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
653 呎
@11,026
827 呎
@8,706
$720 萬
$838 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $14,974 | $11,507 | $9,429 | $8,047 |
| 1.500 | $15,531 | $12,073 | $10,006 | $8,635 |
| 2.000 | $16,101 | $12,657 | $10,605 | $9,248 |
| 2.500 | $16,683 | $13,258 | $11,224 | $9,886 |
| 3.000 | $17,278 | $13,876 | $11,865 | $10,549 |
| 3.250 | $17,581 | $14,191 | $12,193 | $10,889 |
| 3.500 | $17,886 | $14,511 | $12,526 | $11,235 |
| 4.000 | $18,507 | $15,162 | $13,206 | $11,945 |
| 4.500 | $19,140 | $15,829 | $13,907 | $12,677 |
| 5.000 | $19,786 | $16,512 | $14,626 | $13,431 |
| 5.500 | $20,443 | $17,211 | $15,364 | $14,206 |
| 6.000 | $21,113 | $17,925 | $16,120 | $15,001 |
每月供款$10,889
30年
$2,502,000
$1,417,991
$3,919,991
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $6,776 | $4,113 | $10,889 | $2,497,887 |
| 2 | $6,765 | $4,124 | $10,889 | $2,493,764 |
| 3 | $6,754 | $4,135 | $10,889 | $2,489,629 |
| 4 | $6,743 | $4,146 | $10,889 | $2,485,483 |
| 5 | $6,732 | $4,157 | $10,889 | $2,481,325 |
| 6 | $6,720 | $4,169 | $10,889 | $2,477,157 |
| 7 | $6,709 | $4,180 | $10,889 | $2,472,977 |
| 8 | $6,698 | $4,191 | $10,889 | $2,468,786 |
| 9 | $6,686 | $4,203 | $10,889 | $2,464,583 |
| 10 | $6,675 | $4,214 | $10,889 | $2,460,369 |
| 11 | $6,663 | $4,225 | $10,889 | $2,456,144 |
| 12 | $6,652 | $4,237 | $10,889 | $2,451,907 |
$130,666
$80,573
$50,093
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $6,641 | $4,248 | $10,889 | $2,447,659 |
| 14 | $6,629 | $4,260 | $10,889 | $2,443,399 |
| 15 | $6,618 | $4,271 | $10,889 | $2,439,127 |
| 16 | $6,606 | $4,283 | $10,889 | $2,434,845 |
| 17 | $6,594 | $4,294 | $10,889 | $2,430,550 |
| 18 | $6,583 | $4,306 | $10,889 | $2,426,244 |
| 19 | $6,571 | $4,318 | $10,889 | $2,421,926 |
| 20 | $6,559 | $4,329 | $10,889 | $2,417,597 |
| 21 | $6,548 | $4,341 | $10,889 | $2,413,255 |
| 22 | $6,536 | $4,353 | $10,889 | $2,408,903 |
| 23 | $6,524 | $4,365 | $10,889 | $2,404,538 |
| 24 | $6,512 | $4,377 | $10,889 | $2,400,161 |
$130,666
$78,921
$51,746
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $6,500 | $4,388 | $10,889 | $2,395,773 |
| 26 | $6,489 | $4,400 | $10,889 | $2,391,372 |
| 27 | $6,477 | $4,412 | $10,889 | $2,386,960 |
| 28 | $6,465 | $4,424 | $10,889 | $2,382,536 |
| 29 | $6,453 | $4,436 | $10,889 | $2,378,100 |
| 30 | $6,441 | $4,448 | $10,889 | $2,373,652 |
| 31 | $6,429 | $4,460 | $10,889 | $2,369,191 |
| 32 | $6,417 | $4,472 | $10,889 | $2,364,719 |
| 33 | $6,404 | $4,484 | $10,889 | $2,360,235 |
| 34 | $6,392 | $4,497 | $10,889 | $2,355,738 |
| 35 | $6,380 | $4,509 | $10,889 | $2,351,229 |
| 36 | $6,368 | $4,521 | $10,889 | $2,346,709 |
$130,666
$77,214
$53,453
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,356 | $4,533 | $10,889 | $2,342,175 |
| 38 | $6,343 | $4,545 | $10,889 | $2,337,630 |
| 39 | $6,331 | $4,558 | $10,889 | $2,333,072 |
| 40 | $6,319 | $4,570 | $10,889 | $2,328,502 |
| 41 | $6,306 | $4,583 | $10,889 | $2,323,919 |
| 42 | $6,294 | $4,595 | $10,889 | $2,319,325 |
| 43 | $6,282 | $4,607 | $10,889 | $2,314,717 |
| 44 | $6,269 | $4,620 | $10,889 | $2,310,097 |
| 45 | $6,257 | $4,632 | $10,889 | $2,305,465 |
| 46 | $6,244 | $4,645 | $10,889 | $2,300,820 |
| 47 | $6,231 | $4,657 | $10,889 | $2,296,163 |
| 48 | $6,219 | $4,670 | $10,889 | $2,291,493 |
$130,666
$75,450
$55,216
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,206 | $4,683 | $10,889 | $2,286,810 |
| 50 | $6,193 | $4,695 | $10,889 | $2,282,114 |
| 51 | $6,181 | $4,708 | $10,889 | $2,277,406 |
| 52 | $6,168 | $4,721 | $10,889 | $2,272,685 |
| 53 | $6,155 | $4,734 | $10,889 | $2,267,952 |
| 54 | $6,142 | $4,746 | $10,889 | $2,263,205 |
| 55 | $6,130 | $4,759 | $10,889 | $2,258,446 |
| 56 | $6,117 | $4,772 | $10,889 | $2,253,674 |
| 57 | $6,104 | $4,785 | $10,889 | $2,248,888 |
| 58 | $6,091 | $4,798 | $10,889 | $2,244,090 |
| 59 | $6,078 | $4,811 | $10,889 | $2,239,279 |
| 60 | $6,065 | $4,824 | $10,889 | $2,234,455 |
$130,666
$73,629
$57,037
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,052 | $4,837 | $10,889 | $2,229,618 |
| 62 | $6,039 | $4,850 | $10,889 | $2,224,768 |
| 63 | $6,025 | $4,863 | $10,889 | $2,219,904 |
| 64 | $6,012 | $4,877 | $10,889 | $2,215,027 |
| 65 | $5,999 | $4,890 | $10,889 | $2,210,138 |
| 66 | $5,986 | $4,903 | $10,889 | $2,205,235 |
| 67 | $5,973 | $4,916 | $10,889 | $2,200,318 |
| 68 | $5,959 | $4,930 | $10,889 | $2,195,389 |
| 69 | $5,946 | $4,943 | $10,889 | $2,190,446 |
| 70 | $5,932 | $4,956 | $10,889 | $2,185,489 |
| 71 | $5,919 | $4,970 | $10,889 | $2,180,519 |
| 72 | $5,906 | $4,983 | $10,889 | $2,175,536 |
$130,666
$71,747
$58,919
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,892 | $4,997 | $10,889 | $2,170,539 |
| 74 | $5,879 | $5,010 | $10,889 | $2,165,529 |
| 75 | $5,865 | $5,024 | $10,889 | $2,160,505 |
| 76 | $5,851 | $5,037 | $10,889 | $2,155,468 |
| 77 | $5,838 | $5,051 | $10,889 | $2,150,416 |
| 78 | $5,824 | $5,065 | $10,889 | $2,145,352 |
| 79 | $5,810 | $5,079 | $10,889 | $2,140,273 |
| 80 | $5,797 | $5,092 | $10,889 | $2,135,181 |
| 81 | $5,783 | $5,106 | $10,889 | $2,130,075 |
| 82 | $5,769 | $5,120 | $10,889 | $2,124,955 |
| 83 | $5,755 | $5,134 | $10,889 | $2,119,821 |
| 84 | $5,741 | $5,148 | $10,889 | $2,114,673 |
$130,666
$69,804
$60,863
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $5,727 | $5,162 | $10,889 | $2,109,512 |
| 86 | $5,713 | $5,176 | $10,889 | $2,104,336 |
| 87 | $5,699 | $5,190 | $10,889 | $2,099,146 |
| 88 | $5,685 | $5,204 | $10,889 | $2,093,943 |
| 89 | $5,671 | $5,218 | $10,889 | $2,088,725 |
| 90 | $5,657 | $5,232 | $10,889 | $2,083,493 |
| 91 | $5,643 | $5,246 | $10,889 | $2,078,247 |
| 92 | $5,629 | $5,260 | $10,889 | $2,072,987 |
| 93 | $5,614 | $5,275 | $10,889 | $2,067,712 |
| 94 | $5,600 | $5,289 | $10,889 | $2,062,423 |
| 95 | $5,586 | $5,303 | $10,889 | $2,057,120 |
| 96 | $5,571 | $5,317 | $10,889 | $2,051,803 |
$130,666
$67,796
$62,870
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,557 | $5,332 | $10,889 | $2,046,471 |
| 98 | $5,543 | $5,346 | $10,889 | $2,041,125 |
| 99 | $5,528 | $5,361 | $10,889 | $2,035,764 |
| 100 | $5,514 | $5,375 | $10,889 | $2,030,388 |
| 101 | $5,499 | $5,390 | $10,889 | $2,024,999 |
| 102 | $5,484 | $5,404 | $10,889 | $2,019,594 |
| 103 | $5,470 | $5,419 | $10,889 | $2,014,175 |
| 104 | $5,455 | $5,434 | $10,889 | $2,008,741 |
| 105 | $5,440 | $5,449 | $10,889 | $2,003,293 |
| 106 | $5,426 | $5,463 | $10,889 | $1,997,829 |
| 107 | $5,411 | $5,478 | $10,889 | $1,992,351 |
| 108 | $5,396 | $5,493 | $10,889 | $1,986,858 |
$130,666
$65,722
$64,944
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,381 | $5,508 | $10,889 | $1,981,351 |
| 110 | $5,366 | $5,523 | $10,889 | $1,975,828 |
| 111 | $5,351 | $5,538 | $10,889 | $1,970,290 |
| 112 | $5,336 | $5,553 | $10,889 | $1,964,738 |
| 113 | $5,321 | $5,568 | $10,889 | $1,959,170 |
| 114 | $5,306 | $5,583 | $10,889 | $1,953,587 |
| 115 | $5,291 | $5,598 | $10,889 | $1,947,989 |
| 116 | $5,276 | $5,613 | $10,889 | $1,942,376 |
| 117 | $5,261 | $5,628 | $10,889 | $1,936,748 |
| 118 | $5,245 | $5,644 | $10,889 | $1,931,104 |
| 119 | $5,230 | $5,659 | $10,889 | $1,925,446 |
| 120 | $5,215 | $5,674 | $10,889 | $1,919,771 |
$130,666
$63,579
$67,087
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,199 | $5,689 | $10,889 | $1,914,082 |
| 122 | $5,184 | $5,705 | $10,889 | $1,908,377 |
| 123 | $5,169 | $5,720 | $10,889 | $1,902,657 |
| 124 | $5,153 | $5,736 | $10,889 | $1,896,921 |
| 125 | $5,137 | $5,751 | $10,889 | $1,891,170 |
| 126 | $5,122 | $5,767 | $10,889 | $1,885,403 |
| 127 | $5,106 | $5,783 | $10,889 | $1,879,620 |
| 128 | $5,091 | $5,798 | $10,889 | $1,873,822 |
| 129 | $5,075 | $5,814 | $10,889 | $1,868,008 |
| 130 | $5,059 | $5,830 | $10,889 | $1,862,178 |
| 131 | $5,043 | $5,845 | $10,889 | $1,856,333 |
| 132 | $5,028 | $5,861 | $10,889 | $1,850,471 |
$130,666
$61,366
$69,300
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,012 | $5,877 | $10,889 | $1,844,594 |
| 134 | $4,996 | $5,893 | $10,889 | $1,838,701 |
| 135 | $4,980 | $5,909 | $10,889 | $1,832,792 |
| 136 | $4,964 | $5,925 | $10,889 | $1,826,867 |
| 137 | $4,948 | $5,941 | $10,889 | $1,820,926 |
| 138 | $4,932 | $5,957 | $10,889 | $1,814,969 |
| 139 | $4,916 | $5,973 | $10,889 | $1,808,995 |
| 140 | $4,899 | $5,989 | $10,889 | $1,803,006 |
| 141 | $4,883 | $6,006 | $10,889 | $1,797,000 |
| 142 | $4,867 | $6,022 | $10,889 | $1,790,978 |
| 143 | $4,851 | $6,038 | $10,889 | $1,784,940 |
| 144 | $4,834 | $6,055 | $10,889 | $1,778,885 |
$130,666
$59,080
$71,586
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,818 | $6,071 | $10,889 | $1,772,814 |
| 146 | $4,801 | $6,087 | $10,889 | $1,766,727 |
| 147 | $4,785 | $6,104 | $10,889 | $1,760,623 |
| 148 | $4,768 | $6,121 | $10,889 | $1,754,502 |
| 149 | $4,752 | $6,137 | $10,889 | $1,748,365 |
| 150 | $4,735 | $6,154 | $10,889 | $1,742,211 |
| 151 | $4,718 | $6,170 | $10,889 | $1,736,041 |
| 152 | $4,702 | $6,187 | $10,889 | $1,729,854 |
| 153 | $4,685 | $6,204 | $10,889 | $1,723,650 |
| 154 | $4,668 | $6,221 | $10,889 | $1,717,430 |
| 155 | $4,651 | $6,237 | $10,889 | $1,711,192 |
| 156 | $4,634 | $6,254 | $10,889 | $1,704,938 |
$130,666
$56,719
$73,948
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,618 | $6,271 | $10,889 | $1,698,666 |
| 158 | $4,601 | $6,288 | $10,889 | $1,692,378 |
| 159 | $4,584 | $6,305 | $10,889 | $1,686,073 |
| 160 | $4,566 | $6,322 | $10,889 | $1,679,750 |
| 161 | $4,549 | $6,340 | $10,889 | $1,673,411 |
| 162 | $4,532 | $6,357 | $10,889 | $1,667,054 |
| 163 | $4,515 | $6,374 | $10,889 | $1,660,680 |
| 164 | $4,498 | $6,391 | $10,889 | $1,654,289 |
| 165 | $4,480 | $6,408 | $10,889 | $1,647,880 |
| 166 | $4,463 | $6,426 | $10,889 | $1,641,455 |
| 167 | $4,446 | $6,443 | $10,889 | $1,635,011 |
| 168 | $4,428 | $6,461 | $10,889 | $1,628,551 |
$130,666
$54,279
$76,387
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,411 | $6,478 | $10,889 | $1,622,072 |
| 170 | $4,393 | $6,496 | $10,889 | $1,615,577 |
| 171 | $4,376 | $6,513 | $10,889 | $1,609,063 |
| 172 | $4,358 | $6,531 | $10,889 | $1,602,532 |
| 173 | $4,340 | $6,549 | $10,889 | $1,595,984 |
| 174 | $4,322 | $6,566 | $10,889 | $1,589,417 |
| 175 | $4,305 | $6,584 | $10,889 | $1,582,833 |
| 176 | $4,287 | $6,602 | $10,889 | $1,576,231 |
| 177 | $4,269 | $6,620 | $10,889 | $1,569,611 |
| 178 | $4,251 | $6,638 | $10,889 | $1,562,973 |
| 179 | $4,233 | $6,656 | $10,889 | $1,556,318 |
| 180 | $4,215 | $6,674 | $10,889 | $1,549,644 |
$130,666
$51,759
$78,907
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,197 | $6,692 | $10,889 | $1,542,952 |
| 182 | $4,179 | $6,710 | $10,889 | $1,536,242 |
| 183 | $4,161 | $6,728 | $10,889 | $1,529,514 |
| 184 | $4,142 | $6,746 | $10,889 | $1,522,767 |
| 185 | $4,124 | $6,765 | $10,889 | $1,516,002 |
| 186 | $4,106 | $6,783 | $10,889 | $1,509,219 |
| 187 | $4,087 | $6,801 | $10,889 | $1,502,418 |
| 188 | $4,069 | $6,820 | $10,889 | $1,495,598 |
| 189 | $4,051 | $6,838 | $10,889 | $1,488,760 |
| 190 | $4,032 | $6,857 | $10,889 | $1,481,903 |
| 191 | $4,013 | $6,875 | $10,889 | $1,475,028 |
| 192 | $3,995 | $6,894 | $10,889 | $1,468,134 |
$130,666
$49,156
$81,510
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,976 | $6,913 | $10,889 | $1,461,221 |
| 194 | $3,957 | $6,931 | $10,889 | $1,454,290 |
| 195 | $3,939 | $6,950 | $10,889 | $1,447,339 |
| 196 | $3,920 | $6,969 | $10,889 | $1,440,371 |
| 197 | $3,901 | $6,988 | $10,889 | $1,433,383 |
| 198 | $3,882 | $7,007 | $10,889 | $1,426,376 |
| 199 | $3,863 | $7,026 | $10,889 | $1,419,350 |
| 200 | $3,844 | $7,045 | $10,889 | $1,412,305 |
| 201 | $3,825 | $7,064 | $10,889 | $1,405,241 |
| 202 | $3,806 | $7,083 | $10,889 | $1,398,158 |
| 203 | $3,787 | $7,102 | $10,889 | $1,391,056 |
| 204 | $3,767 | $7,121 | $10,889 | $1,383,935 |
$130,666
$46,467
$84,199
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,748 | $7,141 | $10,889 | $1,376,794 |
| 206 | $3,729 | $7,160 | $10,889 | $1,369,634 |
| 207 | $3,709 | $7,179 | $10,889 | $1,362,455 |
| 208 | $3,690 | $7,199 | $10,889 | $1,355,256 |
| 209 | $3,670 | $7,218 | $10,889 | $1,348,037 |
| 210 | $3,651 | $7,238 | $10,889 | $1,340,799 |
| 211 | $3,631 | $7,258 | $10,889 | $1,333,542 |
| 212 | $3,612 | $7,277 | $10,889 | $1,326,265 |
| 213 | $3,592 | $7,297 | $10,889 | $1,318,968 |
| 214 | $3,572 | $7,317 | $10,889 | $1,311,651 |
| 215 | $3,552 | $7,336 | $10,889 | $1,304,315 |
| 216 | $3,533 | $7,356 | $10,889 | $1,296,958 |
$130,666
$43,690
$86,976
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,513 | $7,376 | $10,889 | $1,289,582 |
| 218 | $3,493 | $7,396 | $10,889 | $1,282,186 |
| 219 | $3,473 | $7,416 | $10,889 | $1,274,770 |
| 220 | $3,453 | $7,436 | $10,889 | $1,267,333 |
| 221 | $3,432 | $7,457 | $10,889 | $1,259,877 |
| 222 | $3,412 | $7,477 | $10,889 | $1,252,400 |
| 223 | $3,392 | $7,497 | $10,889 | $1,244,903 |
| 224 | $3,372 | $7,517 | $10,889 | $1,237,386 |
| 225 | $3,351 | $7,538 | $10,889 | $1,229,848 |
| 226 | $3,331 | $7,558 | $10,889 | $1,222,290 |
| 227 | $3,310 | $7,578 | $10,889 | $1,214,712 |
| 228 | $3,290 | $7,599 | $10,889 | $1,207,113 |
$130,666
$40,821
$89,846
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,269 | $7,620 | $10,889 | $1,199,493 |
| 230 | $3,249 | $7,640 | $10,889 | $1,191,853 |
| 231 | $3,228 | $7,661 | $10,889 | $1,184,192 |
| 232 | $3,207 | $7,682 | $10,889 | $1,176,510 |
| 233 | $3,186 | $7,702 | $10,889 | $1,168,808 |
| 234 | $3,166 | $7,723 | $10,889 | $1,161,084 |
| 235 | $3,145 | $7,744 | $10,889 | $1,153,340 |
| 236 | $3,124 | $7,765 | $10,889 | $1,145,575 |
| 237 | $3,103 | $7,786 | $10,889 | $1,137,789 |
| 238 | $3,082 | $7,807 | $10,889 | $1,129,981 |
| 239 | $3,060 | $7,828 | $10,889 | $1,122,153 |
| 240 | $3,039 | $7,850 | $10,889 | $1,114,303 |
$130,666
$37,857
$92,810
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,018 | $7,871 | $10,889 | $1,106,432 |
| 242 | $2,997 | $7,892 | $10,889 | $1,098,540 |
| 243 | $2,975 | $7,914 | $10,889 | $1,090,626 |
| 244 | $2,954 | $7,935 | $10,889 | $1,082,691 |
| 245 | $2,932 | $7,957 | $10,889 | $1,074,735 |
| 246 | $2,911 | $7,978 | $10,889 | $1,066,756 |
| 247 | $2,889 | $8,000 | $10,889 | $1,058,757 |
| 248 | $2,867 | $8,021 | $10,889 | $1,050,735 |
| 249 | $2,846 | $8,043 | $10,889 | $1,042,692 |
| 250 | $2,824 | $8,065 | $10,889 | $1,034,627 |
| 251 | $2,802 | $8,087 | $10,889 | $1,026,541 |
| 252 | $2,780 | $8,109 | $10,889 | $1,018,432 |
$130,666
$34,795
$95,871
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,758 | $8,131 | $10,889 | $1,010,301 |
| 254 | $2,736 | $8,153 | $10,889 | $1,002,149 |
| 255 | $2,714 | $8,175 | $10,889 | $993,974 |
| 256 | $2,692 | $8,197 | $10,889 | $985,777 |
| 257 | $2,670 | $8,219 | $10,889 | $977,558 |
| 258 | $2,648 | $8,241 | $10,889 | $969,317 |
| 259 | $2,625 | $8,264 | $10,889 | $961,053 |
| 260 | $2,603 | $8,286 | $10,889 | $952,767 |
| 261 | $2,580 | $8,308 | $10,889 | $944,459 |
| 262 | $2,558 | $8,331 | $10,889 | $936,128 |
| 263 | $2,535 | $8,354 | $10,889 | $927,774 |
| 264 | $2,513 | $8,376 | $10,889 | $919,398 |
$130,666
$31,632
$99,034
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,490 | $8,399 | $10,889 | $910,999 |
| 266 | $2,467 | $8,422 | $10,889 | $902,578 |
| 267 | $2,444 | $8,444 | $10,889 | $894,133 |
| 268 | $2,422 | $8,467 | $10,889 | $885,666 |
| 269 | $2,399 | $8,490 | $10,889 | $877,176 |
| 270 | $2,376 | $8,513 | $10,889 | $868,663 |
| 271 | $2,353 | $8,536 | $10,889 | $860,126 |
| 272 | $2,330 | $8,559 | $10,889 | $851,567 |
| 273 | $2,306 | $8,583 | $10,889 | $842,985 |
| 274 | $2,283 | $8,606 | $10,889 | $834,379 |
| 275 | $2,260 | $8,629 | $10,889 | $825,750 |
| 276 | $2,236 | $8,652 | $10,889 | $817,097 |
$130,666
$28,366
$102,301
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,213 | $8,676 | $10,889 | $808,421 |
| 278 | $2,189 | $8,699 | $10,889 | $799,722 |
| 279 | $2,166 | $8,723 | $10,889 | $790,999 |
| 280 | $2,142 | $8,747 | $10,889 | $782,252 |
| 281 | $2,119 | $8,770 | $10,889 | $773,482 |
| 282 | $2,095 | $8,794 | $10,889 | $764,688 |
| 283 | $2,071 | $8,818 | $10,889 | $755,870 |
| 284 | $2,047 | $8,842 | $10,889 | $747,029 |
| 285 | $2,023 | $8,866 | $10,889 | $738,163 |
| 286 | $1,999 | $8,890 | $10,889 | $729,273 |
| 287 | $1,975 | $8,914 | $10,889 | $720,360 |
| 288 | $1,951 | $8,938 | $10,889 | $711,422 |
$130,666
$24,991
$105,676
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,927 | $8,962 | $10,889 | $702,460 |
| 290 | $1,902 | $8,986 | $10,889 | $693,473 |
| 291 | $1,878 | $9,011 | $10,889 | $684,462 |
| 292 | $1,854 | $9,035 | $10,889 | $675,427 |
| 293 | $1,829 | $9,060 | $10,889 | $666,368 |
| 294 | $1,805 | $9,084 | $10,889 | $657,284 |
| 295 | $1,780 | $9,109 | $10,889 | $648,175 |
| 296 | $1,755 | $9,133 | $10,889 | $639,042 |
| 297 | $1,731 | $9,158 | $10,889 | $629,883 |
| 298 | $1,706 | $9,183 | $10,889 | $620,701 |
| 299 | $1,681 | $9,208 | $10,889 | $611,493 |
| 300 | $1,656 | $9,233 | $10,889 | $602,260 |
$130,666
$21,505
$109,162
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,631 | $9,258 | $10,889 | $593,002 |
| 302 | $1,606 | $9,283 | $10,889 | $583,719 |
| 303 | $1,581 | $9,308 | $10,889 | $574,411 |
| 304 | $1,556 | $9,333 | $10,889 | $565,078 |
| 305 | $1,530 | $9,358 | $10,889 | $555,720 |
| 306 | $1,505 | $9,384 | $10,889 | $546,336 |
| 307 | $1,480 | $9,409 | $10,889 | $536,927 |
| 308 | $1,454 | $9,435 | $10,889 | $527,492 |
| 309 | $1,429 | $9,460 | $10,889 | $518,032 |
| 310 | $1,403 | $9,486 | $10,889 | $508,546 |
| 311 | $1,377 | $9,512 | $10,889 | $499,035 |
| 312 | $1,352 | $9,537 | $10,889 | $489,497 |
$130,666
$17,904
$112,763
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,326 | $9,563 | $10,889 | $479,934 |
| 314 | $1,300 | $9,589 | $10,889 | $470,345 |
| 315 | $1,274 | $9,615 | $10,889 | $460,730 |
| 316 | $1,248 | $9,641 | $10,889 | $451,089 |
| 317 | $1,222 | $9,667 | $10,889 | $441,422 |
| 318 | $1,196 | $9,693 | $10,889 | $431,728 |
| 319 | $1,169 | $9,720 | $10,889 | $422,009 |
| 320 | $1,143 | $9,746 | $10,889 | $412,263 |
| 321 | $1,117 | $9,772 | $10,889 | $402,491 |
| 322 | $1,090 | $9,799 | $10,889 | $392,692 |
| 323 | $1,064 | $9,825 | $10,889 | $382,867 |
| 324 | $1,037 | $9,852 | $10,889 | $373,015 |
$130,666
$14,184
$116,483
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,010 | $9,879 | $10,889 | $363,136 |
| 326 | $983 | $9,905 | $10,889 | $353,231 |
| 327 | $957 | $9,932 | $10,889 | $343,298 |
| 328 | $930 | $9,959 | $10,889 | $333,339 |
| 329 | $903 | $9,986 | $10,889 | $323,353 |
| 330 | $876 | $10,013 | $10,889 | $313,340 |
| 331 | $849 | $10,040 | $10,889 | $303,300 |
| 332 | $821 | $10,067 | $10,889 | $293,233 |
| 333 | $794 | $10,095 | $10,889 | $283,138 |
| 334 | $767 | $10,122 | $10,889 | $273,016 |
| 335 | $739 | $10,149 | $10,889 | $262,866 |
| 336 | $712 | $10,177 | $10,889 | $252,689 |
$130,666
$10,341
$120,325
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $684 | $10,204 | $10,889 | $242,485 |
| 338 | $657 | $10,232 | $10,889 | $232,253 |
| 339 | $629 | $10,260 | $10,889 | $221,993 |
| 340 | $601 | $10,288 | $10,889 | $211,705 |
| 341 | $573 | $10,315 | $10,889 | $201,390 |
| 342 | $545 | $10,343 | $10,889 | $191,046 |
| 343 | $517 | $10,371 | $10,889 | $180,675 |
| 344 | $489 | $10,400 | $10,889 | $170,275 |
| 345 | $461 | $10,428 | $10,889 | $159,848 |
| 346 | $433 | $10,456 | $10,889 | $149,392 |
| 347 | $405 | $10,484 | $10,889 | $138,908 |
| 348 | $376 | $10,513 | $10,889 | $128,395 |
$130,666
$6,372
$124,295
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $348 | $10,541 | $10,889 | $117,854 |
| 350 | $319 | $10,570 | $10,889 | $107,284 |
| 351 | $291 | $10,598 | $10,889 | $96,686 |
| 352 | $262 | $10,627 | $10,889 | $86,059 |
| 353 | $233 | $10,656 | $10,889 | $75,403 |
| 354 | $204 | $10,685 | $10,889 | $64,718 |
| 355 | $175 | $10,714 | $10,889 | $54,005 |
| 356 | $146 | $10,743 | $10,889 | $43,262 |
| 357 | $117 | $10,772 | $10,889 | $32,490 |
| 358 | $88 | $10,801 | $10,889 | $21,690 |
| 359 | $59 | $10,830 | $10,889 | $10,859 |
| 360 | $29 | $10,859 | $10,889 | $0 |
$130,666
$2,271
$128,395
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。
