,833 | $8,952 | $1,816,283 |
| 60 | $5,108 | $3,844 | $8,952 | $1,812,439 |
$107,429
$62,005
$45,425
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,097 | $3,855 | $8,952 | $1,808,584 |
| 62 | $5,087 | $3,866 | $8,952 | $1,804,719 |
| 63 | $5,076 | $3,877 | $8,952 | $1,800,842 |
| 64 | $5,065 | $3,888 | $8,952 | $1,796,954 |
| 65 | $5,054 | $3,899 | $8,952 | $1,793,056 |
| 66 | $5,043 | $3,909 | $8,952 | $1,789,146 |
| 67 | $5,032 | $3,920 | $8,952 | $1,785,226 |
| 68 | $5,021 | $3,932 | $8,952 | $1,781,294 |
| 69 | $5,010 | $3,943 | $8,952 | $1,777,352 |
| 70 | $4,999 | $3,954 | $8,952 | $1,773,398 |
| 71 | $4,988 | $3,965 | $8,952 | $1,769,433 |
| 72 | $4,977 | $3,976 | $8,952 | $1,765,457 |
$107,429
$60,447
$46,982
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $4,965 | $3,987 | $8,952 | $1,761,470 |
| 74 | $4,954 | $3,998 | $8,952 | $1,757,472 |
| 75 | $4,943 | $4,010 | $8,952 | $1,753,462 |
| 76 | $4,932 | $4,021 | $8,952 | $1,749,442 |
| 77 | $4,920 | $4,032 | $8,952 | $1,745,409 |
| 78 | $4,909 | $4,043 | $8,952 | $1,741,366 |
| 79 | $4,898 | $4,055 | $8,952 | $1,737,311 |
| 80 | $4,886 | $4,066 | $8,952 | $1,733,245 |
| 81 | $4,875 | $4,078 | $8,952 | $1,729,167 |
| 82 | $4,863 | $4,089 | $8,952 | $1,725,078 |
| 83 | $4,852 | $4,101 | $8,952 | $1,720,977 |
| 84 | $4,840 | $4,112 | $8,952 | $1,716,865 |
$107,429
$58,837
$48,592
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $4,829 | $4,124 | $8,952 | $1,712,741 |
| 86 | $4,817 | $4,135 | $8,952 | $1,708,606 |
| 87 | $4,805 | $4,147 | $8,952 | $1,704,459 |
| 88 | $4,794 | $4,159 | $8,952 | $1,700,300 |
| 89 | $4,782 | $4,170 | $8,952 | $1,696,130 |
| 90 | $4,770 | $4,182 | $8,952 | $1,691,948 |
| 91 | $4,759 | $4,194 | $8,952 | $1,687,754 |
| 92 | $4,747 | $4,206 | $8,952 | $1,683,548 |
| 93 | $4,735 | $4,217 | $8,952 | $1,679,331 |
| 94 | $4,723 | $4,229 | $8,952 | $1,675,102 |
| 95 | $4,711 | $4,241 | $8,952 | $1,670,860 |
| 96 | $4,699 | $4,253 | $8,952 | $1,666,607 |
$107,429
$57,172
$50,258
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,687 | $4,265 | $8,952 | $1,662,342 |
| 98 | $4,675 | $4,277 | $8,952 | $1,658,065 |
| 99 | $4,663 | $4,289 | $8,952 | $1,653,776 |
| 100 | $4,651 | $4,301 | $8,952 | $1,649,475 |
| 101 | $4,639 | $4,313 | $8,952 | $1,645,161 |
| 102 | $4,627 | $4,325 | $8,952 | $1,640,836 |
| 103 | $4,615 | $4,338 | $8,952 | $1,636,498 |
| 104 | $4,603 | $4,350 | $8,952 | $1,632,149 |
| 105 | $4,590 | $4,362 | $8,952 | $1,627,787 |
| 106 | $4,578 | $4,374 | $8,952 | $1,623,412 |
| 107 | $4,566 | $4,387 | $8,952 | $1,619,026 |
| 108 | $4,554 | $4,399 | $8,952 | $1,614,627 |
$107,429
$55,449
$51,981
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,541 | $4,411 | $8,952 | $1,610,215 |
| 110 | $4,529 | $4,424 | $8,952 | $1,605,792 |
| 111 | $4,516 | $4,436 | $8,952 | $1,601,355 |
| 112 | $4,504 | $4,449 | $8,952 | $1,596,907 |
| 113 | $4,491 | $4,461 | $8,952 | $1,592,446 |
| 114 | $4,479 | $4,474 | $8,952 | $1,587,972 |
| 115 | $4,466 | $4,486 | $8,952 | $1,583,486 |
| 116 | $4,454 | $4,499 | $8,952 | $1,578,987 |
| 117 | $4,441 | $4,512 | $8,952 | $1,574,475 |
| 118 | $4,428 | $4,524 | $8,952 | $1,569,951 |
| 119 | $4,415 | $4,537 | $8,952 | $1,565,414 |
| 120 | $4,403 | $4,550 | $8,952 | $1,560,864 |
$107,429
$53,667
$53,762
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,390 | $4,563 | $8,952 | $1,556,302 |
| 122 | $4,377 | $4,575 | $8,952 | $1,551,727 |
| 123 | $4,364 | $4,588 | $8,952 | $1,547,138 |
| 124 | $4,351 | $4,601 | $8,952 | $1,542,537 |
| 125 | $4,338 | $4,614 | $8,952 | $1,537,923 |
| 126 | $4,325 | $4,627 | $8,952 | $1,533,296 |
| 127 | $4,312 | $4,640 | $8,952 | $1,528,656 |
| 128 | $4,299 | $4,653 | $8,952 | $1,524,003 |
| 129 | $4,286 | $4,666 | $8,952 | $1,519,337 |
| 130 | $4,273 | $4,679 | $8,952 | $1,514,657 |
| 131 | $4,260 | $4,692 | $8,952 | $1,509,965 |
| 132 | $4,247 | $4,706 | $8,952 | $1,505,259 |
$107,429
$51,824
$55,605
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,234 | $4,719 | $8,952 | $1,500,540 |
| 134 | $4,220 | $4,732 | $8,952 | $1,495,808 |
| 135 | $4,207 | $4,745 | $8,952 | $1,491,063 |
| 136 | $4,194 | $4,759 | $8,952 | $1,486,304 |
| 137 | $4,180 | $4,772 | $8,952 | $1,481,532 |
| 138 | $4,167 | $4,786 | $8,952 | $1,476,746 |
| 139 | $4,153 | $4,799 | $8,952 | $1,471,947 |
| 140 | $4,140 | $4,813 | $8,952 | $1,467,134 |
| 141 | $4,126 | $4,826 | $8,952 | $1,462,308 |
| 142 | $4,113 | $4,840 | $8,952 | $1,457,468 |
| 143 | $4,099 | $4,853 | $8,952 | $1,452,615 |
| 144 | $4,085 | $4,867 | $8,952 | $1,447,748 |
$107,429
$49,918
$57,511
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,072 | $4,881 | $8,952 | $1,442,868 |
| 146 | $4,058 | $4,894 | $8,952 | $1,437,973 |
| 147 | $4,044 | $4,908 | $8,952 | $1,433,065 |
| 148 | $4,030 | $4,922 | $8,952 | $1,428,143 |
| 149 | $4,017 | $4,936 | $8,952 | $1,423,207 |
| 150 | $4,003 | $4,950 | $8,952 | $1,418,258 |
| 151 | $3,989 | $4,964 | $8,952 | $1,413,294 |
| 152 | $3,975 | $4,978 | $8,952 | $1,408,316 |
| 153 | $3,961 | $4,992 | $8,952 | $1,403,325 |
| 154 | $3,947 | $5,006 | $8,952 | $1,398,319 |
| 155 | $3,933 | $5,020 | $8,952 | $1,393,300 |
| 156 | $3,919 | $5,034 | $8,952 | $1,388,266 |
$107,429
$47,947
$59,482
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $3,904 | $5,048 | $8,952 | $1,383,218 |
| 158 | $3,890 | $5,062 | $8,952 | $1,378,156 |
| 159 | $3,876 | $5,076 | $8,952 | $1,373,079 |
| 160 | $3,862 | $5,091 | $8,952 | $1,367,989 |
| 161 | $3,847 | $5,105 | $8,952 | $1,362,884 |
| 162 | $3,833 | $5,119 | $8,952 | $1,357,764 |
| 163 | $3,819 | $5,134 | $8,952 | $1,352,631 |
| 164 | $3,804 | $5,148 | $8,952 | $1,347,482 |
| 165 | $3,790 | $5,163 | $8,952 | $1,342,320 |
| 166 | $3,775 | $5,177 | $8,952 | $1,337,143 |
| 167 | $3,761 | $5,192 | $8,952 | $1,331,951 |
| 168 | $3,746 | $5,206 | $8,952 | $1,326,745 |
$107,429
$45,908
$61,521
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,731 | $5,221 | $8,952 | $1,321,524 |
| 170 | $3,717 | $5,236 | $8,952 | $1,316,288 |
| 171 | $3,702 | $5,250 | $8,952 | $1,311,037 |
| 172 | $3,687 | $5,265 | $8,952 | $1,305,772 |
| 173 | $3,672 | $5,280 | $8,952 | $1,300,492 |
| 174 | $3,658 | $5,295 | $8,952 | $1,295,198 |
| 175 | $3,643 | $5,310 | $8,952 | $1,289,888 |
| 176 | $3,628 | $5,325 | $8,952 | $1,284,563 |
| 177 | $3,613 | $5,340 | $8,952 | $1,279,224 |
| 178 | $3,598 | $5,355 | $8,952 | $1,273,869 |
| 179 | $3,583 | $5,370 | $8,952 | $1,268,499 |
| 180 | $3,568 | $5,385 | $8,952 | $1,263,114 |
$107,429
$43,799
$63,630
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,553 | $5,400 | $8,952 | $1,257,715 |
| 182 | $3,537 | $5,415 | $8,952 | $1,252,299 |
| 183 | $3,522 | $5,430 | $8,952 | $1,246,869 |
| 184 | $3,507 | $5,446 | $8,952 | $1,241,423 |
| 185 | $3,492 | $5,461 | $8,952 | $1,235,962 |
| 186 | $3,476 | $5,476 | $8,952 | $1,230,486 |
| 187 | $3,461 | $5,492 | $8,952 | $1,224,994 |
| 188 | $3,445 | $5,507 | $8,952 | $1,219,487 |
| 189 | $3,430 | $5,523 | $8,952 | $1,213,965 |
| 190 | $3,414 | $5,538 | $8,952 | $1,208,426 |
| 191 | $3,399 | $5,554 | $8,952 | $1,202,873 |
| 192 | $3,383 | $5,569 | $8,952 | $1,197,303 |
$107,429
$41,618
$65,811
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,367 | $5,585 | $8,952 | $1,191,718 |
| 194 | $3,352 | $5,601 | $8,952 | $1,186,118 |
| 195 | $3,336 | $5,616 | $8,952 | $1,180,501 |
| 196 | $3,320 | $5,632 | $8,952 | $1,174,869 |
| 197 | $3,304 | $5,648 | $8,952 | $1,169,221 |
| 198 | $3,288 | $5,664 | $8,952 | $1,163,557 |
| 199 | $3,273 | $5,680 | $8,952 | $1,157,877 |
| 200 | $3,257 | $5,696 | $8,952 | $1,152,181 |
| 201 | $3,241 | $5,712 | $8,952 | $1,146,469 |
| 202 | $3,224 | $5,728 | $8,952 | $1,140,741 |
| 203 | $3,208 | $5,744 | $8,952 | $1,134,997 |
| 204 | $3,192 | $5,760 | $8,952 | $1,129,236 |
$107,429
$39,362
$68,067
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,176 | $5,776 | $8,952 | $1,123,460 |
| 206 | $3,160 | $5,793 | $8,952 | $1,117,667 |
| 207 | $3,143 | $5,809 | $8,952 | $1,111,858 |
| 208 | $3,127 | $5,825 | $8,952 | $1,106,033 |
| 209 | $3,111 | $5,842 | $8,952 | $1,100,191 |
| 210 | $3,094 | $5,858 | $8,952 | $1,094,333 |
| 211 | $3,078 | $5,875 | $8,952 | $1,088,458 |
| 212 | $3,061 | $5,891 | $8,952 | $1,082,567 |
| 213 | $3,045 | $5,908 | $8,952 | $1,076,660 |
| 214 | $3,028 | $5,924 | $8,952 | $1,070,735 |
| 215 | $3,011 | $5,941 | $8,952 | $1,064,794 |
| 216 | $2,995 | $5,958 | $8,952 | $1,058,836 |
$107,429
$37,029
$70,400
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $2,978 | $5,974 | $8,952 | $1,052,862 |
| 218 | $2,961 | $5,991 | $8,952 | $1,046,871 |
| 219 | $2,944 | $6,008 | $8,952 | $1,040,863 |
| 220 | $2,927 | $6,025 | $8,952 | $1,034,838 |
| 221 | $2,910 | $6,042 | $8,952 | $1,028,796 |
| 222 | $2,893 | $6,059 | $8,952 | $1,022,737 |
| 223 | $2,876 | $6,076 | $8,952 | $1,016,661 |
| 224 | $2,859 | $6,093 | $8,952 | $1,010,568 |
| 225 | $2,842 | $6,110 | $8,952 | $1,004,457 |
| 226 | $2,825 | $6,127 | $8,952 | $998,330 |
| 227 | $2,808 | $6,145 | $8,952 | $992,185 |
| 228 | $2,791 | $6,162 | $8,952 | $986,023 |
$107,429
$34,616
$72,813
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,773 | $6,179 | $8,952 | $979,844 |
| 230 | $2,756 | $6,197 | $8,952 | $973,647 |
| 231 | $2,738 | $6,214 | $8,952 | $967,433 |
| 232 | $2,721 | $6,232 | $8,952 | $961,202 |
| 233 | $2,703 | $6,249 | $8,952 | $954,953 |
| 234 | $2,686 | $6,267 | $8,952 | $948,686 |
| 235 | $2,668 | $6,284 | $8,952 | $942,402 |
| 236 | $2,651 | $6,302 | $8,952 | $936,100 |
| 237 | $2,633 | $6,320 | $8,952 | $929,780 |
| 238 | $2,615 | $6,337 | $8,952 | $923,443 |
| 239 | $2,597 | $6,355 | $8,952 | $917,088 |
| 240 | $2,579 | $6,373 | $8,952 | $910,714 |
$107,429
$32,120
$75,309
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,561 | $6,391 | $8,952 | $904,323 |
| 242 | $2,543 | $6,409 | $8,952 | $897,914 |
| 243 | $2,525 | $6,427 | $8,952 | $891,487 |
| 244 | $2,507 | $6,445 | $8,952 | $885,042 |
| 245 | $2,489 | $6,463 | $8,952 | $878,579 |
| 246 | $2,471 | $6,481 | $8,952 | $872,097 |
| 247 | $2,453 | $6,500 | $8,952 | $865,598 |
| 248 | $2,434 | $6,518 | $8,952 | $859,080 |
| 249 | $2,416 | $6,536 | $8,952 | $852,543 |
| 250 | $2,398 | $6,555 | $8,952 | $845,989 |
| 251 | $2,379 | $6,573 | $8,952 | $839,416 |
| 252 | $2,361 | $6,592 | $8,952 | $832,824 |
$107,429
$29,539
$77,890
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,342 | $6,610 | $8,952 | $826,214 |
| 254 | $2,324 | $6,629 | $8,952 | $819,585 |
| 255 | $2,305 | $6,647 | $8,952 | $812,938 |
| 256 | $2,286 | $6,666 | $8,952 | $806,272 |
| 257 | $2,268 | $6,685 | $8,952 | $799,587 |
| 258 | $2,249 | $6,704 | $8,952 | $792,883 |
| 259 | $2,230 | $6,722 | $8,952 | $786,161 |
| 260 | $2,211 | $6,741 | $8,952 | $779,420 |
| 261 | $2,192 | $6,760 | $8,952 | $772,659 |
| 262 | $2,173 | $6,779 | $8,952 | $765,880 |
| 263 | $2,154 | $6,798 | $8,952 | $759,081 |
| 264 | $2,135 | $6,818 | $8,952 | $752,264 |
$107,429
$26,869
$80,560
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,116 | $6,837 | $8,952 | $745,427 |
| 266 | $2,097 | $6,856 | $8,952 | $738,571 |
| 267 | $2,077 | $6,875 | $8,952 | $731,696 |
| 268 | $2,058 | $6,895 | $8,952 | $724,802 |
| 269 | $2,039 | $6,914 | $8,952 | $717,888 |
| 270 | $2,019 | $6,933 | $8,952 | $710,954 |
| 271 | $2,000 | $6,953 | $8,952 | $704,001 |
| 272 | $1,980 | $6,972 | $8,952 | $697,029 |
| 273 | $1,960 | $6,992 | $8,952 | $690,037 |
| 274 | $1,941 | $7,012 | $8,952 | $683,025 |
| 275 | $1,921 | $7,031 | $8,952 | $675,994 |
| 276 | $1,901 | $7,051 | $8,952 | $668,942 |
$107,429
$24,108
$83,322
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,881 | $7,071 | $8,952 | $661,871 |
| 278 | $1,862 | $7,091 | $8,952 | $654,780 |
| 279 | $1,842 | $7,111 | $8,952 | $647,670 |
| 280 | $1,822 | $7,131 | $8,952 | $640,539 |
| 281 | $1,802 | $7,151 | $8,952 | $633,388 |
| 282 | $1,781 | $7,171 | $8,952 | $626,217 |
| 283 | $1,761 | $7,191 | $8,952 | $619,026 |
| 284 | $1,741 | $7,211 | $8,952 | $611,814 |
| 285 | $1,721 | $7,232 | $8,952 | $604,582 |
| 286 | $1,700 | $7,252 | $8,952 | $597,330 |
| 287 | $1,680 | $7,272 | $8,952 | $590,058 |
| 288 | $1,660 | $7,293 | $8,952 | $582,765 |
$107,429
$21,252
$86,178
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,639 | $7,313 | $8,952 | $575,452 |
| 290 | $1,618 | $7,334 | $8,952 | $568,118 |
| 291 | $1,598 | $7,355 | $8,952 | $560,763 |
| 292 | $1,577 | $7,375 | $8,952 | $553,388 |
| 293 | $1,556 | $7,396 | $8,952 | $545,992 |
| 294 | $1,536 | $7,417 | $8,952 | $538,575 |
| 295 | $1,515 | $7,438 | $8,952 | $531,137 |
| 296 | $1,494 | $7,459 | $8,952 | $523,678 |
| 297 | $1,473 | $7,480 | $8,952 | $516,199 |
| 298 | $1,452 | $7,501 | $8,952 | $508,698 |
| 299 | $1,431 | $7,522 | $8,952 | $501,176 |
| 300 | $1,410 | $7,543 | $8,952 | $493,634 |
$107,429
$18,298
$89,131
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,388 | $7,564 | $8,952 | $486,069 |
| 302 | $1,367 | $7,585 | $8,952 | $478,484 |
| 303 | $1,346 | $7,607 | $8,952 | $470,877 |
| 304 | $1,324 | $7,628 | $8,952 | $463,249 |
| 305 | $1,303 | $7,650 | $8,952 | $455,600 |
| 306 | $1,281 | $7,671 | $8,952 | $447,929 |
| 307 | $1,260 | $7,693 | $8,952 | $440,236 |
| 308 | $1,238 | $7,714 | $8,952 | $432,522 |
| 309 | $1,216 | $7,736 | $8,952 | $424,786 |
| 310 | $1,195 | $7,758 | $8,952 | $417,028 |
| 311 | $1,173 | $7,780 | $8,952 | $409,248 |
| 312 | $1,151 | $7,801 | $8,952 | $401,447 |
$107,429
$15,243
$92,187
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,129 | $7,823 | $8,952 | $393,624 |
| 314 | $1,107 | $7,845 | $8,952 | $385,778 |
| 315 | $1,085 | $7,867 | $8,952 | $377,911 |
| 316 | $1,063 | $7,890 | $8,952 | $370,021 |
| 317 | $1,041 | $7,912 | $8,952 | $362,109 |
| 318 | $1,018 | $7,934 | $8,952 | $354,175 |
| 319 | $996 | $7,956 | $8,952 | $346,219 |
| 320 | $974 | $7,979 | $8,952 | $338,240 |
| 321 | $951 | $8,001 | $8,952 | $330,239 |
| 322 | $929 | $8,024 | $8,952 | $322,216 |
| 323 | $906 | $8,046 | $8,952 | $314,169 |
| 324 | $884 | $8,069 | $8,952 | $306,100 |
$107,429
$12,083
$95,346
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $861 | $8,092 | $8,952 | $298,009 |
| 326 | $838 | $8,114 | $8,952 | $289,895 |
| 327 | $815 | $8,137 | $8,952 | $281,758 |
| 328 | $792 | $8,160 | $8,952 | $273,597 |
| 329 | $769 | $8,183 | $8,952 | $265,415 |
| 330 | $746 | $8,206 | $8,952 | $257,209 |
| 331 | $723 | $8,229 | $8,952 | $248,980 |
| 332 | $700 | $8,252 | $8,952 | $240,727 |
| 333 | $677 | $8,275 | $8,952 | $232,452 |
| 334 | $654 | $8,299 | $8,952 | $224,153 |
| 335 | $630 | $8,322 | $8,952 | $215,831 |
| 336 | $607 | $8,345 | $8,952 | $207,486 |
$107,429
$8,815
$98,615
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $584 | $8,369 | $8,952 | $199,117 |
| 338 | $560 | $8,392 | $8,952 | $190,724 |
| 339 | $536 | $8,416 | $8,952 | $182,308 |
| 340 | $513 | $8,440 | $8,952 | $173,869 |
| 341 | $489 | $8,463 | $8,952 | $165,405 |
| 342 | $465 | $8,487 | $8,952 | $156,918 |
| 343 | $441 | $8,511 | $8,952 | $148,407 |
| 344 | $417 | $8,535 | $8,952 | $139,872 |
| 345 | $393 | $8,559 | $8,952 | $131,313 |
| 346 | $369 | $8,583 | $8,952 | $122,730 |
| 347 | $345 | $8,607 | $8,952 | $114,122 |
| 348 | $321 | $8,631 | $8,952 | $105,491 |
$107,429
$5,435
$101,995
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $297 | $8,656 | $8,952 | $96,835 |
| 350 | $272 | $8,680 | $8,952 | $88,155 |
| 351 | $248 | $8,705 | $8,952 | $79,451 |
| 352 | $223 | $8,729 | $8,952 | $70,722 |
| 353 | $199 | $8,754 | $8,952 | $61,968 |
| 354 | $174 | $8,778 | $8,952 | $53,190 |
| 355 | $150 | $8,803 | $8,952 | $44,387 |
| 356 | $125 | $8,828 | $8,952 | $35,559 |
| 357 | $100 | $8,852 | $8,952 | $26,707 |
| 358 | $75 | $8,877 | $8,952 | $17,830 |
| 359 | $50 | $8,902 | $8,952 | $8,927 |
| 360 | $25 | $8,927 | $8,952 | $0 |
$107,429
$1,938
$105,491
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。