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
$738 萬
$750 萬
$850 萬
$900 萬
$880 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,082 | $11,589 | $9,497 | $8,105 |
| 1.500 | $15,643 | $12,160 | $10,078 | $8,697 |
| 2.000 | $16,216 | $12,748 | $10,681 | $9,314 |
| 2.500 | $16,803 | $13,354 | $11,305 | $9,957 |
| 3.000 | $17,403 | $13,976 | $11,950 | $10,624 |
| 3.375 | $17,861 | $14,454 | $12,447 | $11,141 |
| 3.500 | $18,015 | $14,615 | $12,616 | $11,316 |
| 4.000 | $18,640 | $15,271 | $13,301 | $12,031 |
| 4.500 | $19,278 | $15,943 | $14,007 | $12,768 |
| 5.000 | $19,928 | $16,631 | $14,732 | $13,528 |
| 5.500 | $20,591 | $17,335 | $15,475 | $14,308 |
| 6.000 | $21,265 | $18,054 | $16,236 | $15,109 |
每月供款$11,141
30年
$2,520,000
$1,490,697
$4,010,697
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,088 | $4,053 | $11,141 | $2,515,947 |
| 2 | $7,076 | $4,065 | $11,141 | $2,511,882 |
| 3 | $7,065 | $4,076 | $11,141 | $2,507,806 |
| 4 | $7,053 | $4,088 | $11,141 | $2,503,718 |
| 5 | $7,042 | $4,099 | $11,141 | $2,499,619 |
| 6 | $7,030 | $4,111 | $11,141 | $2,495,508 |
| 7 | $7,019 | $4,122 | $11,141 | $2,491,386 |
| 8 | $7,007 | $4,134 | $11,141 | $2,487,252 |
| 9 | $6,995 | $4,145 | $11,141 | $2,483,107 |
| 10 | $6,984 | $4,157 | $11,141 | $2,478,950 |
| 11 | $6,972 | $4,169 | $11,141 | $2,474,781 |
| 12 | $6,960 | $4,181 | $11,141 | $2,470,601 |
$133,690
$84,291
$49,399
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $6,949 | $4,192 | $11,141 | $2,466,408 |
| 14 | $6,937 | $4,204 | $11,141 | $2,462,204 |
| 15 | $6,925 | $4,216 | $11,141 | $2,457,988 |
| 16 | $6,913 | $4,228 | $11,141 | $2,453,761 |
| 17 | $6,901 | $4,240 | $11,141 | $2,449,521 |
| 18 | $6,889 | $4,252 | $11,141 | $2,445,270 |
| 19 | $6,877 | $4,264 | $11,141 | $2,441,006 |
| 20 | $6,865 | $4,275 | $11,141 | $2,436,731 |
| 21 | $6,853 | $4,288 | $11,141 | $2,432,443 |
| 22 | $6,841 | $4,300 | $11,141 | $2,428,143 |
| 23 | $6,829 | $4,312 | $11,141 | $2,423,832 |
| 24 | $6,817 | $4,324 | $11,141 | $2,419,508 |
$133,690
$82,597
$51,093
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $6,805 | $4,336 | $11,141 | $2,415,172 |
| 26 | $6,793 | $4,348 | $11,141 | $2,410,824 |
| 27 | $6,780 | $4,360 | $11,141 | $2,406,463 |
| 28 | $6,768 | $4,373 | $11,141 | $2,402,091 |
| 29 | $6,756 | $4,385 | $11,141 | $2,397,706 |
| 30 | $6,744 | $4,397 | $11,141 | $2,393,309 |
| 31 | $6,731 | $4,410 | $11,141 | $2,388,899 |
| 32 | $6,719 | $4,422 | $11,141 | $2,384,477 |
| 33 | $6,706 | $4,434 | $11,141 | $2,380,042 |
| 34 | $6,694 | $4,447 | $11,141 | $2,375,595 |
| 35 | $6,681 | $4,459 | $11,141 | $2,371,136 |
| 36 | $6,669 | $4,472 | $11,141 | $2,366,664 |
$133,690
$80,846
$52,844
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,656 | $4,485 | $11,141 | $2,362,179 |
| 38 | $6,644 | $4,497 | $11,141 | $2,357,682 |
| 39 | $6,631 | $4,510 | $11,141 | $2,353,172 |
| 40 | $6,618 | $4,523 | $11,141 | $2,348,650 |
| 41 | $6,606 | $4,535 | $11,141 | $2,344,115 |
| 42 | $6,593 | $4,548 | $11,141 | $2,339,567 |
| 43 | $6,580 | $4,561 | $11,141 | $2,335,006 |
| 44 | $6,567 | $4,574 | $11,141 | $2,330,432 |
| 45 | $6,554 | $4,586 | $11,141 | $2,325,846 |
| 46 | $6,541 | $4,599 | $11,141 | $2,321,246 |
| 47 | $6,529 | $4,612 | $11,141 | $2,316,634 |
| 48 | $6,516 | $4,625 | $11,141 | $2,312,009 |
$133,690
$79,035
$54,655
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,503 | $4,638 | $11,141 | $2,307,370 |
| 50 | $6,489 | $4,651 | $11,141 | $2,302,719 |
| 51 | $6,476 | $4,664 | $11,141 | $2,298,055 |
| 52 | $6,463 | $4,678 | $11,141 | $2,293,377 |
| 53 | $6,450 | $4,691 | $11,141 | $2,288,686 |
| 54 | $6,437 | $4,704 | $11,141 | $2,283,982 |
| 55 | $6,424 | $4,717 | $11,141 | $2,279,265 |
| 56 | $6,410 | $4,730 | $11,141 | $2,274,535 |
| 57 | $6,397 | $4,744 | $11,141 | $2,269,791 |
| 58 | $6,384 | $4,757 | $11,141 | $2,265,034 |
| 59 | $6,370 | $4,770 | $11,141 | $2,260,264 |
| 60 | $6,357 | $4,784 | $11,141 | $2,255,480 |
$133,690
$77,161
$56,529
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,344 | $4,797 | $11,141 | $2,250,683 |
| 62 | $6,330 | $4,811 | $11,141 | $2,245,872 |
| 63 | $6,317 | $4,824 | $11,141 | $2,241,048 |
| 64 | $6,303 | $4,838 | $11,141 | $2,236,210 |
| 65 | $6,289 | $4,851 | $11,141 | $2,231,358 |
| 66 | $6,276 | $4,865 | $11,141 | $2,226,493 |
| 67 | $6,262 | $4,879 | $11,141 | $2,221,614 |
| 68 | $6,248 | $4,893 | $11,141 | $2,216,722 |
| 69 | $6,235 | $4,906 | $11,141 | $2,211,815 |
| 70 | $6,221 | $4,920 | $11,141 | $2,206,895 |
| 71 | $6,207 | $4,934 | $11,141 | $2,201,961 |
| 72 | $6,193 | $4,948 | $11,141 | $2,197,014 |
$133,690
$75,224
$58,466
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,179 | $4,962 | $11,141 | $2,192,052 |
| 74 | $6,165 | $4,976 | $11,141 | $2,187,076 |
| 75 | $6,151 | $4,990 | $11,141 | $2,182,087 |
| 76 | $6,137 | $5,004 | $11,141 | $2,177,083 |
| 77 | $6,123 | $5,018 | $11,141 | $2,172,065 |
| 78 | $6,109 | $5,032 | $11,141 | $2,167,033 |
| 79 | $6,095 | $5,046 | $11,141 | $2,161,987 |
| 80 | $6,081 | $5,060 | $11,141 | $2,156,927 |
| 81 | $6,066 | $5,074 | $11,141 | $2,151,852 |
| 82 | $6,052 | $5,089 | $11,141 | $2,146,764 |
| 83 | $6,038 | $5,103 | $11,141 | $2,141,661 |
| 84 | $6,023 | $5,117 | $11,141 | $2,136,543 |
$133,690
$73,220
$60,470
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,009 | $5,132 | $11,141 | $2,131,411 |
| 86 | $5,995 | $5,146 | $11,141 | $2,126,265 |
| 87 | $5,980 | $5,161 | $11,141 | $2,121,105 |
| 88 | $5,966 | $5,175 | $11,141 | $2,115,929 |
| 89 | $5,951 | $5,190 | $11,141 | $2,110,740 |
| 90 | $5,936 | $5,204 | $11,141 | $2,105,535 |
| 91 | $5,922 | $5,219 | $11,141 | $2,100,316 |
| 92 | $5,907 | $5,234 | $11,141 | $2,095,082 |
| 93 | $5,892 | $5,248 | $11,141 | $2,089,834 |
| 94 | $5,878 | $5,263 | $11,141 | $2,084,571 |
| 95 | $5,863 | $5,278 | $11,141 | $2,079,293 |
| 96 | $5,848 | $5,293 | $11,141 | $2,074,000 |
$133,690
$71,147
$62,543
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,833 | $5,308 | $11,141 | $2,068,692 |
| 98 | $5,818 | $5,323 | $11,141 | $2,063,370 |
| 99 | $5,803 | $5,338 | $11,141 | $2,058,032 |
| 100 | $5,788 | $5,353 | $11,141 | $2,052,680 |
| 101 | $5,773 | $5,368 | $11,141 | $2,047,312 |
| 102 | $5,758 | $5,383 | $11,141 | $2,041,929 |
| 103 | $5,743 | $5,398 | $11,141 | $2,036,531 |
| 104 | $5,728 | $5,413 | $11,141 | $2,031,118 |
| 105 | $5,713 | $5,428 | $11,141 | $2,025,690 |
| 106 | $5,697 | $5,444 | $11,141 | $2,020,246 |
| 107 | $5,682 | $5,459 | $11,141 | $2,014,787 |
| 108 | $5,667 | $5,474 | $11,141 | $2,009,313 |
$133,690
$69,003
$64,687
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,651 | $5,490 | $11,141 | $2,003,824 |
| 110 | $5,636 | $5,505 | $11,141 | $1,998,319 |
| 111 | $5,620 | $5,521 | $11,141 | $1,992,798 |
| 112 | $5,605 | $5,536 | $11,141 | $1,987,262 |
| 113 | $5,589 | $5,552 | $11,141 | $1,981,710 |
| 114 | $5,574 | $5,567 | $11,141 | $1,976,143 |
| 115 | $5,558 | $5,583 | $11,141 | $1,970,560 |
| 116 | $5,542 | $5,599 | $11,141 | $1,964,961 |
| 117 | $5,526 | $5,614 | $11,141 | $1,959,347 |
| 118 | $5,511 | $5,630 | $11,141 | $1,953,717 |
| 119 | $5,495 | $5,646 | $11,141 | $1,948,071 |
| 120 | $5,479 | $5,662 | $11,141 | $1,942,409 |
$133,690
$66,786
$66,904
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,463 | $5,678 | $11,141 | $1,936,731 |
| 122 | $5,447 | $5,694 | $11,141 | $1,931,037 |
| 123 | $5,431 | $5,710 | $11,141 | $1,925,328 |
| 124 | $5,415 | $5,726 | $11,141 | $1,919,602 |
| 125 | $5,399 | $5,742 | $11,141 | $1,913,860 |
| 126 | $5,383 | $5,758 | $11,141 | $1,908,102 |
| 127 | $5,367 | $5,774 | $11,141 | $1,902,327 |
| 128 | $5,350 | $5,791 | $11,141 | $1,896,537 |
| 129 | $5,334 | $5,807 | $11,141 | $1,890,730 |
| 130 | $5,318 | $5,823 | $11,141 | $1,884,907 |
| 131 | $5,301 | $5,840 | $11,141 | $1,879,067 |
| 132 | $5,285 | $5,856 | $11,141 | $1,873,212 |
$133,690
$64,492
$69,197
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,268 | $5,872 | $11,141 | $1,867,339 |
| 134 | $5,252 | $5,889 | $11,141 | $1,861,450 |
| 135 | $5,235 | $5,905 | $11,141 | $1,855,545 |
| 136 | $5,219 | $5,922 | $11,141 | $1,849,623 |
| 137 | $5,202 | $5,939 | $11,141 | $1,843,684 |
| 138 | $5,185 | $5,955 | $11,141 | $1,837,728 |
| 139 | $5,169 | $5,972 | $11,141 | $1,831,756 |
| 140 | $5,152 | $5,989 | $11,141 | $1,825,767 |
| 141 | $5,135 | $6,006 | $11,141 | $1,819,761 |
| 142 | $5,118 | $6,023 | $11,141 | $1,813,739 |
| 143 | $5,101 | $6,040 | $11,141 | $1,807,699 |
| 144 | $5,084 | $6,057 | $11,141 | $1,801,642 |
$133,690
$62,121
$71,569
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,067 | $6,074 | $11,141 | $1,795,568 |
| 146 | $5,050 | $6,091 | $11,141 | $1,789,478 |
| 147 | $5,033 | $6,108 | $11,141 | $1,783,370 |
| 148 | $5,016 | $6,125 | $11,141 | $1,777,245 |
| 149 | $4,999 | $6,142 | $11,141 | $1,771,102 |
| 150 | $4,981 | $6,160 | $11,141 | $1,764,943 |
| 151 | $4,964 | $6,177 | $11,141 | $1,758,766 |
| 152 | $4,947 | $6,194 | $11,141 | $1,752,572 |
| 153 | $4,929 | $6,212 | $11,141 | $1,746,360 |
| 154 | $4,912 | $6,229 | $11,141 | $1,740,131 |
| 155 | $4,894 | $6,247 | $11,141 | $1,733,884 |
| 156 | $4,877 | $6,264 | $11,141 | $1,727,620 |
$133,690
$59,667
$74,023
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,859 | $6,282 | $11,141 | $1,721,338 |
| 158 | $4,841 | $6,300 | $11,141 | $1,715,038 |
| 159 | $4,824 | $6,317 | $11,141 | $1,708,721 |
| 160 | $4,806 | $6,335 | $11,141 | $1,702,386 |
| 161 | $4,788 | $6,353 | $11,141 | $1,696,033 |
| 162 | $4,770 | $6,371 | $11,141 | $1,689,662 |
| 163 | $4,752 | $6,389 | $11,141 | $1,683,274 |
| 164 | $4,734 | $6,407 | $11,141 | $1,676,867 |
| 165 | $4,716 | $6,425 | $11,141 | $1,670,442 |
| 166 | $4,698 | $6,443 | $11,141 | $1,664,000 |
| 167 | $4,680 | $6,461 | $11,141 | $1,657,539 |
| 168 | $4,662 | $6,479 | $11,141 | $1,651,060 |
$133,690
$57,130
$76,560
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,644 | $6,497 | $11,141 | $1,644,563 |
| 170 | $4,625 | $6,515 | $11,141 | $1,638,047 |
| 171 | $4,607 | $6,534 | $11,141 | $1,631,513 |
| 172 | $4,589 | $6,552 | $11,141 | $1,624,961 |
| 173 | $4,570 | $6,571 | $11,141 | $1,618,390 |
| 174 | $4,552 | $6,589 | $11,141 | $1,611,801 |
| 175 | $4,533 | $6,608 | $11,141 | $1,605,194 |
| 176 | $4,515 | $6,626 | $11,141 | $1,598,568 |
| 177 | $4,496 | $6,645 | $11,141 | $1,591,923 |
| 178 | $4,477 | $6,664 | $11,141 | $1,585,259 |
| 179 | $4,459 | $6,682 | $11,141 | $1,578,577 |
| 180 | $4,440 | $6,701 | $11,141 | $1,571,876 |
$133,690
$54,506
$79,184
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,421 | $6,720 | $11,141 | $1,565,156 |
| 182 | $4,402 | $6,739 | $11,141 | $1,558,417 |
| 183 | $4,383 | $6,758 | $11,141 | $1,551,659 |
| 184 | $4,364 | $6,777 | $11,141 | $1,544,882 |
| 185 | $4,345 | $6,796 | $11,141 | $1,538,087 |
| 186 | $4,326 | $6,815 | $11,141 | $1,531,272 |
| 187 | $4,307 | $6,834 | $11,141 | $1,524,438 |
| 188 | $4,287 | $6,853 | $11,141 | $1,517,584 |
| 189 | $4,268 | $6,873 | $11,141 | $1,510,712 |
| 190 | $4,249 | $6,892 | $11,141 | $1,503,820 |
| 191 | $4,229 | $6,911 | $11,141 | $1,496,908 |
| 192 | $4,210 | $6,931 | $11,141 | $1,489,978 |
$133,690
$51,792
$81,898
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,191 | $6,950 | $11,141 | $1,483,027 |
| 194 | $4,171 | $6,970 | $11,141 | $1,476,057 |
| 195 | $4,151 | $6,989 | $11,141 | $1,469,068 |
| 196 | $4,132 | $7,009 | $11,141 | $1,462,059 |
| 197 | $4,112 | $7,029 | $11,141 | $1,455,030 |
| 198 | $4,092 | $7,049 | $11,141 | $1,447,982 |
| 199 | $4,072 | $7,068 | $11,141 | $1,440,913 |
| 200 | $4,053 | $7,088 | $11,141 | $1,433,825 |
| 201 | $4,033 | $7,108 | $11,141 | $1,426,717 |
| 202 | $4,013 | $7,128 | $11,141 | $1,419,589 |
| 203 | $3,993 | $7,148 | $11,141 | $1,412,440 |
| 204 | $3,972 | $7,168 | $11,141 | $1,405,272 |
$133,690
$48,984
$84,705
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,952 | $7,188 | $11,141 | $1,398,084 |
| 206 | $3,932 | $7,209 | $11,141 | $1,390,875 |
| 207 | $3,912 | $7,229 | $11,141 | $1,383,646 |
| 208 | $3,892 | $7,249 | $11,141 | $1,376,397 |
| 209 | $3,871 | $7,270 | $11,141 | $1,369,127 |
| 210 | $3,851 | $7,290 | $11,141 | $1,361,837 |
| 211 | $3,830 | $7,311 | $11,141 | $1,354,526 |
| 212 | $3,810 | $7,331 | $11,141 | $1,347,195 |
| 213 | $3,789 | $7,352 | $11,141 | $1,339,843 |
| 214 | $3,768 | $7,373 | $11,141 | $1,332,470 |
| 215 | $3,748 | $7,393 | $11,141 | $1,325,077 |
| 216 | $3,727 | $7,414 | $11,141 | $1,317,663 |
$133,690
$46,081
$87,609
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,706 | $7,435 | $11,141 | $1,310,228 |
| 218 | $3,685 | $7,456 | $11,141 | $1,302,772 |
| 219 | $3,664 | $7,477 | $11,141 | $1,295,296 |
| 220 | $3,643 | $7,498 | $11,141 | $1,287,798 |
| 221 | $3,622 | $7,519 | $11,141 | $1,280,279 |
| 222 | $3,601 | $7,540 | $11,141 | $1,272,739 |
| 223 | $3,580 | $7,561 | $11,141 | $1,265,178 |
| 224 | $3,558 | $7,583 | $11,141 | $1,257,595 |
| 225 | $3,537 | $7,604 | $11,141 | $1,249,991 |
| 226 | $3,516 | $7,625 | $11,141 | $1,242,366 |
| 227 | $3,494 | $7,647 | $11,141 | $1,234,719 |
| 228 | $3,473 | $7,668 | $11,141 | $1,227,051 |
$133,690
$43,078
$90,612
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,451 | $7,690 | $11,141 | $1,219,362 |
| 230 | $3,429 | $7,711 | $11,141 | $1,211,650 |
| 231 | $3,408 | $7,733 | $11,141 | $1,203,917 |
| 232 | $3,386 | $7,755 | $11,141 | $1,196,162 |
| 233 | $3,364 | $7,777 | $11,141 | $1,188,386 |
| 234 | $3,342 | $7,798 | $11,141 | $1,180,587 |
| 235 | $3,320 | $7,820 | $11,141 | $1,172,767 |
| 236 | $3,298 | $7,842 | $11,141 | $1,164,924 |
| 237 | $3,276 | $7,864 | $11,141 | $1,157,060 |
| 238 | $3,254 | $7,887 | $11,141 | $1,149,173 |
| 239 | $3,232 | $7,909 | $11,141 | $1,141,264 |
| 240 | $3,210 | $7,931 | $11,141 | $1,133,333 |
$133,690
$39,972
$93,718
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,188 | $7,953 | $11,141 | $1,125,380 |
| 242 | $3,165 | $7,976 | $11,141 | $1,117,404 |
| 243 | $3,143 | $7,998 | $11,141 | $1,109,406 |
| 244 | $3,120 | $8,021 | $11,141 | $1,101,386 |
| 245 | $3,098 | $8,043 | $11,141 | $1,093,343 |
| 246 | $3,075 | $8,066 | $11,141 | $1,085,277 |
| 247 | $3,052 | $8,088 | $11,141 | $1,077,188 |
| 248 | $3,030 | $8,111 | $11,141 | $1,069,077 |
| 249 | $3,007 | $8,134 | $11,141 | $1,060,943 |
| 250 | $2,984 | $8,157 | $11,141 | $1,052,786 |
| 251 | $2,961 | $8,180 | $11,141 | $1,044,606 |
| 252 | $2,938 | $8,203 | $11,141 | $1,036,403 |
$133,690
$36,760
$96,930
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,915 | $8,226 | $11,141 | $1,028,177 |
| 254 | $2,892 | $8,249 | $11,141 | $1,019,928 |
| 255 | $2,869 | $8,272 | $11,141 | $1,011,656 |
| 256 | $2,845 | $8,296 | $11,141 | $1,003,360 |
| 257 | $2,822 | $8,319 | $11,141 | $995,042 |
| 258 | $2,799 | $8,342 | $11,141 | $986,699 |
| 259 | $2,775 | $8,366 | $11,141 | $978,334 |
| 260 | $2,752 | $8,389 | $11,141 | $969,944 |
| 261 | $2,728 | $8,413 | $11,141 | $961,531 |
| 262 | $2,704 | $8,437 | $11,141 | $953,095 |
| 263 | $2,681 | $8,460 | $11,141 | $944,635 |
| 264 | $2,657 | $8,484 | $11,141 | $936,151 |
$133,690
$33,437
$100,253
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,633 | $8,508 | $11,141 | $927,643 |
| 266 | $2,609 | $8,532 | $11,141 | $919,111 |
| 267 | $2,585 | $8,556 | $11,141 | $910,555 |
| 268 | $2,561 | $8,580 | $11,141 | $901,975 |
| 269 | $2,537 | $8,604 | $11,141 | $893,371 |
| 270 | $2,513 | $8,628 | $11,141 | $884,743 |
| 271 | $2,488 | $8,652 | $11,141 | $876,091 |
| 272 | $2,464 | $8,677 | $11,141 | $867,414 |
| 273 | $2,440 | $8,701 | $11,141 | $858,712 |
| 274 | $2,415 | $8,726 | $11,141 | $849,987 |
| 275 | $2,391 | $8,750 | $11,141 | $841,237 |
| 276 | $2,366 | $8,775 | $11,141 | $832,462 |
$133,690
$30,001
$103,689
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,341 | $8,800 | $11,141 | $823,662 |
| 278 | $2,317 | $8,824 | $11,141 | $814,838 |
| 279 | $2,292 | $8,849 | $11,141 | $805,989 |
| 280 | $2,267 | $8,874 | $11,141 | $797,115 |
| 281 | $2,242 | $8,899 | $11,141 | $788,216 |
| 282 | $2,217 | $8,924 | $11,141 | $779,292 |
| 283 | $2,192 | $8,949 | $11,141 | $770,343 |
| 284 | $2,167 | $8,974 | $11,141 | $761,369 |
| 285 | $2,141 | $8,999 | $11,141 | $752,369 |
| 286 | $2,116 | $9,025 | $11,141 | $743,344 |
| 287 | $2,091 | $9,050 | $11,141 | $734,294 |
| 288 | $2,065 | $9,076 | $11,141 | $725,219 |
$133,690
$26,447
$107,243
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,040 | $9,101 | $11,141 | $716,117 |
| 290 | $2,014 | $9,127 | $11,141 | $706,991 |
| 291 | $1,988 | $9,152 | $11,141 | $697,838 |
| 292 | $1,963 | $9,178 | $11,141 | $688,660 |
| 293 | $1,937 | $9,204 | $11,141 | $679,456 |
| 294 | $1,911 | $9,230 | $11,141 | $670,226 |
| 295 | $1,885 | $9,256 | $11,141 | $660,970 |
| 296 | $1,859 | $9,282 | $11,141 | $651,689 |
| 297 | $1,833 | $9,308 | $11,141 | $642,381 |
| 298 | $1,807 | $9,334 | $11,141 | $633,047 |
| 299 | $1,780 | $9,360 | $11,141 | $623,686 |
| 300 | $1,754 | $9,387 | $11,141 | $614,299 |
$133,690
$22,771
$110,919
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,728 | $9,413 | $11,141 | $604,886 |
| 302 | $1,701 | $9,440 | $11,141 | $595,447 |
| 303 | $1,675 | $9,466 | $11,141 | $585,981 |
| 304 | $1,648 | $9,493 | $11,141 | $576,488 |
| 305 | $1,621 | $9,519 | $11,141 | $566,968 |
| 306 | $1,595 | $9,546 | $11,141 | $557,422 |
| 307 | $1,568 | $9,573 | $11,141 | $547,849 |
| 308 | $1,541 | $9,600 | $11,141 | $538,249 |
| 309 | $1,514 | $9,627 | $11,141 | $528,622 |
| 310 | $1,487 | $9,654 | $11,141 | $518,968 |
| 311 | $1,460 | $9,681 | $11,141 | $509,287 |
| 312 | $1,432 | $9,708 | $11,141 | $499,578 |
$133,690
$18,969
$114,721
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,405 | $9,736 | $11,141 | $489,843 |
| 314 | $1,378 | $9,763 | $11,141 | $480,079 |
| 315 | $1,350 | $9,791 | $11,141 | $470,289 |
| 316 | $1,323 | $9,818 | $11,141 | $460,471 |
| 317 | $1,295 | $9,846 | $11,141 | $450,625 |
| 318 | $1,267 | $9,873 | $11,141 | $440,752 |
| 319 | $1,240 | $9,901 | $11,141 | $430,850 |
| 320 | $1,212 | $9,929 | $11,141 | $420,921 |
| 321 | $1,184 | $9,957 | $11,141 | $410,964 |
| 322 | $1,156 | $9,985 | $11,141 | $400,979 |
| 323 | $1,128 | $10,013 | $11,141 | $390,966 |
| 324 | $1,100 | $10,041 | $11,141 | $380,925 |
$133,690
$15,037
$118,653
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,071 | $10,069 | $11,141 | $370,856 |
| 326 | $1,043 | $10,098 | $11,141 | $360,758 |
| 327 | $1,015 | $10,126 | $11,141 | $350,632 |
| 328 | $986 | $10,155 | $11,141 | $340,477 |
| 329 | $958 | $10,183 | $11,141 | $330,294 |
| 330 | $929 | $10,212 | $11,141 | $320,082 |
| 331 | $900 | $10,241 | $11,141 | $309,841 |
| 332 | $871 | $10,269 | $11,141 | $299,572 |
| 333 | $843 | $10,298 | $11,141 | $289,274 |
| 334 | $814 | $10,327 | $11,141 | $278,946 |
| 335 | $785 | $10,356 | $11,141 | $268,590 |
| 336 | $755 | $10,385 | $11,141 | $258,205 |
$133,690
$10,969
$122,720
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $726 | $10,415 | $11,141 | $247,790 |
| 338 | $697 | $10,444 | $11,141 | $237,346 |
| 339 | $668 | $10,473 | $11,141 | $226,873 |
| 340 | $638 | $10,503 | $11,141 | $216,370 |
| 341 | $609 | $10,532 | $11,141 | $205,838 |
| 342 | $579 | $10,562 | $11,141 | $195,276 |
| 343 | $549 | $10,592 | $11,141 | $184,684 |
| 344 | $519 | $10,621 | $11,141 | $174,063 |
| 345 | $490 | $10,651 | $11,141 | $163,412 |
| 346 | $460 | $10,681 | $11,141 | $152,730 |
| 347 | $430 | $10,711 | $11,141 | $142,019 |
| 348 | $399 | $10,741 | $11,141 | $131,278 |
$133,690
$6,763
$126,927
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $369 | $10,772 | $11,141 | $120,506 |
| 350 | $339 | $10,802 | $11,141 | $109,704 |
| 351 | $309 | $10,832 | $11,141 | $98,872 |
| 352 | $278 | $10,863 | $11,141 | $88,009 |
| 353 | $248 | $10,893 | $11,141 | $77,116 |
| 354 | $217 | $10,924 | $11,141 | $66,192 |
| 355 | $186 | $10,955 | $11,141 | $55,237 |
| 356 | $155 | $10,985 | $11,141 | $44,252 |
| 357 | $124 | $11,016 | $11,141 | $33,235 |
| 358 | $93 | $11,047 | $11,141 | $22,188 |
| 359 | $62 | $11,078 | $11,141 | $11,110 |
| 360 | $31 | $11,110 | $11,141 | $0 |
$133,690
$2,412
$131,278
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。
