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
774 呎
@10,336
988 呎
@8,097
$800 萬
558 呎
@13,082
733 呎
@9,959
$730 萬
$838 萬
$780 萬
686 呎
@12,391
895 呎
@9,497
$850 萬
819 呎
@10,989
980 呎
@9,184
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $12,389 | $9,520 | $7,801 | $6,658 |
| 1.500 | $12,849 | $9,989 | $8,279 | $7,144 |
| 2.000 | $13,321 | $10,472 | $8,774 | $7,651 |
| 2.500 | $13,803 | $10,969 | $9,286 | $8,179 |
| 3.000 | $14,295 | $11,480 | $9,816 | $8,727 |
| 3.250 | $14,545 | $11,741 | $10,087 | $9,009 |
| 3.500 | $14,798 | $12,005 | $10,363 | $9,295 |
| 4.000 | $15,312 | $12,544 | $10,926 | $9,882 |
| 4.500 | $15,835 | $13,096 | $11,506 | $10,488 |
| 5.000 | $16,369 | $13,661 | $12,101 | $11,112 |
| 5.500 | $16,914 | $14,239 | $12,712 | $11,753 |
| 6.000 | $17,468 | $14,830 | $13,337 | $12,411 |
每月供款$9,009
30年
$2,070,000
$1,173,158
$3,243,158
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,606 | $3,403 | $9,009 | $2,066,597 |
| 2 | $5,597 | $3,412 | $9,009 | $2,063,186 |
| 3 | $5,588 | $3,421 | $9,009 | $2,059,765 |
| 4 | $5,579 | $3,430 | $9,009 | $2,056,335 |
| 5 | $5,569 | $3,440 | $9,009 | $2,052,895 |
| 6 | $5,560 | $3,449 | $9,009 | $2,049,446 |
| 7 | $5,551 | $3,458 | $9,009 | $2,045,988 |
| 8 | $5,541 | $3,468 | $9,009 | $2,042,520 |
| 9 | $5,532 | $3,477 | $9,009 | $2,039,043 |
| 10 | $5,522 | $3,486 | $9,009 | $2,035,557 |
| 11 | $5,513 | $3,496 | $9,009 | $2,032,061 |
| 12 | $5,503 | $3,505 | $9,009 | $2,028,556 |
$108,105
$66,661
$41,444
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,494 | $3,515 | $9,009 | $2,025,041 |
| 14 | $5,484 | $3,524 | $9,009 | $2,021,517 |
| 15 | $5,475 | $3,534 | $9,009 | $2,017,983 |
| 16 | $5,465 | $3,543 | $9,009 | $2,014,440 |
| 17 | $5,456 | $3,553 | $9,009 | $2,010,887 |
| 18 | $5,446 | $3,563 | $9,009 | $2,007,324 |
| 19 | $5,437 | $3,572 | $9,009 | $2,003,752 |
| 20 | $5,427 | $3,582 | $9,009 | $2,000,170 |
| 21 | $5,417 | $3,592 | $9,009 | $1,996,578 |
| 22 | $5,407 | $3,601 | $9,009 | $1,992,977 |
| 23 | $5,398 | $3,611 | $9,009 | $1,989,366 |
| 24 | $5,388 | $3,621 | $9,009 | $1,985,745 |
$108,105
$65,294
$42,811
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,378 | $3,631 | $9,009 | $1,982,114 |
| 26 | $5,368 | $3,641 | $9,009 | $1,978,474 |
| 27 | $5,358 | $3,650 | $9,009 | $1,974,823 |
| 28 | $5,348 | $3,660 | $9,009 | $1,971,163 |
| 29 | $5,339 | $3,670 | $9,009 | $1,967,493 |
| 30 | $5,329 | $3,680 | $9,009 | $1,963,813 |
| 31 | $5,319 | $3,690 | $9,009 | $1,960,122 |
| 32 | $5,309 | $3,700 | $9,009 | $1,956,422 |
| 33 | $5,299 | $3,710 | $9,009 | $1,952,712 |
| 34 | $5,289 | $3,720 | $9,009 | $1,948,992 |
| 35 | $5,279 | $3,730 | $9,009 | $1,945,262 |
| 36 | $5,268 | $3,740 | $9,009 | $1,941,521 |
$108,105
$63,882
$44,223
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,258 | $3,750 | $9,009 | $1,937,771 |
| 38 | $5,248 | $3,761 | $9,009 | $1,934,010 |
| 39 | $5,238 | $3,771 | $9,009 | $1,930,239 |
| 40 | $5,228 | $3,781 | $9,009 | $1,926,458 |
| 41 | $5,217 | $3,791 | $9,009 | $1,922,667 |
| 42 | $5,207 | $3,802 | $9,009 | $1,918,866 |
| 43 | $5,197 | $3,812 | $9,009 | $1,915,054 |
| 44 | $5,187 | $3,822 | $9,009 | $1,911,232 |
| 45 | $5,176 | $3,833 | $9,009 | $1,907,399 |
| 46 | $5,166 | $3,843 | $9,009 | $1,903,556 |
| 47 | $5,155 | $3,853 | $9,009 | $1,899,703 |
| 48 | $5,145 | $3,864 | $9,009 | $1,895,839 |
$108,105
$62,423
$45,682
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,135 | $3,874 | $9,009 | $1,891,965 |
| 50 | $5,124 | $3,885 | $9,009 | $1,888,080 |
| 51 | $5,114 | $3,895 | $9,009 | $1,884,185 |
| 52 | $5,103 | $3,906 | $9,009 | $1,880,279 |
| 53 | $5,092 | $3,916 | $9,009 | $1,876,363 |
| 54 | $5,082 | $3,927 | $9,009 | $1,872,436 |
| 55 | $5,071 | $3,938 | $9,009 | $1,868,498 |
| 56 | $5,061 | $3,948 | $9,009 | $1,864,550 |
| 57 | $5,050 | $3,959 | $9,009 | $1,860,591 |
| 58 | $5,039 | $3,970 | $9,009 | $1,856,622 |
| 59 | $5,028 | $3,980 | $9,009 | $1,852,641 |
| 60 | $5,018 | $3,991 | $9,009 | $1,848,650 |
$108,105
$60,916
$47,189
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,007 | $4,002 | $9,009 | $1,844,648 |
| 62 | $4,996 | $4,013 | $9,009 | $1,840,635 |
| 63 | $4,985 | $4,024 | $9,009 | $1,836,611 |
| 64 | $4,974 | $4,035 | $9,009 | $1,832,577 |
| 65 | $4,963 | $4,046 | $9,009 | $1,828,531 |
| 66 | $4,952 | $4,056 | $9,009 | $1,824,475 |
| 67 | $4,941 | $4,067 | $9,009 | $1,820,407 |
| 68 | $4,930 | $4,079 | $9,009 | $1,816,329 |
| 69 | $4,919 | $4,090 | $9,009 | $1,812,239 |
| 70 | $4,908 | $4,101 | $9,009 | $1,808,138 |
| 71 | $4,897 | $4,112 | $9,009 | $1,804,027 |
| 72 | $4,886 | $4,123 | $9,009 | $1,799,904 |
$108,105
$59,359
$48,746
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $4,875 | $4,134 | $9,009 | $1,795,770 |
| 74 | $4,864 | $4,145 | $9,009 | $1,791,625 |
| 75 | $4,852 | $4,156 | $9,009 | $1,787,468 |
| 76 | $4,841 | $4,168 | $9,009 | $1,783,300 |
| 77 | $4,830 | $4,179 | $9,009 | $1,779,121 |
| 78 | $4,818 | $4,190 | $9,009 | $1,774,931 |
| 79 | $4,807 | $4,202 | $9,009 | $1,770,729 |
| 80 | $4,796 | $4,213 | $9,009 | $1,766,516 |
| 81 | $4,784 | $4,224 | $9,009 | $1,762,292 |
| 82 | $4,773 | $4,236 | $9,009 | $1,758,056 |
| 83 | $4,761 | $4,247 | $9,009 | $1,753,809 |
| 84 | $4,750 | $4,259 | $9,009 | $1,749,550 |
$108,105
$57,751
$50,354
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $4,738 | $4,270 | $9,009 | $1,745,279 |
| 86 | $4,727 | $4,282 | $9,009 | $1,740,997 |
| 87 | $4,715 | $4,294 | $9,009 | $1,736,704 |
| 88 | $4,704 | $4,305 | $9,009 | $1,732,399 |
| 89 | $4,692 | $4,317 | $9,009 | $1,728,082 |
| 90 | $4,680 | $4,329 | $9,009 | $1,723,753 |
| 91 | $4,668 | $4,340 | $9,009 | $1,719,413 |
| 92 | $4,657 | $4,352 | $9,009 | $1,715,061 |
| 93 | $4,645 | $4,364 | $9,009 | $1,710,697 |
| 94 | $4,633 | $4,376 | $9,009 | $1,706,322 |
| 95 | $4,621 | $4,387 | $9,009 | $1,701,934 |
| 96 | $4,609 | $4,399 | $9,009 | $1,697,535 |
$108,105
$56,090
$52,015
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,597 | $4,411 | $9,009 | $1,693,123 |
| 98 | $4,586 | $4,423 | $9,009 | $1,688,700 |
| 99 | $4,574 | $4,435 | $9,009 | $1,684,265 |
| 100 | $4,562 | $4,447 | $9,009 | $1,679,818 |
| 101 | $4,550 | $4,459 | $9,009 | $1,675,358 |
| 102 | $4,537 | $4,471 | $9,009 | $1,670,887 |
| 103 | $4,525 | $4,483 | $9,009 | $1,666,404 |
| 104 | $4,513 | $4,496 | $9,009 | $1,661,908 |
| 105 | $4,501 | $4,508 | $9,009 | $1,657,400 |
| 106 | $4,489 | $4,520 | $9,009 | $1,652,880 |
| 107 | $4,477 | $4,532 | $9,009 | $1,648,348 |
| 108 | $4,464 | $4,544 | $9,009 | $1,643,804 |
$108,105
$54,374
$53,731
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,452 | $4,557 | $9,009 | $1,639,247 |
| 110 | $4,440 | $4,569 | $9,009 | $1,634,678 |
| 111 | $4,427 | $4,582 | $9,009 | $1,630,096 |
| 112 | $4,415 | $4,594 | $9,009 | $1,625,502 |
| 113 | $4,402 | $4,606 | $9,009 | $1,620,896 |
| 114 | $4,390 | $4,619 | $9,009 | $1,616,277 |
| 115 | $4,377 | $4,631 | $9,009 | $1,611,646 |
| 116 | $4,365 | $4,644 | $9,009 | $1,607,002 |
| 117 | $4,352 | $4,656 | $9,009 | $1,602,345 |
| 118 | $4,340 | $4,669 | $9,009 | $1,597,676 |
| 119 | $4,327 | $4,682 | $9,009 | $1,592,995 |
| 120 | $4,314 | $4,694 | $9,009 | $1,588,300 |
$108,105
$52,602
$55,504
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,302 | $4,707 | $9,009 | $1,583,593 |
| 122 | $4,289 | $4,720 | $9,009 | $1,578,873 |
| 123 | $4,276 | $4,733 | $9,009 | $1,574,140 |
| 124 | $4,263 | $4,745 | $9,009 | $1,569,395 |
| 125 | $4,250 | $4,758 | $9,009 | $1,564,637 |
| 126 | $4,238 | $4,771 | $9,009 | $1,559,865 |
| 127 | $4,225 | $4,784 | $9,009 | $1,555,081 |
| 128 | $4,212 | $4,797 | $9,009 | $1,550,284 |
| 129 | $4,199 | $4,810 | $9,009 | $1,545,474 |
| 130 | $4,186 | $4,823 | $9,009 | $1,540,651 |
| 131 | $4,173 | $4,836 | $9,009 | $1,535,815 |
| 132 | $4,159 | $4,849 | $9,009 | $1,530,966 |
$108,105
$50,771
$57,335
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,146 | $4,862 | $9,009 | $1,526,103 |
| 134 | $4,133 | $4,876 | $9,009 | $1,521,228 |
| 135 | $4,120 | $4,889 | $9,009 | $1,516,339 |
| 136 | $4,107 | $4,902 | $9,009 | $1,511,437 |
| 137 | $4,093 | $4,915 | $9,009 | $1,506,521 |
| 138 | $4,080 | $4,929 | $9,009 | $1,501,593 |
| 139 | $4,067 | $4,942 | $9,009 | $1,496,651 |
| 140 | $4,053 | $4,955 | $9,009 | $1,491,696 |
| 141 | $4,040 | $4,969 | $9,009 | $1,486,727 |
| 142 | $4,027 | $4,982 | $9,009 | $1,481,745 |
| 143 | $4,013 | $4,996 | $9,009 | $1,476,749 |
| 144 | $4,000 | $5,009 | $9,009 | $1,471,740 |
$108,105
$48,879
$59,226
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $3,986 | $5,023 | $9,009 | $1,466,717 |
| 146 | $3,972 | $5,036 | $9,009 | $1,461,680 |
| 147 | $3,959 | $5,050 | $9,009 | $1,456,630 |
| 148 | $3,945 | $5,064 | $9,009 | $1,451,567 |
| 149 | $3,931 | $5,077 | $9,009 | $1,446,489 |
| 150 | $3,918 | $5,091 | $9,009 | $1,441,398 |
| 151 | $3,904 | $5,105 | $9,009 | $1,436,293 |
| 152 | $3,890 | $5,119 | $9,009 | $1,431,174 |
| 153 | $3,876 | $5,133 | $9,009 | $1,426,042 |
| 154 | $3,862 | $5,147 | $9,009 | $1,420,895 |
| 155 | $3,848 | $5,161 | $9,009 | $1,415,734 |
| 156 | $3,834 | $5,174 | $9,009 | $1,410,560 |
$108,105
$46,926
$61,180
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $3,820 | $5,189 | $9,009 | $1,405,371 |
| 158 | $3,806 | $5,203 | $9,009 | $1,400,169 |
| 159 | $3,792 | $5,217 | $9,009 | $1,394,952 |
| 160 | $3,778 | $5,231 | $9,009 | $1,389,721 |
| 161 | $3,764 | $5,245 | $9,009 | $1,384,477 |
| 162 | $3,750 | $5,259 | $9,009 | $1,379,217 |
| 163 | $3,735 | $5,273 | $9,009 | $1,373,944 |
| 164 | $3,721 | $5,288 | $9,009 | $1,368,656 |
| 165 | $3,707 | $5,302 | $9,009 | $1,363,354 |
| 166 | $3,692 | $5,316 | $9,009 | $1,358,038 |
| 167 | $3,678 | $5,331 | $9,009 | $1,352,707 |
| 168 | $3,664 | $5,345 | $9,009 | $1,347,362 |
$108,105
$44,907
$63,198
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,649 | $5,360 | $9,009 | $1,342,002 |
| 170 | $3,635 | $5,374 | $9,009 | $1,336,628 |
| 171 | $3,620 | $5,389 | $9,009 | $1,331,239 |
| 172 | $3,605 | $5,403 | $9,009 | $1,325,836 |
| 173 | $3,591 | $5,418 | $9,009 | $1,320,418 |
| 174 | $3,576 | $5,433 | $9,009 | $1,314,986 |
| 175 | $3,561 | $5,447 | $9,009 | $1,309,538 |
| 176 | $3,547 | $5,462 | $9,009 | $1,304,076 |
| 177 | $3,532 | $5,477 | $9,009 | $1,298,599 |
| 178 | $3,517 | $5,492 | $9,009 | $1,293,107 |
| 179 | $3,502 | $5,507 | $9,009 | $1,287,601 |
| 180 | $3,487 | $5,522 | $9,009 | $1,282,079 |
$108,105
$42,823
$65,283
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,472 | $5,536 | $9,009 | $1,276,543 |
| 182 | $3,457 | $5,551 | $9,009 | $1,270,991 |
| 183 | $3,442 | $5,567 | $9,009 | $1,265,425 |
| 184 | $3,427 | $5,582 | $9,009 | $1,259,843 |
| 185 | $3,412 | $5,597 | $9,009 | $1,254,247 |
| 186 | $3,397 | $5,612 | $9,009 | $1,248,635 |
| 187 | $3,382 | $5,627 | $9,009 | $1,243,008 |
| 188 | $3,366 | $5,642 | $9,009 | $1,237,365 |
| 189 | $3,351 | $5,658 | $9,009 | $1,231,708 |
| 190 | $3,336 | $5,673 | $9,009 | $1,226,035 |
| 191 | $3,321 | $5,688 | $9,009 | $1,220,347 |
| 192 | $3,305 | $5,704 | $9,009 | $1,214,643 |
$108,105
$40,669
$67,436
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,290 | $5,719 | $9,009 | $1,208,924 |
| 194 | $3,274 | $5,735 | $9,009 | $1,203,189 |
| 195 | $3,259 | $5,750 | $9,009 | $1,197,439 |
| 196 | $3,243 | $5,766 | $9,009 | $1,191,673 |
| 197 | $3,227 | $5,781 | $9,009 | $1,185,892 |
| 198 | $3,212 | $5,797 | $9,009 | $1,180,095 |
| 199 | $3,196 | $5,813 | $9,009 | $1,174,282 |
| 200 | $3,180 | $5,828 | $9,009 | $1,168,454 |
| 201 | $3,165 | $5,844 | $9,009 | $1,162,610 |
| 202 | $3,149 | $5,860 | $9,009 | $1,156,750 |
| 203 | $3,133 | $5,876 | $9,009 | $1,150,874 |
| 204 | $3,117 | $5,892 | $9,009 | $1,144,982 |
$108,105
$38,444
$69,661
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,101 | $5,908 | $9,009 | $1,139,074 |
| 206 | $3,085 | $5,924 | $9,009 | $1,133,151 |
| 207 | $3,069 | $5,940 | $9,009 | $1,127,211 |
| 208 | $3,053 | $5,956 | $9,009 | $1,121,255 |
| 209 | $3,037 | $5,972 | $9,009 | $1,115,283 |
| 210 | $3,021 | $5,988 | $9,009 | $1,109,295 |
| 211 | $3,004 | $6,004 | $9,009 | $1,103,290 |
| 212 | $2,988 | $6,021 | $9,009 | $1,097,269 |
| 213 | $2,972 | $6,037 | $9,009 | $1,091,232 |
| 214 | $2,955 | $6,053 | $9,009 | $1,085,179 |
| 215 | $2,939 | $6,070 | $9,009 | $1,079,109 |
| 216 | $2,923 | $6,086 | $9,009 | $1,073,023 |
$108,105
$36,146
$71,959
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $2,906 | $6,103 | $9,009 | $1,066,920 |
| 218 | $2,890 | $6,119 | $9,009 | $1,060,801 |
| 219 | $2,873 | $6,136 | $9,009 | $1,054,665 |
| 220 | $2,856 | $6,152 | $9,009 | $1,048,513 |
| 221 | $2,840 | $6,169 | $9,009 | $1,042,344 |
| 222 | $2,823 | $6,186 | $9,009 | $1,036,158 |
| 223 | $2,806 | $6,203 | $9,009 | $1,029,956 |
| 224 | $2,789 | $6,219 | $9,009 | $1,023,736 |
| 225 | $2,773 | $6,236 | $9,009 | $1,017,500 |
| 226 | $2,756 | $6,253 | $9,009 | $1,011,247 |
| 227 | $2,739 | $6,270 | $9,009 | $1,004,977 |
| 228 | $2,722 | $6,287 | $9,009 | $998,690 |
$108,105
$33,772
$74,333
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,705 | $6,304 | $9,009 | $992,386 |
| 230 | $2,688 | $6,321 | $9,009 | $986,065 |
| 231 | $2,671 | $6,338 | $9,009 | $979,727 |
| 232 | $2,653 | $6,355 | $9,009 | $973,372 |
| 233 | $2,636 | $6,373 | $9,009 | $966,999 |
| 234 | $2,619 | $6,390 | $9,009 | $960,609 |
| 235 | $2,602 | $6,407 | $9,009 | $954,202 |
| 236 | $2,584 | $6,424 | $9,009 | $947,778 |
| 237 | $2,567 | $6,442 | $9,009 | $941,336 |
| 238 | $2,549 | $6,459 | $9,009 | $934,877 |
| 239 | $2,532 | $6,477 | $9,009 | $928,400 |
| 240 | $2,514 | $6,494 | $9,009 | $921,905 |
$108,105
$31,320
$76,785
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,497 | $6,512 | $9,009 | $915,394 |
| 242 | $2,479 | $6,530 | $9,009 | $908,864 |
| 243 | $2,462 | $6,547 | $9,009 | $902,317 |
| 244 | $2,444 | $6,565 | $9,009 | $895,752 |
| 245 | $2,426 | $6,583 | $9,009 | $889,169 |
| 246 | $2,408 | $6,601 | $9,009 | $882,568 |
| 247 | $2,390 | $6,618 | $9,009 | $875,950 |
| 248 | $2,372 | $6,636 | $9,009 | $869,313 |
| 249 | $2,354 | $6,654 | $9,009 | $862,659 |
| 250 | $2,336 | $6,672 | $9,009 | $855,987 |
| 251 | $2,318 | $6,690 | $9,009 | $849,296 |
| 252 | $2,300 | $6,709 | $9,009 | $842,588 |
$108,105
$28,787
$79,318
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,282 | $6,727 | $9,009 | $835,861 |
| 254 | $2,264 | $6,745 | $9,009 | $829,116 |
| 255 | $2,246 | $6,763 | $9,009 | $822,353 |
| 256 | $2,227 | $6,782 | $9,009 | $815,571 |
| 257 | $2,209 | $6,800 | $9,009 | $808,771 |
| 258 | $2,190 | $6,818 | $9,009 | $801,953 |
| 259 | $2,172 | $6,837 | $9,009 | $795,116 |
| 260 | $2,153 | $6,855 | $9,009 | $788,261 |
| 261 | $2,135 | $6,874 | $9,009 | $781,387 |
| 262 | $2,116 | $6,893 | $9,009 | $774,494 |
| 263 | $2,098 | $6,911 | $9,009 | $767,583 |
| 264 | $2,079 | $6,930 | $9,009 | $760,653 |
$108,105
$26,171
$81,934
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,060 | $6,949 | $9,009 | $753,704 |
| 266 | $2,041 | $6,967 | $9,009 | $746,737 |
| 267 | $2,022 | $6,986 | $9,009 | $739,751 |
| 268 | $2,003 | $7,005 | $9,009 | $732,745 |
| 269 | $1,985 | $7,024 | $9,009 | $725,721 |
| 270 | $1,965 | $7,043 | $9,009 | $718,678 |
| 271 | $1,946 | $7,062 | $9,009 | $711,615 |
| 272 | $1,927 | $7,081 | $9,009 | $704,534 |
| 273 | $1,908 | $7,101 | $9,009 | $697,433 |
| 274 | $1,889 | $7,120 | $9,009 | $690,313 |
| 275 | $1,870 | $7,139 | $9,009 | $683,174 |
| 276 | $1,850 | $7,159 | $9,009 | $676,016 |
$108,105
$23,468
$84,637
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,831 | $7,178 | $9,009 | $668,838 |
| 278 | $1,811 | $7,197 | $9,009 | $661,640 |
| 279 | $1,792 | $7,217 | $9,009 | $654,424 |
| 280 | $1,772 | $7,236 | $9,009 | $647,187 |
| 281 | $1,753 | $7,256 | $9,009 | $639,931 |
| 282 | $1,733 | $7,276 | $9,009 | $632,656 |
| 283 | $1,713 | $7,295 | $9,009 | $625,360 |
| 284 | $1,694 | $7,315 | $9,009 | $618,045 |
| 285 | $1,674 | $7,335 | $9,009 | $610,710 |
| 286 | $1,654 | $7,355 | $9,009 | $603,356 |
| 287 | $1,634 | $7,375 | $9,009 | $595,981 |
| 288 | $1,614 | $7,395 | $9,009 | $588,586 |
$108,105
$20,676
$87,429
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,594 | $7,415 | $9,009 | $581,172 |
| 290 | $1,574 | $7,435 | $9,009 | $573,737 |
| 291 | $1,554 | $7,455 | $9,009 | $566,282 |
| 292 | $1,534 | $7,475 | $9,009 | $558,807 |
| 293 | $1,513 | $7,495 | $9,009 | $551,311 |
| 294 | $1,493 | $7,516 | $9,009 | $543,796 |
| 295 | $1,473 | $7,536 | $9,009 | $536,260 |
| 296 | $1,452 | $7,556 | $9,009 | $528,703 |
| 297 | $1,432 | $7,577 | $9,009 | $521,127 |
| 298 | $1,411 | $7,597 | $9,009 | $513,529 |
| 299 | $1,391 | $7,618 | $9,009 | $505,911 |
| 300 | $1,370 | $7,639 | $9,009 | $498,273 |
$108,105
$17,792
$90,314
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,349 | $7,659 | $9,009 | $490,613 |
| 302 | $1,329 | $7,680 | $9,009 | $482,933 |
| 303 | $1,308 | $7,701 | $9,009 | $475,233 |
| 304 | $1,287 | $7,722 | $9,009 | $467,511 |
| 305 | $1,266 | $7,743 | $9,009 | $459,768 |
| 306 | $1,245 | $7,764 | $9,009 | $452,005 |
| 307 | $1,224 | $7,785 | $9,009 | $444,220 |
| 308 | $1,203 | $7,806 | $9,009 | $436,414 |
| 309 | $1,182 | $7,827 | $9,009 | $428,588 |
| 310 | $1,161 | $7,848 | $9,009 | $420,740 |
| 311 | $1,140 | $7,869 | $9,009 | $412,870 |
| 312 | $1,118 | $7,891 | $9,009 | $404,980 |
$108,105
$14,812
$93,293
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,097 | $7,912 | $9,009 | $397,068 |
| 314 | $1,075 | $7,933 | $9,009 | $389,134 |
| 315 | $1,054 | $7,955 | $9,009 | $381,180 |
| 316 | $1,032 | $7,976 | $9,009 | $373,203 |
| 317 | $1,011 | $7,998 | $9,009 | $365,205 |
| 318 | $989 | $8,020 | $9,009 | $357,185 |
| 319 | $967 | $8,041 | $9,009 | $349,144 |
| 320 | $946 | $8,063 | $9,009 | $341,081 |
| 321 | $924 | $8,085 | $9,009 | $332,996 |
| 322 | $902 | $8,107 | $9,009 | $324,889 |
| 323 | $880 | $8,129 | $9,009 | $316,760 |
| 324 | $858 | $8,151 | $9,009 | $308,609 |
$108,105
$11,735
$96,371
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $836 | $8,173 | $9,009 | $300,436 |
| 326 | $814 | $8,195 | $9,009 | $292,241 |
| 327 | $791 | $8,217 | $9,009 | $284,024 |
| 328 | $769 | $8,240 | $9,009 | $275,784 |
| 329 | $747 | $8,262 | $9,009 | $267,523 |
| 330 | $725 | $8,284 | $9,009 | $259,238 |
| 331 | $702 | $8,307 | $9,009 | $250,932 |
| 332 | $680 | $8,329 | $9,009 | $242,602 |
| 333 | $657 | $8,352 | $9,009 | $234,251 |
| 334 | $634 | $8,374 | $9,009 | $225,876 |
| 335 | $612 | $8,397 | $9,009 | $217,479 |
| 336 | $589 | $8,420 | $9,009 | $209,060 |
$108,105
$8,556
$99,550
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $566 | $8,443 | $9,009 | $200,617 |
| 338 | $543 | $8,465 | $9,009 | $192,152 |
| 339 | $520 | $8,488 | $9,009 | $183,663 |
| 340 | $497 | $8,511 | $9,009 | $175,152 |
| 341 | $474 | $8,534 | $9,009 | $166,617 |
| 342 | $451 | $8,558 | $9,009 | $158,060 |
| 343 | $428 | $8,581 | $9,009 | $149,479 |
| 344 | $405 | $8,604 | $9,009 | $140,875 |
| 345 | $382 | $8,627 | $9,009 | $132,248 |
| 346 | $358 | $8,651 | $9,009 | $123,598 |
| 347 | $335 | $8,674 | $9,009 | $114,923 |
| 348 | $311 | $8,698 | $9,009 | $106,226 |
$108,105
$5,272
$102,834
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $288 | $8,721 | $9,009 | $97,505 |
| 350 | $264 | $8,745 | $9,009 | $88,760 |
| 351 | $240 | $8,768 | $9,009 | $79,992 |
| 352 | $217 | $8,792 | $9,009 | $71,200 |
| 353 | $193 | $8,816 | $9,009 | $62,384 |
| 354 | $169 | $8,840 | $9,009 | $53,544 |
| 355 | $145 | $8,864 | $9,009 | $44,680 |
| 356 | $121 | $8,888 | $9,009 | $35,792 |
| 357 | $97 | $8,912 | $9,009 | $26,881 |
| 358 | $73 | $8,936 | $9,009 | $17,945 |
| 359 | $49 | $8,960 | $9,009 | $8,984 |
| 360 | $24 | $8,984 | $9,009 | $0 |
$108,105
$1,879
$106,226
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。
