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
$720 萬
660 呎
@11,742
898 呎
@8,630
$775 萬
$780 萬
$730 萬
$740 萬
788 呎
@10,914
977 呎
@8,802
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,405 | $11,838 | $9,701 | $8,279 |
| 1.500 | $15,978 | $12,421 | $10,294 | $8,883 |
| 2.000 | $16,564 | $13,021 | $10,910 | $9,514 |
| 2.500 | $17,163 | $13,640 | $11,547 | $10,170 |
| 3.000 | $17,776 | $14,275 | $12,206 | $10,852 |
| 3.375 | $18,243 | $14,763 | $12,714 | $11,380 |
| 3.500 | $18,401 | $14,928 | $12,886 | $11,558 |
| 4.000 | $19,040 | $15,598 | $13,587 | $12,289 |
| 4.500 | $19,691 | $16,284 | $14,307 | $13,042 |
| 5.000 | $20,355 | $16,987 | $15,047 | $13,818 |
| 5.500 | $21,032 | $17,706 | $15,807 | $14,615 |
| 6.000 | $21,721 | $18,441 | $16,584 | $15,432 |
每月供款$11,380
30年
$2,574,000
$1,522,641
$4,096,641
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,239 | $4,140 | $11,380 | $2,569,860 |
| 2 | $7,228 | $4,152 | $11,380 | $2,565,708 |
| 3 | $7,216 | $4,164 | $11,380 | $2,561,544 |
| 4 | $7,204 | $4,175 | $11,380 | $2,557,369 |
| 5 | $7,193 | $4,187 | $11,380 | $2,553,182 |
| 6 | $7,181 | $4,199 | $11,380 | $2,548,984 |
| 7 | $7,169 | $4,211 | $11,380 | $2,544,773 |
| 8 | $7,157 | $4,222 | $11,380 | $2,540,551 |
| 9 | $7,145 | $4,234 | $11,380 | $2,536,316 |
| 10 | $7,133 | $4,246 | $11,380 | $2,532,070 |
| 11 | $7,121 | $4,258 | $11,380 | $2,527,812 |
| 12 | $7,109 | $4,270 | $11,380 | $2,523,542 |
$136,555
$86,097
$50,458
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,097 | $4,282 | $11,380 | $2,519,260 |
| 14 | $7,085 | $4,294 | $11,380 | $2,514,966 |
| 15 | $7,073 | $4,306 | $11,380 | $2,510,660 |
| 16 | $7,061 | $4,318 | $11,380 | $2,506,341 |
| 17 | $7,049 | $4,330 | $11,380 | $2,502,011 |
| 18 | $7,037 | $4,343 | $11,380 | $2,497,668 |
| 19 | $7,025 | $4,355 | $11,380 | $2,493,313 |
| 20 | $7,012 | $4,367 | $11,380 | $2,488,946 |
| 21 | $7,000 | $4,379 | $11,380 | $2,484,567 |
| 22 | $6,988 | $4,392 | $11,380 | $2,480,175 |
| 23 | $6,975 | $4,404 | $11,380 | $2,475,771 |
| 24 | $6,963 | $4,416 | $11,380 | $2,471,355 |
$136,555
$84,367
$52,187
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $6,951 | $4,429 | $11,380 | $2,466,926 |
| 26 | $6,938 | $4,441 | $11,380 | $2,462,484 |
| 27 | $6,926 | $4,454 | $11,380 | $2,458,031 |
| 28 | $6,913 | $4,466 | $11,380 | $2,453,564 |
| 29 | $6,901 | $4,479 | $11,380 | $2,449,085 |
| 30 | $6,888 | $4,492 | $11,380 | $2,444,594 |
| 31 | $6,875 | $4,504 | $11,380 | $2,440,090 |
| 32 | $6,863 | $4,517 | $11,380 | $2,435,573 |
| 33 | $6,850 | $4,530 | $11,380 | $2,431,043 |
| 34 | $6,837 | $4,542 | $11,380 | $2,426,501 |
| 35 | $6,825 | $4,555 | $11,380 | $2,421,946 |
| 36 | $6,812 | $4,568 | $11,380 | $2,417,378 |
$136,555
$82,578
$53,976
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,799 | $4,581 | $11,380 | $2,412,798 |
| 38 | $6,786 | $4,594 | $11,380 | $2,408,204 |
| 39 | $6,773 | $4,606 | $11,380 | $2,403,598 |
| 40 | $6,760 | $4,619 | $11,380 | $2,398,978 |
| 41 | $6,747 | $4,632 | $11,380 | $2,394,346 |
| 42 | $6,734 | $4,645 | $11,380 | $2,389,700 |
| 43 | $6,721 | $4,659 | $11,380 | $2,385,042 |
| 44 | $6,708 | $4,672 | $11,380 | $2,380,370 |
| 45 | $6,695 | $4,685 | $11,380 | $2,375,685 |
| 46 | $6,682 | $4,698 | $11,380 | $2,370,987 |
| 47 | $6,668 | $4,711 | $11,380 | $2,366,276 |
| 48 | $6,655 | $4,724 | $11,380 | $2,361,552 |
$136,555
$80,728
$55,826
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,642 | $4,738 | $11,380 | $2,356,814 |
| 50 | $6,629 | $4,751 | $11,380 | $2,352,063 |
| 51 | $6,615 | $4,764 | $11,380 | $2,347,299 |
| 52 | $6,602 | $4,778 | $11,380 | $2,342,521 |
| 53 | $6,588 | $4,791 | $11,380 | $2,337,730 |
| 54 | $6,575 | $4,805 | $11,380 | $2,332,925 |
| 55 | $6,561 | $4,818 | $11,380 | $2,328,107 |
| 56 | $6,548 | $4,832 | $11,380 | $2,323,275 |
| 57 | $6,534 | $4,845 | $11,380 | $2,318,430 |
| 58 | $6,521 | $4,859 | $11,380 | $2,313,571 |
| 59 | $6,507 | $4,873 | $11,380 | $2,308,698 |
| 60 | $6,493 | $4,886 | $11,380 | $2,303,812 |
$136,555
$78,815
$57,740
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,479 | $4,900 | $11,380 | $2,298,912 |
| 62 | $6,466 | $4,914 | $11,380 | $2,293,998 |
| 63 | $6,452 | $4,928 | $11,380 | $2,289,070 |
| 64 | $6,438 | $4,942 | $11,380 | $2,284,129 |
| 65 | $6,424 | $4,955 | $11,380 | $2,279,173 |
| 66 | $6,410 | $4,969 | $11,380 | $2,274,204 |
| 67 | $6,396 | $4,983 | $11,380 | $2,269,220 |
| 68 | $6,382 | $4,997 | $11,380 | $2,264,223 |
| 69 | $6,368 | $5,011 | $11,380 | $2,259,212 |
| 70 | $6,354 | $5,026 | $11,380 | $2,254,186 |
| 71 | $6,340 | $5,040 | $11,380 | $2,249,146 |
| 72 | $6,326 | $5,054 | $11,380 | $2,244,093 |
$136,555
$76,835
$59,719
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,312 | $5,068 | $11,380 | $2,239,024 |
| 74 | $6,297 | $5,082 | $11,380 | $2,233,942 |
| 75 | $6,283 | $5,097 | $11,380 | $2,228,846 |
| 76 | $6,269 | $5,111 | $11,380 | $2,223,735 |
| 77 | $6,254 | $5,125 | $11,380 | $2,218,609 |
| 78 | $6,240 | $5,140 | $11,380 | $2,213,470 |
| 79 | $6,225 | $5,154 | $11,380 | $2,208,315 |
| 80 | $6,211 | $5,169 | $11,380 | $2,203,147 |
| 81 | $6,196 | $5,183 | $11,380 | $2,197,964 |
| 82 | $6,182 | $5,198 | $11,380 | $2,192,766 |
| 83 | $6,167 | $5,212 | $11,380 | $2,187,553 |
| 84 | $6,152 | $5,227 | $11,380 | $2,182,326 |
$136,555
$74,788
$61,766
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,138 | $5,242 | $11,380 | $2,177,085 |
| 86 | $6,123 | $5,257 | $11,380 | $2,171,828 |
| 87 | $6,108 | $5,271 | $11,380 | $2,166,557 |
| 88 | $6,093 | $5,286 | $11,380 | $2,161,271 |
| 89 | $6,079 | $5,301 | $11,380 | $2,155,970 |
| 90 | $6,064 | $5,316 | $11,380 | $2,150,654 |
| 91 | $6,049 | $5,331 | $11,380 | $2,145,323 |
| 92 | $6,034 | $5,346 | $11,380 | $2,139,977 |
| 93 | $6,019 | $5,361 | $11,380 | $2,134,616 |
| 94 | $6,004 | $5,376 | $11,380 | $2,129,240 |
| 95 | $5,988 | $5,391 | $11,380 | $2,123,849 |
| 96 | $5,973 | $5,406 | $11,380 | $2,118,443 |
$136,555
$72,671
$63,883
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,958 | $5,421 | $11,380 | $2,113,022 |
| 98 | $5,943 | $5,437 | $11,380 | $2,107,585 |
| 99 | $5,928 | $5,452 | $11,380 | $2,102,133 |
| 100 | $5,912 | $5,467 | $11,380 | $2,096,666 |
| 101 | $5,897 | $5,483 | $11,380 | $2,091,183 |
| 102 | $5,881 | $5,498 | $11,380 | $2,085,685 |
| 103 | $5,866 | $5,514 | $11,380 | $2,080,171 |
| 104 | $5,850 | $5,529 | $11,380 | $2,074,642 |
| 105 | $5,835 | $5,545 | $11,380 | $2,069,098 |
| 106 | $5,819 | $5,560 | $11,380 | $2,063,537 |
| 107 | $5,804 | $5,576 | $11,380 | $2,057,961 |
| 108 | $5,788 | $5,592 | $11,380 | $2,052,370 |
$136,555
$70,482
$66,073
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,772 | $5,607 | $11,380 | $2,046,763 |
| 110 | $5,757 | $5,623 | $11,380 | $2,041,140 |
| 111 | $5,741 | $5,639 | $11,380 | $2,035,501 |
| 112 | $5,725 | $5,655 | $11,380 | $2,029,846 |
| 113 | $5,709 | $5,671 | $11,380 | $2,024,175 |
| 114 | $5,693 | $5,687 | $11,380 | $2,018,489 |
| 115 | $5,677 | $5,703 | $11,380 | $2,012,786 |
| 116 | $5,661 | $5,719 | $11,380 | $2,007,068 |
| 117 | $5,645 | $5,735 | $11,380 | $2,001,333 |
| 118 | $5,629 | $5,751 | $11,380 | $1,995,582 |
| 119 | $5,613 | $5,767 | $11,380 | $1,989,815 |
| 120 | $5,596 | $5,783 | $11,380 | $1,984,032 |
$136,555
$68,217
$68,338
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,580 | $5,799 | $11,380 | $1,978,233 |
| 122 | $5,564 | $5,816 | $11,380 | $1,972,417 |
| 123 | $5,547 | $5,832 | $11,380 | $1,966,585 |
| 124 | $5,531 | $5,849 | $11,380 | $1,960,736 |
| 125 | $5,515 | $5,865 | $11,380 | $1,954,871 |
| 126 | $5,498 | $5,881 | $11,380 | $1,948,990 |
| 127 | $5,482 | $5,898 | $11,380 | $1,943,092 |
| 128 | $5,465 | $5,915 | $11,380 | $1,937,177 |
| 129 | $5,448 | $5,931 | $11,380 | $1,931,246 |
| 130 | $5,432 | $5,948 | $11,380 | $1,925,298 |
| 131 | $5,415 | $5,965 | $11,380 | $1,919,333 |
| 132 | $5,398 | $5,981 | $11,380 | $1,913,352 |
$136,555
$65,874
$70,680
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,381 | $5,998 | $11,380 | $1,907,354 |
| 134 | $5,364 | $6,015 | $11,380 | $1,901,338 |
| 135 | $5,348 | $6,032 | $11,380 | $1,895,306 |
| 136 | $5,331 | $6,049 | $11,380 | $1,889,257 |
| 137 | $5,314 | $6,066 | $11,380 | $1,883,191 |
| 138 | $5,296 | $6,083 | $11,380 | $1,877,108 |
| 139 | $5,279 | $6,100 | $11,380 | $1,871,008 |
| 140 | $5,262 | $6,117 | $11,380 | $1,864,891 |
| 141 | $5,245 | $6,135 | $11,380 | $1,858,756 |
| 142 | $5,228 | $6,152 | $11,380 | $1,852,604 |
| 143 | $5,210 | $6,169 | $11,380 | $1,846,435 |
| 144 | $5,193 | $6,186 | $11,380 | $1,840,249 |
$136,555
$63,452
$73,103
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,176 | $6,204 | $11,380 | $1,834,045 |
| 146 | $5,158 | $6,221 | $11,380 | $1,827,824 |
| 147 | $5,141 | $6,239 | $11,380 | $1,821,585 |
| 148 | $5,123 | $6,256 | $11,380 | $1,815,328 |
| 149 | $5,106 | $6,274 | $11,380 | $1,809,055 |
| 150 | $5,088 | $6,292 | $11,380 | $1,802,763 |
| 151 | $5,070 | $6,309 | $11,380 | $1,796,454 |
| 152 | $5,053 | $6,327 | $11,380 | $1,790,127 |
| 153 | $5,035 | $6,345 | $11,380 | $1,783,782 |
| 154 | $5,017 | $6,363 | $11,380 | $1,777,419 |
| 155 | $4,999 | $6,381 | $11,380 | $1,771,039 |
| 156 | $4,981 | $6,399 | $11,380 | $1,764,640 |
$136,555
$60,946
$75,609
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,963 | $6,417 | $11,380 | $1,758,224 |
| 158 | $4,945 | $6,435 | $11,380 | $1,751,789 |
| 159 | $4,927 | $6,453 | $11,380 | $1,745,336 |
| 160 | $4,909 | $6,471 | $11,380 | $1,738,866 |
| 161 | $4,891 | $6,489 | $11,380 | $1,732,377 |
| 162 | $4,872 | $6,507 | $11,380 | $1,725,869 |
| 163 | $4,854 | $6,526 | $11,380 | $1,719,344 |
| 164 | $4,836 | $6,544 | $11,380 | $1,712,800 |
| 165 | $4,817 | $6,562 | $11,380 | $1,706,238 |
| 166 | $4,799 | $6,581 | $11,380 | $1,699,657 |
| 167 | $4,780 | $6,599 | $11,380 | $1,693,058 |
| 168 | $4,762 | $6,618 | $11,380 | $1,686,440 |
$136,555
$58,354
$78,200
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,743 | $6,636 | $11,380 | $1,679,803 |
| 170 | $4,724 | $6,655 | $11,380 | $1,673,148 |
| 171 | $4,706 | $6,674 | $11,380 | $1,666,474 |
| 172 | $4,687 | $6,693 | $11,380 | $1,659,782 |
| 173 | $4,668 | $6,711 | $11,380 | $1,653,070 |
| 174 | $4,649 | $6,730 | $11,380 | $1,646,340 |
| 175 | $4,630 | $6,749 | $11,380 | $1,639,591 |
| 176 | $4,611 | $6,768 | $11,380 | $1,632,823 |
| 177 | $4,592 | $6,787 | $11,380 | $1,626,035 |
| 178 | $4,573 | $6,806 | $11,380 | $1,619,229 |
| 179 | $4,554 | $6,825 | $11,380 | $1,612,404 |
| 180 | $4,535 | $6,845 | $11,380 | $1,605,559 |
$136,555
$55,674
$80,881
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,516 | $6,864 | $11,380 | $1,598,695 |
| 182 | $4,496 | $6,883 | $11,380 | $1,591,812 |
| 183 | $4,477 | $6,903 | $11,380 | $1,584,909 |
| 184 | $4,458 | $6,922 | $11,380 | $1,577,987 |
| 185 | $4,438 | $6,941 | $11,380 | $1,571,046 |
| 186 | $4,419 | $6,961 | $11,380 | $1,564,085 |
| 187 | $4,399 | $6,981 | $11,380 | $1,557,104 |
| 188 | $4,379 | $7,000 | $11,380 | $1,550,104 |
| 189 | $4,360 | $7,020 | $11,380 | $1,543,084 |
| 190 | $4,340 | $7,040 | $11,380 | $1,536,044 |
| 191 | $4,320 | $7,059 | $11,380 | $1,528,985 |
| 192 | $4,300 | $7,079 | $11,380 | $1,521,906 |
$136,555
$52,901
$83,653
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,280 | $7,099 | $11,380 | $1,514,806 |
| 194 | $4,260 | $7,119 | $11,380 | $1,507,687 |
| 195 | $4,240 | $7,139 | $11,380 | $1,500,548 |
| 196 | $4,220 | $7,159 | $11,380 | $1,493,389 |
| 197 | $4,200 | $7,179 | $11,380 | $1,486,209 |
| 198 | $4,180 | $7,200 | $11,380 | $1,479,010 |
| 199 | $4,160 | $7,220 | $11,380 | $1,471,790 |
| 200 | $4,139 | $7,240 | $11,380 | $1,464,550 |
| 201 | $4,119 | $7,261 | $11,380 | $1,457,289 |
| 202 | $4,099 | $7,281 | $11,380 | $1,450,008 |
| 203 | $4,078 | $7,301 | $11,380 | $1,442,707 |
| 204 | $4,058 | $7,322 | $11,380 | $1,435,385 |
$136,555
$50,034
$86,521
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,037 | $7,343 | $11,380 | $1,428,043 |
| 206 | $4,016 | $7,363 | $11,380 | $1,420,679 |
| 207 | $3,996 | $7,384 | $11,380 | $1,413,295 |
| 208 | $3,975 | $7,405 | $11,380 | $1,405,891 |
| 209 | $3,954 | $7,425 | $11,380 | $1,398,465 |
| 210 | $3,933 | $7,446 | $11,380 | $1,391,019 |
| 211 | $3,912 | $7,467 | $11,380 | $1,383,552 |
| 212 | $3,891 | $7,488 | $11,380 | $1,376,063 |
| 213 | $3,870 | $7,509 | $11,380 | $1,368,554 |
| 214 | $3,849 | $7,530 | $11,380 | $1,361,023 |
| 215 | $3,828 | $7,552 | $11,380 | $1,353,472 |
| 216 | $3,807 | $7,573 | $11,380 | $1,345,899 |
$136,555
$47,068
$89,486
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,785 | $7,594 | $11,380 | $1,338,305 |
| 218 | $3,764 | $7,616 | $11,380 | $1,330,689 |
| 219 | $3,743 | $7,637 | $11,380 | $1,323,052 |
| 220 | $3,721 | $7,658 | $11,380 | $1,315,394 |
| 221 | $3,700 | $7,680 | $11,380 | $1,307,714 |
| 222 | $3,678 | $7,702 | $11,380 | $1,300,012 |
| 223 | $3,656 | $7,723 | $11,380 | $1,292,289 |
| 224 | $3,635 | $7,745 | $11,380 | $1,284,544 |
| 225 | $3,613 | $7,767 | $11,380 | $1,276,777 |
| 226 | $3,591 | $7,789 | $11,380 | $1,268,988 |
| 227 | $3,569 | $7,811 | $11,380 | $1,261,178 |
| 228 | $3,547 | $7,832 | $11,380 | $1,253,345 |
$136,555
$44,001
$92,554
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,525 | $7,855 | $11,380 | $1,245,491 |
| 230 | $3,503 | $7,877 | $11,380 | $1,237,614 |
| 231 | $3,481 | $7,899 | $11,380 | $1,229,715 |
| 232 | $3,459 | $7,921 | $11,380 | $1,221,794 |
| 233 | $3,436 | $7,943 | $11,380 | $1,213,851 |
| 234 | $3,414 | $7,966 | $11,380 | $1,205,885 |
| 235 | $3,392 | $7,988 | $11,380 | $1,197,897 |
| 236 | $3,369 | $8,010 | $11,380 | $1,189,887 |
| 237 | $3,347 | $8,033 | $11,380 | $1,181,854 |
| 238 | $3,324 | $8,056 | $11,380 | $1,173,798 |
| 239 | $3,301 | $8,078 | $11,380 | $1,165,720 |
| 240 | $3,279 | $8,101 | $11,380 | $1,157,619 |
$136,555
$40,829
$95,726
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,256 | $8,124 | $11,380 | $1,149,495 |
| 242 | $3,233 | $8,147 | $11,380 | $1,141,349 |
| 243 | $3,210 | $8,170 | $11,380 | $1,133,179 |
| 244 | $3,187 | $8,192 | $11,380 | $1,124,987 |
| 245 | $3,164 | $8,216 | $11,380 | $1,116,771 |
| 246 | $3,141 | $8,239 | $11,380 | $1,108,533 |
| 247 | $3,118 | $8,262 | $11,380 | $1,100,271 |
| 248 | $3,095 | $8,285 | $11,380 | $1,091,986 |
| 249 | $3,071 | $8,308 | $11,380 | $1,083,677 |
| 250 | $3,048 | $8,332 | $11,380 | $1,075,346 |
| 251 | $3,024 | $8,355 | $11,380 | $1,066,991 |
| 252 | $3,001 | $8,379 | $11,380 | $1,058,612 |
$136,555
$37,547
$99,007
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,977 | $8,402 | $11,380 | $1,050,210 |
| 254 | $2,954 | $8,426 | $11,380 | $1,041,784 |
| 255 | $2,930 | $8,450 | $11,380 | $1,033,334 |
| 256 | $2,906 | $8,473 | $11,380 | $1,024,861 |
| 257 | $2,882 | $8,497 | $11,380 | $1,016,364 |
| 258 | $2,859 | $8,521 | $11,380 | $1,007,843 |
| 259 | $2,835 | $8,545 | $11,380 | $999,298 |
| 260 | $2,811 | $8,569 | $11,380 | $990,729 |
| 261 | $2,786 | $8,593 | $11,380 | $982,136 |
| 262 | $2,762 | $8,617 | $11,380 | $973,518 |
| 263 | $2,738 | $8,642 | $11,380 | $964,877 |
| 264 | $2,714 | $8,666 | $11,380 | $956,211 |
$136,555
$34,154
$102,401
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,689 | $8,690 | $11,380 | $947,521 |
| 266 | $2,665 | $8,715 | $11,380 | $938,806 |
| 267 | $2,640 | $8,739 | $11,380 | $930,067 |
| 268 | $2,616 | $8,764 | $11,380 | $921,303 |
| 269 | $2,591 | $8,788 | $11,380 | $912,515 |
| 270 | $2,566 | $8,813 | $11,380 | $903,702 |
| 271 | $2,542 | $8,838 | $11,380 | $894,864 |
| 272 | $2,517 | $8,863 | $11,380 | $886,001 |
| 273 | $2,492 | $8,888 | $11,380 | $877,113 |
| 274 | $2,467 | $8,913 | $11,380 | $868,201 |
| 275 | $2,442 | $8,938 | $11,380 | $859,263 |
| 276 | $2,417 | $8,963 | $11,380 | $850,300 |
$136,555
$30,644
$105,911
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,391 | $8,988 | $11,380 | $841,312 |
| 278 | $2,366 | $9,013 | $11,380 | $832,299 |
| 279 | $2,341 | $9,039 | $11,380 | $823,260 |
| 280 | $2,315 | $9,064 | $11,380 | $814,196 |
| 281 | $2,290 | $9,090 | $11,380 | $805,106 |
| 282 | $2,264 | $9,115 | $11,380 | $795,991 |
| 283 | $2,239 | $9,141 | $11,380 | $786,850 |
| 284 | $2,213 | $9,167 | $11,380 | $777,684 |
| 285 | $2,187 | $9,192 | $11,380 | $768,491 |
| 286 | $2,161 | $9,218 | $11,380 | $759,273 |
| 287 | $2,135 | $9,244 | $11,380 | $750,029 |
| 288 | $2,109 | $9,270 | $11,380 | $740,759 |
$136,555
$27,013
$109,541
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,083 | $9,296 | $11,380 | $731,463 |
| 290 | $2,057 | $9,322 | $11,380 | $722,140 |
| 291 | $2,031 | $9,349 | $11,380 | $712,792 |
| 292 | $2,005 | $9,375 | $11,380 | $703,417 |
| 293 | $1,978 | $9,401 | $11,380 | $694,016 |
| 294 | $1,952 | $9,428 | $11,380 | $684,588 |
| 295 | $1,925 | $9,454 | $11,380 | $675,134 |
| 296 | $1,899 | $9,481 | $11,380 | $665,653 |
| 297 | $1,872 | $9,507 | $11,380 | $656,146 |
| 298 | $1,845 | $9,534 | $11,380 | $646,612 |
| 299 | $1,819 | $9,561 | $11,380 | $637,051 |
| 300 | $1,792 | $9,588 | $11,380 | $627,463 |
$136,555
$23,259
$113,296
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,765 | $9,615 | $11,380 | $617,848 |
| 302 | $1,738 | $9,642 | $11,380 | $608,206 |
| 303 | $1,711 | $9,669 | $11,380 | $598,537 |
| 304 | $1,683 | $9,696 | $11,380 | $588,841 |
| 305 | $1,656 | $9,723 | $11,380 | $579,118 |
| 306 | $1,629 | $9,751 | $11,380 | $569,367 |
| 307 | $1,601 | $9,778 | $11,380 | $559,589 |
| 308 | $1,574 | $9,806 | $11,380 | $549,783 |
| 309 | $1,546 | $9,833 | $11,380 | $539,950 |
| 310 | $1,519 | $9,861 | $11,380 | $530,089 |
| 311 | $1,491 | $9,889 | $11,380 | $520,200 |
| 312 | $1,463 | $9,916 | $11,380 | $510,284 |
$136,555
$19,375
$117,179
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,435 | $9,944 | $11,380 | $500,339 |
| 314 | $1,407 | $9,972 | $11,380 | $490,367 |
| 315 | $1,379 | $10,000 | $11,380 | $480,367 |
| 316 | $1,351 | $10,029 | $11,380 | $470,338 |
| 317 | $1,323 | $10,057 | $11,380 | $460,281 |
| 318 | $1,295 | $10,085 | $11,380 | $450,196 |
| 319 | $1,266 | $10,113 | $11,380 | $440,083 |
| 320 | $1,238 | $10,142 | $11,380 | $429,941 |
| 321 | $1,209 | $10,170 | $11,380 | $419,771 |
| 322 | $1,181 | $10,199 | $11,380 | $409,572 |
| 323 | $1,152 | $10,228 | $11,380 | $399,344 |
| 324 | $1,123 | $10,256 | $11,380 | $389,088 |
$136,555
$15,359
$121,196
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,094 | $10,285 | $11,380 | $378,802 |
| 326 | $1,065 | $10,314 | $11,380 | $368,488 |
| 327 | $1,036 | $10,343 | $11,380 | $358,145 |
| 328 | $1,007 | $10,372 | $11,380 | $347,773 |
| 329 | $978 | $10,401 | $11,380 | $337,371 |
| 330 | $949 | $10,431 | $11,380 | $326,941 |
| 331 | $920 | $10,460 | $11,380 | $316,481 |
| 332 | $890 | $10,489 | $11,380 | $305,991 |
| 333 | $861 | $10,519 | $11,380 | $295,472 |
| 334 | $831 | $10,549 | $11,380 | $284,924 |
| 335 | $801 | $10,578 | $11,380 | $274,345 |
| 336 | $772 | $10,608 | $11,380 | $263,738 |
$136,555
$11,204
$125,350
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $742 | $10,638 | $11,380 | $253,100 |
| 338 | $712 | $10,668 | $11,380 | $242,432 |
| 339 | $682 | $10,698 | $11,380 | $231,734 |
| 340 | $652 | $10,728 | $11,380 | $221,006 |
| 341 | $622 | $10,758 | $11,380 | $210,249 |
| 342 | $591 | $10,788 | $11,380 | $199,460 |
| 343 | $561 | $10,819 | $11,380 | $188,642 |
| 344 | $531 | $10,849 | $11,380 | $177,793 |
| 345 | $500 | $10,880 | $11,380 | $166,913 |
| 346 | $469 | $10,910 | $11,380 | $156,003 |
| 347 | $439 | $10,941 | $11,380 | $145,062 |
| 348 | $408 | $10,972 | $11,380 | $134,091 |
$136,555
$6,908
$129,647
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $377 | $11,002 | $11,380 | $123,088 |
| 350 | $346 | $11,033 | $11,380 | $112,055 |
| 351 | $315 | $11,064 | $11,380 | $100,991 |
| 352 | $284 | $11,096 | $11,380 | $89,895 |
| 353 | $253 | $11,127 | $11,380 | $78,768 |
| 354 | $222 | $11,158 | $11,380 | $67,610 |
| 355 | $190 | $11,189 | $11,380 | $56,421 |
| 356 | $159 | $11,221 | $11,380 | $45,200 |
| 357 | $127 | $11,252 | $11,380 | $33,948 |
| 358 | $95 | $11,284 | $11,380 | $22,663 |
| 359 | $64 | $11,316 | $11,380 | $11,348 |
| 360 | $32 | $11,348 | $11,380 | $0 |
$136,555
$2,464
$134,091
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。
