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
$805 萬
$850 萬
$850 萬
$700 萬
$850 萬
$730 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,858 | $12,185 | $9,986 | $8,522 |
| 1.500 | $16,447 | $12,786 | $10,597 | $9,144 |
| 2.000 | $17,050 | $13,404 | $11,230 | $9,793 |
| 2.500 | $17,667 | $14,040 | $11,887 | $10,469 |
| 3.000 | $18,298 | $14,695 | $12,565 | $11,171 |
| 3.375 | $18,779 | $15,197 | $13,088 | $11,714 |
| 3.500 | $18,942 | $15,367 | $13,265 | $11,898 |
| 4.000 | $19,599 | $16,056 | $13,986 | $12,650 |
| 4.500 | $20,269 | $16,763 | $14,727 | $13,425 |
| 5.000 | $20,953 | $17,486 | $15,489 | $14,224 |
| 5.500 | $21,649 | $18,226 | $16,271 | $15,044 |
| 6.000 | $22,359 | $18,983 | $17,071 | $15,886 |
每月供款$11,714
30年
$2,649,600
$1,567,362
$4,216,962
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,452 | $4,262 | $11,714 | $2,645,338 |
| 2 | $7,440 | $4,274 | $11,714 | $2,641,064 |
| 3 | $7,428 | $4,286 | $11,714 | $2,636,779 |
| 4 | $7,416 | $4,298 | $11,714 | $2,632,481 |
| 5 | $7,404 | $4,310 | $11,714 | $2,628,171 |
| 6 | $7,392 | $4,322 | $11,714 | $2,623,849 |
| 7 | $7,380 | $4,334 | $11,714 | $2,619,515 |
| 8 | $7,367 | $4,346 | $11,714 | $2,615,168 |
| 9 | $7,355 | $4,359 | $11,714 | $2,610,810 |
| 10 | $7,343 | $4,371 | $11,714 | $2,606,439 |
| 11 | $7,331 | $4,383 | $11,714 | $2,602,056 |
| 12 | $7,318 | $4,395 | $11,714 | $2,597,660 |
$140,565
$88,625
$51,940
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,306 | $4,408 | $11,714 | $2,593,252 |
| 14 | $7,294 | $4,420 | $11,714 | $2,588,832 |
| 15 | $7,281 | $4,433 | $11,714 | $2,584,399 |
| 16 | $7,269 | $4,445 | $11,714 | $2,579,954 |
| 17 | $7,256 | $4,458 | $11,714 | $2,575,496 |
| 18 | $7,244 | $4,470 | $11,714 | $2,571,026 |
| 19 | $7,231 | $4,483 | $11,714 | $2,566,543 |
| 20 | $7,218 | $4,495 | $11,714 | $2,562,048 |
| 21 | $7,206 | $4,508 | $11,714 | $2,557,540 |
| 22 | $7,193 | $4,521 | $11,714 | $2,553,019 |
| 23 | $7,180 | $4,533 | $11,714 | $2,548,486 |
| 24 | $7,168 | $4,546 | $11,714 | $2,543,940 |
$140,565
$86,845
$53,720
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,155 | $4,559 | $11,714 | $2,539,381 |
| 26 | $7,142 | $4,572 | $11,714 | $2,534,809 |
| 27 | $7,129 | $4,585 | $11,714 | $2,530,224 |
| 28 | $7,116 | $4,598 | $11,714 | $2,525,627 |
| 29 | $7,103 | $4,610 | $11,714 | $2,521,016 |
| 30 | $7,090 | $4,623 | $11,714 | $2,516,393 |
| 31 | $7,077 | $4,636 | $11,714 | $2,511,757 |
| 32 | $7,064 | $4,649 | $11,714 | $2,507,107 |
| 33 | $7,051 | $4,663 | $11,714 | $2,502,445 |
| 34 | $7,038 | $4,676 | $11,714 | $2,497,769 |
| 35 | $7,025 | $4,689 | $11,714 | $2,493,080 |
| 36 | $7,012 | $4,702 | $11,714 | $2,488,378 |
$140,565
$85,004
$55,562
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,999 | $4,715 | $11,714 | $2,483,663 |
| 38 | $6,985 | $4,728 | $11,714 | $2,478,934 |
| 39 | $6,972 | $4,742 | $11,714 | $2,474,193 |
| 40 | $6,959 | $4,755 | $11,714 | $2,469,438 |
| 41 | $6,945 | $4,768 | $11,714 | $2,464,669 |
| 42 | $6,932 | $4,782 | $11,714 | $2,459,887 |
| 43 | $6,918 | $4,795 | $11,714 | $2,455,092 |
| 44 | $6,905 | $4,809 | $11,714 | $2,450,283 |
| 45 | $6,891 | $4,822 | $11,714 | $2,445,461 |
| 46 | $6,878 | $4,836 | $11,714 | $2,440,625 |
| 47 | $6,864 | $4,850 | $11,714 | $2,435,775 |
| 48 | $6,851 | $4,863 | $11,714 | $2,430,912 |
$140,565
$83,099
$57,466
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,837 | $4,877 | $11,714 | $2,426,035 |
| 50 | $6,823 | $4,891 | $11,714 | $2,421,145 |
| 51 | $6,809 | $4,904 | $11,714 | $2,416,240 |
| 52 | $6,796 | $4,918 | $11,714 | $2,411,322 |
| 53 | $6,782 | $4,932 | $11,714 | $2,406,390 |
| 54 | $6,768 | $4,946 | $11,714 | $2,401,444 |
| 55 | $6,754 | $4,960 | $11,714 | $2,396,485 |
| 56 | $6,740 | $4,974 | $11,714 | $2,391,511 |
| 57 | $6,726 | $4,988 | $11,714 | $2,386,523 |
| 58 | $6,712 | $5,002 | $11,714 | $2,381,522 |
| 59 | $6,698 | $5,016 | $11,714 | $2,376,506 |
| 60 | $6,684 | $5,030 | $11,714 | $2,371,476 |
$140,565
$81,129
$59,436
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,670 | $5,044 | $11,714 | $2,366,432 |
| 62 | $6,656 | $5,058 | $11,714 | $2,361,374 |
| 63 | $6,641 | $5,072 | $11,714 | $2,356,302 |
| 64 | $6,627 | $5,087 | $11,714 | $2,351,215 |
| 65 | $6,613 | $5,101 | $11,714 | $2,346,114 |
| 66 | $6,598 | $5,115 | $11,714 | $2,340,998 |
| 67 | $6,584 | $5,130 | $11,714 | $2,335,869 |
| 68 | $6,570 | $5,144 | $11,714 | $2,330,725 |
| 69 | $6,555 | $5,159 | $11,714 | $2,325,566 |
| 70 | $6,541 | $5,173 | $11,714 | $2,320,393 |
| 71 | $6,526 | $5,188 | $11,714 | $2,315,205 |
| 72 | $6,512 | $5,202 | $11,714 | $2,310,003 |
$140,565
$79,092
$61,473
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,497 | $5,217 | $11,714 | $2,304,786 |
| 74 | $6,482 | $5,232 | $11,714 | $2,299,554 |
| 75 | $6,467 | $5,246 | $11,714 | $2,294,308 |
| 76 | $6,453 | $5,261 | $11,714 | $2,289,047 |
| 77 | $6,438 | $5,276 | $11,714 | $2,283,771 |
| 78 | $6,423 | $5,291 | $11,714 | $2,278,481 |
| 79 | $6,408 | $5,306 | $11,714 | $2,273,175 |
| 80 | $6,393 | $5,320 | $11,714 | $2,267,855 |
| 81 | $6,378 | $5,335 | $11,714 | $2,262,519 |
| 82 | $6,363 | $5,350 | $11,714 | $2,257,169 |
| 83 | $6,348 | $5,365 | $11,714 | $2,251,803 |
| 84 | $6,333 | $5,381 | $11,714 | $2,246,423 |
$140,565
$76,985
$63,580
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,318 | $5,396 | $11,714 | $2,241,027 |
| 86 | $6,303 | $5,411 | $11,714 | $2,235,616 |
| 87 | $6,288 | $5,426 | $11,714 | $2,230,190 |
| 88 | $6,272 | $5,441 | $11,714 | $2,224,749 |
| 89 | $6,257 | $5,457 | $11,714 | $2,219,292 |
| 90 | $6,242 | $5,472 | $11,714 | $2,213,820 |
| 91 | $6,226 | $5,487 | $11,714 | $2,208,332 |
| 92 | $6,211 | $5,503 | $11,714 | $2,202,830 |
| 93 | $6,195 | $5,518 | $11,714 | $2,197,311 |
| 94 | $6,180 | $5,534 | $11,714 | $2,191,777 |
| 95 | $6,164 | $5,549 | $11,714 | $2,186,228 |
| 96 | $6,149 | $5,565 | $11,714 | $2,180,663 |
$140,565
$74,806
$65,760
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,133 | $5,581 | $11,714 | $2,175,082 |
| 98 | $6,117 | $5,596 | $11,714 | $2,169,486 |
| 99 | $6,102 | $5,612 | $11,714 | $2,163,874 |
| 100 | $6,086 | $5,628 | $11,714 | $2,158,246 |
| 101 | $6,070 | $5,644 | $11,714 | $2,152,602 |
| 102 | $6,054 | $5,660 | $11,714 | $2,146,943 |
| 103 | $6,038 | $5,676 | $11,714 | $2,141,267 |
| 104 | $6,022 | $5,691 | $11,714 | $2,135,576 |
| 105 | $6,006 | $5,707 | $11,714 | $2,129,868 |
| 106 | $5,990 | $5,724 | $11,714 | $2,124,145 |
| 107 | $5,974 | $5,740 | $11,714 | $2,118,405 |
| 108 | $5,958 | $5,756 | $11,714 | $2,112,649 |
$140,565
$72,552
$68,014
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,942 | $5,772 | $11,714 | $2,106,877 |
| 110 | $5,926 | $5,788 | $11,714 | $2,101,089 |
| 111 | $5,909 | $5,804 | $11,714 | $2,095,285 |
| 112 | $5,893 | $5,821 | $11,714 | $2,089,464 |
| 113 | $5,877 | $5,837 | $11,714 | $2,083,627 |
| 114 | $5,860 | $5,854 | $11,714 | $2,077,773 |
| 115 | $5,844 | $5,870 | $11,714 | $2,071,903 |
| 116 | $5,827 | $5,887 | $11,714 | $2,066,017 |
| 117 | $5,811 | $5,903 | $11,714 | $2,060,113 |
| 118 | $5,794 | $5,920 | $11,714 | $2,054,194 |
| 119 | $5,777 | $5,936 | $11,714 | $2,048,257 |
| 120 | $5,761 | $5,953 | $11,714 | $2,042,304 |
$140,565
$70,220
$70,345
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,744 | $5,970 | $11,714 | $2,036,335 |
| 122 | $5,727 | $5,987 | $11,714 | $2,030,348 |
| 123 | $5,710 | $6,003 | $11,714 | $2,024,345 |
| 124 | $5,693 | $6,020 | $11,714 | $2,018,324 |
| 125 | $5,677 | $6,037 | $11,714 | $2,012,287 |
| 126 | $5,660 | $6,054 | $11,714 | $2,006,233 |
| 127 | $5,643 | $6,071 | $11,714 | $2,000,161 |
| 128 | $5,625 | $6,088 | $11,714 | $1,994,073 |
| 129 | $5,608 | $6,105 | $11,714 | $1,987,968 |
| 130 | $5,591 | $6,123 | $11,714 | $1,981,845 |
| 131 | $5,574 | $6,140 | $11,714 | $1,975,705 |
| 132 | $5,557 | $6,157 | $11,714 | $1,969,548 |
$140,565
$67,809
$72,756
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,539 | $6,174 | $11,714 | $1,963,374 |
| 134 | $5,522 | $6,192 | $11,714 | $1,957,182 |
| 135 | $5,505 | $6,209 | $11,714 | $1,950,973 |
| 136 | $5,487 | $6,227 | $11,714 | $1,944,746 |
| 137 | $5,470 | $6,244 | $11,714 | $1,938,502 |
| 138 | $5,452 | $6,262 | $11,714 | $1,932,240 |
| 139 | $5,434 | $6,279 | $11,714 | $1,925,961 |
| 140 | $5,417 | $6,297 | $11,714 | $1,919,664 |
| 141 | $5,399 | $6,315 | $11,714 | $1,913,349 |
| 142 | $5,381 | $6,332 | $11,714 | $1,907,017 |
| 143 | $5,363 | $6,350 | $11,714 | $1,900,666 |
| 144 | $5,346 | $6,368 | $11,714 | $1,894,298 |
$140,565
$65,315
$75,250
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,328 | $6,386 | $11,714 | $1,887,912 |
| 146 | $5,310 | $6,404 | $11,714 | $1,881,508 |
| 147 | $5,292 | $6,422 | $11,714 | $1,875,086 |
| 148 | $5,274 | $6,440 | $11,714 | $1,868,646 |
| 149 | $5,256 | $6,458 | $11,714 | $1,862,188 |
| 150 | $5,237 | $6,476 | $11,714 | $1,855,711 |
| 151 | $5,219 | $6,495 | $11,714 | $1,849,217 |
| 152 | $5,201 | $6,513 | $11,714 | $1,842,704 |
| 153 | $5,183 | $6,531 | $11,714 | $1,836,173 |
| 154 | $5,164 | $6,550 | $11,714 | $1,829,623 |
| 155 | $5,146 | $6,568 | $11,714 | $1,823,055 |
| 156 | $5,127 | $6,586 | $11,714 | $1,816,469 |
$140,565
$62,736
$77,829
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,109 | $6,605 | $11,714 | $1,809,864 |
| 158 | $5,090 | $6,624 | $11,714 | $1,803,240 |
| 159 | $5,072 | $6,642 | $11,714 | $1,796,598 |
| 160 | $5,053 | $6,661 | $11,714 | $1,789,937 |
| 161 | $5,034 | $6,680 | $11,714 | $1,783,258 |
| 162 | $5,015 | $6,698 | $11,714 | $1,776,559 |
| 163 | $4,997 | $6,717 | $11,714 | $1,769,842 |
| 164 | $4,978 | $6,736 | $11,714 | $1,763,106 |
| 165 | $4,959 | $6,755 | $11,714 | $1,756,351 |
| 166 | $4,940 | $6,774 | $11,714 | $1,749,577 |
| 167 | $4,921 | $6,793 | $11,714 | $1,742,784 |
| 168 | $4,902 | $6,812 | $11,714 | $1,735,971 |
$140,565
$60,068
$80,497
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,882 | $6,831 | $11,714 | $1,729,140 |
| 170 | $4,863 | $6,851 | $11,714 | $1,722,290 |
| 171 | $4,844 | $6,870 | $11,714 | $1,715,420 |
| 172 | $4,825 | $6,889 | $11,714 | $1,708,531 |
| 173 | $4,805 | $6,909 | $11,714 | $1,701,622 |
| 174 | $4,786 | $6,928 | $11,714 | $1,694,694 |
| 175 | $4,766 | $6,947 | $11,714 | $1,687,747 |
| 176 | $4,747 | $6,967 | $11,714 | $1,680,780 |
| 177 | $4,727 | $6,987 | $11,714 | $1,673,793 |
| 178 | $4,708 | $7,006 | $11,714 | $1,666,787 |
| 179 | $4,688 | $7,026 | $11,714 | $1,659,761 |
| 180 | $4,668 | $7,046 | $11,714 | $1,652,715 |
$140,565
$57,309
$83,256
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,648 | $7,066 | $11,714 | $1,645,650 |
| 182 | $4,628 | $7,085 | $11,714 | $1,638,564 |
| 183 | $4,608 | $7,105 | $11,714 | $1,631,459 |
| 184 | $4,588 | $7,125 | $11,714 | $1,624,334 |
| 185 | $4,568 | $7,145 | $11,714 | $1,617,188 |
| 186 | $4,548 | $7,165 | $11,714 | $1,610,023 |
| 187 | $4,528 | $7,186 | $11,714 | $1,602,837 |
| 188 | $4,508 | $7,206 | $11,714 | $1,595,631 |
| 189 | $4,488 | $7,226 | $11,714 | $1,588,405 |
| 190 | $4,467 | $7,246 | $11,714 | $1,581,159 |
| 191 | $4,447 | $7,267 | $11,714 | $1,573,892 |
| 192 | $4,427 | $7,287 | $11,714 | $1,566,605 |
$140,565
$54,455
$86,110
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,406 | $7,308 | $11,714 | $1,559,297 |
| 194 | $4,386 | $7,328 | $11,714 | $1,551,969 |
| 195 | $4,365 | $7,349 | $11,714 | $1,544,620 |
| 196 | $4,344 | $7,370 | $11,714 | $1,537,251 |
| 197 | $4,324 | $7,390 | $11,714 | $1,529,860 |
| 198 | $4,303 | $7,411 | $11,714 | $1,522,449 |
| 199 | $4,282 | $7,432 | $11,714 | $1,515,017 |
| 200 | $4,261 | $7,453 | $11,714 | $1,507,565 |
| 201 | $4,240 | $7,474 | $11,714 | $1,500,091 |
| 202 | $4,219 | $7,495 | $11,714 | $1,492,596 |
| 203 | $4,198 | $7,516 | $11,714 | $1,485,080 |
| 204 | $4,177 | $7,537 | $11,714 | $1,477,543 |
$140,565
$51,504
$89,062
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,156 | $7,558 | $11,714 | $1,469,985 |
| 206 | $4,134 | $7,579 | $11,714 | $1,462,406 |
| 207 | $4,113 | $7,601 | $11,714 | $1,454,805 |
| 208 | $4,092 | $7,622 | $11,714 | $1,447,183 |
| 209 | $4,070 | $7,644 | $11,714 | $1,439,539 |
| 210 | $4,049 | $7,665 | $11,714 | $1,431,874 |
| 211 | $4,027 | $7,687 | $11,714 | $1,424,187 |
| 212 | $4,006 | $7,708 | $11,714 | $1,416,479 |
| 213 | $3,984 | $7,730 | $11,714 | $1,408,749 |
| 214 | $3,962 | $7,752 | $11,714 | $1,400,998 |
| 215 | $3,940 | $7,773 | $11,714 | $1,393,224 |
| 216 | $3,918 | $7,795 | $11,714 | $1,385,429 |
$140,565
$48,451
$92,115
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,897 | $7,817 | $11,714 | $1,377,611 |
| 218 | $3,875 | $7,839 | $11,714 | $1,369,772 |
| 219 | $3,852 | $7,861 | $11,714 | $1,361,911 |
| 220 | $3,830 | $7,883 | $11,714 | $1,354,027 |
| 221 | $3,808 | $7,906 | $11,714 | $1,346,122 |
| 222 | $3,786 | $7,928 | $11,714 | $1,338,194 |
| 223 | $3,764 | $7,950 | $11,714 | $1,330,244 |
| 224 | $3,741 | $7,972 | $11,714 | $1,322,271 |
| 225 | $3,719 | $7,995 | $11,714 | $1,314,277 |
| 226 | $3,696 | $8,017 | $11,714 | $1,306,259 |
| 227 | $3,674 | $8,040 | $11,714 | $1,298,219 |
| 228 | $3,651 | $8,063 | $11,714 | $1,290,157 |
$140,565
$45,293
$95,272
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,629 | $8,085 | $11,714 | $1,282,072 |
| 230 | $3,606 | $8,108 | $11,714 | $1,273,964 |
| 231 | $3,583 | $8,131 | $11,714 | $1,265,833 |
| 232 | $3,560 | $8,154 | $11,714 | $1,257,679 |
| 233 | $3,537 | $8,177 | $11,714 | $1,249,503 |
| 234 | $3,514 | $8,200 | $11,714 | $1,241,303 |
| 235 | $3,491 | $8,223 | $11,714 | $1,233,080 |
| 236 | $3,468 | $8,246 | $11,714 | $1,224,835 |
| 237 | $3,445 | $8,269 | $11,714 | $1,216,566 |
| 238 | $3,422 | $8,292 | $11,714 | $1,208,274 |
| 239 | $3,398 | $8,316 | $11,714 | $1,199,958 |
| 240 | $3,375 | $8,339 | $11,714 | $1,191,619 |
$140,565
$42,028
$98,538
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,351 | $8,362 | $11,714 | $1,183,257 |
| 242 | $3,328 | $8,386 | $11,714 | $1,174,871 |
| 243 | $3,304 | $8,409 | $11,714 | $1,166,462 |
| 244 | $3,281 | $8,433 | $11,714 | $1,158,028 |
| 245 | $3,257 | $8,457 | $11,714 | $1,149,572 |
| 246 | $3,233 | $8,481 | $11,714 | $1,141,091 |
| 247 | $3,209 | $8,504 | $11,714 | $1,132,587 |
| 248 | $3,185 | $8,528 | $11,714 | $1,124,058 |
| 249 | $3,161 | $8,552 | $11,714 | $1,115,506 |
| 250 | $3,137 | $8,576 | $11,714 | $1,106,929 |
| 251 | $3,113 | $8,601 | $11,714 | $1,098,329 |
| 252 | $3,089 | $8,625 | $11,714 | $1,089,704 |
$140,565
$38,650
$101,915
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,065 | $8,649 | $11,714 | $1,081,055 |
| 254 | $3,040 | $8,673 | $11,714 | $1,072,382 |
| 255 | $3,016 | $8,698 | $11,714 | $1,063,684 |
| 256 | $2,992 | $8,722 | $11,714 | $1,054,962 |
| 257 | $2,967 | $8,747 | $11,714 | $1,046,215 |
| 258 | $2,942 | $8,771 | $11,714 | $1,037,444 |
| 259 | $2,918 | $8,796 | $11,714 | $1,028,648 |
| 260 | $2,893 | $8,821 | $11,714 | $1,019,827 |
| 261 | $2,868 | $8,846 | $11,714 | $1,010,982 |
| 262 | $2,843 | $8,870 | $11,714 | $1,002,111 |
| 263 | $2,818 | $8,895 | $11,714 | $993,216 |
| 264 | $2,793 | $8,920 | $11,714 | $984,296 |
$140,565
$35,157
$105,408
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,768 | $8,945 | $11,714 | $975,350 |
| 266 | $2,743 | $8,971 | $11,714 | $966,380 |
| 267 | $2,718 | $8,996 | $11,714 | $957,384 |
| 268 | $2,693 | $9,021 | $11,714 | $948,363 |
| 269 | $2,667 | $9,047 | $11,714 | $939,316 |
| 270 | $2,642 | $9,072 | $11,714 | $930,244 |
| 271 | $2,616 | $9,097 | $11,714 | $921,147 |
| 272 | $2,591 | $9,123 | $11,714 | $912,024 |
| 273 | $2,565 | $9,149 | $11,714 | $902,875 |
| 274 | $2,539 | $9,174 | $11,714 | $893,700 |
| 275 | $2,514 | $9,200 | $11,714 | $884,500 |
| 276 | $2,488 | $9,226 | $11,714 | $875,274 |
$140,565
$31,544
$109,022
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,462 | $9,252 | $11,714 | $866,022 |
| 278 | $2,436 | $9,278 | $11,714 | $856,744 |
| 279 | $2,410 | $9,304 | $11,714 | $847,440 |
| 280 | $2,383 | $9,330 | $11,714 | $838,109 |
| 281 | $2,357 | $9,357 | $11,714 | $828,753 |
| 282 | $2,331 | $9,383 | $11,714 | $819,370 |
| 283 | $2,304 | $9,409 | $11,714 | $809,960 |
| 284 | $2,278 | $9,436 | $11,714 | $800,525 |
| 285 | $2,251 | $9,462 | $11,714 | $791,062 |
| 286 | $2,225 | $9,489 | $11,714 | $781,574 |
| 287 | $2,198 | $9,516 | $11,714 | $772,058 |
| 288 | $2,171 | $9,542 | $11,714 | $762,516 |
$140,565
$27,807
$112,758
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,145 | $9,569 | $11,714 | $752,946 |
| 290 | $2,118 | $9,596 | $11,714 | $743,350 |
| 291 | $2,091 | $9,623 | $11,714 | $733,727 |
| 292 | $2,064 | $9,650 | $11,714 | $724,077 |
| 293 | $2,036 | $9,677 | $11,714 | $714,400 |
| 294 | $2,009 | $9,705 | $11,714 | $704,695 |
| 295 | $1,982 | $9,732 | $11,714 | $694,963 |
| 296 | $1,955 | $9,759 | $11,714 | $685,204 |
| 297 | $1,927 | $9,787 | $11,714 | $675,417 |
| 298 | $1,900 | $9,814 | $11,714 | $665,603 |
| 299 | $1,872 | $9,842 | $11,714 | $655,761 |
| 300 | $1,844 | $9,869 | $11,714 | $645,892 |
$140,565
$23,942
$116,624
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,817 | $9,897 | $11,714 | $635,995 |
| 302 | $1,789 | $9,925 | $11,714 | $626,070 |
| 303 | $1,761 | $9,953 | $11,714 | $616,117 |
| 304 | $1,733 | $9,981 | $11,714 | $606,136 |
| 305 | $1,705 | $10,009 | $11,714 | $596,127 |
| 306 | $1,677 | $10,037 | $11,714 | $586,090 |
| 307 | $1,648 | $10,065 | $11,714 | $576,024 |
| 308 | $1,620 | $10,094 | $11,714 | $565,931 |
| 309 | $1,592 | $10,122 | $11,714 | $555,808 |
| 310 | $1,563 | $10,151 | $11,714 | $545,658 |
| 311 | $1,535 | $10,179 | $11,714 | $535,479 |
| 312 | $1,506 | $10,208 | $11,714 | $525,271 |
$140,565
$19,944
$120,621
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,477 | $10,236 | $11,714 | $515,035 |
| 314 | $1,449 | $10,265 | $11,714 | $504,769 |
| 315 | $1,420 | $10,294 | $11,714 | $494,475 |
| 316 | $1,391 | $10,323 | $11,714 | $484,152 |
| 317 | $1,362 | $10,352 | $11,714 | $473,800 |
| 318 | $1,333 | $10,381 | $11,714 | $463,419 |
| 319 | $1,303 | $10,410 | $11,714 | $453,008 |
| 320 | $1,274 | $10,440 | $11,714 | $442,569 |
| 321 | $1,245 | $10,469 | $11,714 | $432,100 |
| 322 | $1,215 | $10,499 | $11,714 | $421,601 |
| 323 | $1,186 | $10,528 | $11,714 | $411,073 |
| 324 | $1,156 | $10,558 | $11,714 | $400,515 |
$140,565
$15,810
$124,756
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,126 | $10,587 | $11,714 | $389,928 |
| 326 | $1,097 | $10,617 | $11,714 | $379,311 |
| 327 | $1,067 | $10,647 | $11,714 | $368,664 |
| 328 | $1,037 | $10,677 | $11,714 | $357,987 |
| 329 | $1,007 | $10,707 | $11,714 | $347,280 |
| 330 | $977 | $10,737 | $11,714 | $336,543 |
| 331 | $947 | $10,767 | $11,714 | $325,776 |
| 332 | $916 | $10,798 | $11,714 | $314,978 |
| 333 | $886 | $10,828 | $11,714 | $304,150 |
| 334 | $855 | $10,858 | $11,714 | $293,292 |
| 335 | $825 | $10,889 | $11,714 | $282,403 |
| 336 | $794 | $10,920 | $11,714 | $271,484 |
$140,565
$11,534
$129,032
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $764 | $10,950 | $11,714 | $260,533 |
| 338 | $733 | $10,981 | $11,714 | $249,552 |
| 339 | $702 | $11,012 | $11,714 | $238,540 |
| 340 | $671 | $11,043 | $11,714 | $227,498 |
| 341 | $640 | $11,074 | $11,714 | $216,424 |
| 342 | $609 | $11,105 | $11,714 | $205,319 |
| 343 | $577 | $11,136 | $11,714 | $194,182 |
| 344 | $546 | $11,168 | $11,714 | $183,015 |
| 345 | $515 | $11,199 | $11,714 | $171,816 |
| 346 | $483 | $11,231 | $11,714 | $160,585 |
| 347 | $452 | $11,262 | $11,714 | $149,323 |
| 348 | $420 | $11,294 | $11,714 | $138,029 |
$140,565
$7,111
$133,455
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $388 | $11,326 | $11,714 | $126,703 |
| 350 | $356 | $11,357 | $11,714 | $115,346 |
| 351 | $324 | $11,389 | $11,714 | $103,957 |
| 352 | $292 | $11,421 | $11,714 | $92,535 |
| 353 | $260 | $11,454 | $11,714 | $81,082 |
| 354 | $228 | $11,486 | $11,714 | $69,596 |
| 355 | $196 | $11,518 | $11,714 | $58,078 |
| 356 | $163 | $11,550 | $11,714 | $46,528 |
| 357 | $131 | $11,583 | $11,714 | $34,945 |
| 358 | $98 | $11,615 | $11,714 | $23,329 |
| 359 | $66 | $11,648 | $11,714 | $11,681 |
| 360 | $33 | $11,681 | $11,714 | $0 |
$140,565
$2,536
$138,029
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。
