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
$848 萬
$720 萬
$800 萬
675 呎
@11,852
879 呎
@9,101
$800 萬
$700 萬
$750 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $160,079 | $123,008 | $100,802 | $86,029 |
| 1.500 | $166,030 | $129,066 | $106,971 | $92,309 |
| 2.000 | $172,119 | $135,309 | $113,368 | $98,862 |
| 2.500 | $178,346 | $141,733 | $119,992 | $105,683 |
| 3.000 | $184,710 | $148,338 | $126,837 | $112,766 |
| 3.500 | $191,210 | $155,122 | $133,902 | $120,106 |
| 4.000 | $197,844 | $162,082 | $141,181 | $127,694 |
| 4.500 | $204,613 | $169,215 | $148,669 | $135,523 |
| 5.000 | $211,514 | $176,518 | $156,360 | $143,584 |
| 5.500 | $218,545 | $183,989 | $164,250 | $151,867 |
| 6.000 | $225,706 | $191,624 | $172,331 | $160,362 |
每月供款$120,106
30年
$26,747,000
$16,491,154
$43,238,154
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $78,012 | $42,094 | $120,106 | $26,704,906 |
| 2 | $77,889 | $42,217 | $120,106 | $26,662,689 |
| 3 | $77,766 | $42,340 | $120,106 | $26,620,350 |
| 4 | $77,643 | $42,463 | $120,106 | $26,577,886 |
| 5 | $77,519 | $42,587 | $120,106 | $26,535,299 |
| 6 | $77,395 | $42,711 | $120,106 | $26,492,588 |
| 7 | $77,270 | $42,836 | $120,106 | $26,449,752 |
| 8 | $77,145 | $42,961 | $120,106 | $26,406,791 |
| 9 | $77,020 | $43,086 | $120,106 | $26,363,705 |
| 10 | $76,894 | $43,212 | $120,106 | $26,320,493 |
| 11 | $76,768 | $43,338 | $120,106 | $26,277,155 |
| 12 | $76,642 | $43,464 | $120,106 | $26,233,691 |
$1,441,272
$927,963
$513,309
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $76,515 | $43,591 | $120,106 | $26,190,100 |
| 14 | $76,388 | $43,718 | $120,106 | $26,146,382 |
| 15 | $76,260 | $43,846 | $120,106 | $26,102,536 |
| 16 | $76,132 | $43,974 | $120,106 | $26,058,562 |
| 17 | $76,004 | $44,102 | $120,106 | $26,014,460 |
| 18 | $75,876 | $44,230 | $120,106 | $25,970,230 |
| 19 | $75,747 | $44,359 | $120,106 | $25,925,871 |
| 20 | $75,617 | $44,489 | $120,106 | $25,881,382 |
| 21 | $75,487 | $44,619 | $120,106 | $25,836,763 |
| 22 | $75,357 | $44,749 | $120,106 | $25,792,014 |
| 23 | $75,227 | $44,879 | $120,106 | $25,747,135 |
| 24 | $75,096 | $45,010 | $120,106 | $25,702,125 |
$1,441,272
$909,706
$531,566
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $74,965 | $45,141 | $120,106 | $25,656,983 |
| 26 | $74,833 | $45,273 | $120,106 | $25,611,710 |
| 27 | $74,701 | $45,405 | $120,106 | $25,566,305 |
| 28 | $74,568 | $45,538 | $120,106 | $25,520,768 |
| 29 | $74,436 | $45,670 | $120,106 | $25,475,097 |
| 30 | $74,302 | $45,804 | $120,106 | $25,429,293 |
| 31 | $74,169 | $45,937 | $120,106 | $25,383,356 |
| 32 | $74,035 | $46,071 | $120,106 | $25,337,285 |
| 33 | $73,900 | $46,206 | $120,106 | $25,291,080 |
| 34 | $73,766 | $46,340 | $120,106 | $25,244,739 |
| 35 | $73,630 | $46,475 | $120,106 | $25,198,264 |
| 36 | $73,495 | $46,611 | $120,106 | $25,151,653 |
$1,441,272
$890,800
$550,472
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $73,359 | $46,747 | $120,106 | $25,104,906 |
| 38 | $73,223 | $46,883 | $120,106 | $25,058,022 |
| 39 | $73,086 | $47,020 | $120,106 | $25,011,002 |
| 40 | $72,949 | $47,157 | $120,106 | $24,963,845 |
| 41 | $72,811 | $47,295 | $120,106 | $24,916,550 |
| 42 | $72,673 | $47,433 | $120,106 | $24,869,118 |
| 43 | $72,535 | $47,571 | $120,106 | $24,821,546 |
| 44 | $72,396 | $47,710 | $120,106 | $24,773,837 |
| 45 | $72,257 | $47,849 | $120,106 | $24,725,988 |
| 46 | $72,117 | $47,989 | $120,106 | $24,677,999 |
| 47 | $71,977 | $48,128 | $120,106 | $24,629,871 |
| 48 | $71,837 | $48,269 | $120,106 | $24,581,602 |
$1,441,272
$871,221
$570,051
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $71,696 | $48,410 | $120,106 | $24,533,192 |
| 50 | $71,555 | $48,551 | $120,106 | $24,484,641 |
| 51 | $71,414 | $48,692 | $120,106 | $24,435,949 |
| 52 | $71,272 | $48,834 | $120,106 | $24,387,114 |
| 53 | $71,129 | $48,977 | $120,106 | $24,338,138 |
| 54 | $70,986 | $49,120 | $120,106 | $24,289,018 |
| 55 | $70,843 | $49,263 | $120,106 | $24,239,755 |
| 56 | $70,699 | $49,407 | $120,106 | $24,190,348 |
| 57 | $70,555 | $49,551 | $120,106 | $24,140,797 |
| 58 | $70,411 | $49,695 | $120,106 | $24,091,102 |
| 59 | $70,266 | $49,840 | $120,106 | $24,041,262 |
| 60 | $70,120 | $49,986 | $120,106 | $23,991,276 |
$1,441,272
$850,946
$590,326
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $69,975 | $50,131 | $120,106 | $23,941,145 |
| 62 | $69,828 | $50,278 | $120,106 | $23,890,867 |
| 63 | $69,682 | $50,424 | $120,106 | $23,840,443 |
| 64 | $69,535 | $50,571 | $120,106 | $23,789,871 |
| 65 | $69,387 | $50,719 | $120,106 | $23,739,152 |
| 66 | $69,239 | $50,867 | $120,106 | $23,688,286 |
| 67 | $69,091 | $51,015 | $120,106 | $23,637,271 |
| 68 | $68,942 | $51,164 | $120,106 | $23,586,107 |
| 69 | $68,793 | $51,313 | $120,106 | $23,534,793 |
| 70 | $68,643 | $51,463 | $120,106 | $23,483,331 |
| 71 | $68,493 | $51,613 | $120,106 | $23,431,718 |
| 72 | $68,343 | $51,763 | $120,106 | $23,379,954 |
$1,441,272
$829,950
$611,322
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $68,192 | $51,914 | $120,106 | $23,328,040 |
| 74 | $68,040 | $52,066 | $120,106 | $23,275,974 |
| 75 | $67,888 | $52,218 | $120,106 | $23,223,756 |
| 76 | $67,736 | $52,370 | $120,106 | $23,171,386 |
| 77 | $67,583 | $52,523 | $120,106 | $23,118,863 |
| 78 | $67,430 | $52,676 | $120,106 | $23,066,187 |
| 79 | $67,276 | $52,830 | $120,106 | $23,013,358 |
| 80 | $67,122 | $52,984 | $120,106 | $22,960,374 |
| 81 | $66,968 | $53,138 | $120,106 | $22,907,236 |
| 82 | $66,813 | $53,293 | $120,106 | $22,853,943 |
| 83 | $66,657 | $53,449 | $120,106 | $22,800,494 |
| 84 | $66,501 | $53,605 | $120,106 | $22,746,889 |
$1,441,272
$808,207
$633,065
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $66,345 | $53,761 | $120,106 | $22,693,129 |
| 86 | $66,188 | $53,918 | $120,106 | $22,639,211 |
| 87 | $66,031 | $54,075 | $120,106 | $22,585,136 |
| 88 | $65,873 | $54,233 | $120,106 | $22,530,903 |
| 89 | $65,715 | $54,391 | $120,106 | $22,476,512 |
| 90 | $65,556 | $54,549 | $120,106 | $22,421,963 |
| 91 | $65,397 | $54,709 | $120,106 | $22,367,254 |
| 92 | $65,238 | $54,868 | $120,106 | $22,312,386 |
| 93 | $65,078 | $55,028 | $120,106 | $22,257,358 |
| 94 | $64,917 | $55,189 | $120,106 | $22,202,169 |
| 95 | $64,756 | $55,350 | $120,106 | $22,146,820 |
| 96 | $64,595 | $55,511 | $120,106 | $22,091,309 |
$1,441,272
$785,691
$655,581
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $64,433 | $55,673 | $120,106 | $22,035,636 |
| 98 | $64,271 | $55,835 | $120,106 | $21,979,800 |
| 99 | $64,108 | $55,998 | $120,106 | $21,923,802 |
| 100 | $63,944 | $56,162 | $120,106 | $21,867,640 |
| 101 | $63,781 | $56,325 | $120,106 | $21,811,315 |
| 102 | $63,616 | $56,490 | $120,106 | $21,754,825 |
| 103 | $63,452 | $56,654 | $120,106 | $21,698,171 |
| 104 | $63,286 | $56,820 | $120,106 | $21,641,351 |
| 105 | $63,121 | $56,985 | $120,106 | $21,584,366 |
| 106 | $62,954 | $57,152 | $120,106 | $21,527,214 |
| 107 | $62,788 | $57,318 | $120,106 | $21,469,896 |
| 108 | $62,621 | $57,485 | $120,106 | $21,412,411 |
$1,441,272
$762,374
$678,898
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $62,453 | $57,653 | $120,106 | $21,354,757 |
| 110 | $62,285 | $57,821 | $120,106 | $21,296,936 |
| 111 | $62,116 | $57,990 | $120,106 | $21,238,946 |
| 112 | $61,947 | $58,159 | $120,106 | $21,180,787 |
| 113 | $61,777 | $58,329 | $120,106 | $21,122,459 |
| 114 | $61,607 | $58,499 | $120,106 | $21,063,960 |
| 115 | $61,437 | $58,669 | $120,106 | $21,005,290 |
| 116 | $61,265 | $58,841 | $120,106 | $20,946,450 |
| 117 | $61,094 | $59,012 | $120,106 | $20,887,438 |
| 118 | $60,922 | $59,184 | $120,106 | $20,828,253 |
| 119 | $60,749 | $59,357 | $120,106 | $20,768,896 |
| 120 | $60,576 | $59,530 | $120,106 | $20,709,366 |
$1,441,272
$738,228
$703,044
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $60,402 | $59,704 | $120,106 | $20,649,663 |
| 122 | $60,228 | $59,878 | $120,106 | $20,589,785 |
| 123 | $60,054 | $60,052 | $120,106 | $20,529,732 |
| 124 | $59,878 | $60,228 | $120,106 | $20,469,505 |
| 125 | $59,703 | $60,403 | $120,106 | $20,409,102 |
| 126 | $59,527 | $60,579 | $120,106 | $20,348,522 |
| 127 | $59,350 | $60,756 | $120,106 | $20,287,766 |
| 128 | $59,173 | $60,933 | $120,106 | $20,226,833 |
| 129 | $58,995 | $61,111 | $120,106 | $20,165,722 |
| 130 | $58,817 | $61,289 | $120,106 | $20,104,432 |
| 131 | $58,638 | $61,468 | $120,106 | $20,042,964 |
| 132 | $58,459 | $61,647 | $120,106 | $19,981,317 |
$1,441,272
$713,222
$728,049
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $58,279 | $61,827 | $120,106 | $19,919,490 |
| 134 | $58,099 | $62,007 | $120,106 | $19,857,482 |
| 135 | $57,918 | $62,188 | $120,106 | $19,795,294 |
| 136 | $57,736 | $62,370 | $120,106 | $19,732,924 |
| 137 | $57,554 | $62,552 | $120,106 | $19,670,373 |
| 138 | $57,372 | $62,734 | $120,106 | $19,607,639 |
| 139 | $57,189 | $62,917 | $120,106 | $19,544,722 |
| 140 | $57,005 | $63,101 | $120,106 | $19,481,621 |
| 141 | $56,821 | $63,285 | $120,106 | $19,418,336 |
| 142 | $56,637 | $63,469 | $120,106 | $19,354,867 |
| 143 | $56,452 | $63,654 | $120,106 | $19,291,213 |
| 144 | $56,266 | $63,840 | $120,106 | $19,227,373 |
$1,441,272
$687,328
$753,944
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $56,080 | $64,026 | $120,106 | $19,163,347 |
| 146 | $55,893 | $64,213 | $120,106 | $19,099,134 |
| 147 | $55,706 | $64,400 | $120,106 | $19,034,734 |
| 148 | $55,518 | $64,588 | $120,106 | $18,970,146 |
| 149 | $55,330 | $64,776 | $120,106 | $18,905,369 |
| 150 | $55,141 | $64,965 | $120,106 | $18,840,404 |
| 151 | $54,951 | $65,155 | $120,106 | $18,775,249 |
| 152 | $54,761 | $65,345 | $120,106 | $18,709,904 |
| 153 | $54,571 | $65,535 | $120,106 | $18,644,369 |
| 154 | $54,379 | $65,727 | $120,106 | $18,578,642 |
| 155 | $54,188 | $65,918 | $120,106 | $18,512,724 |
| 156 | $53,995 | $66,111 | $120,106 | $18,446,614 |
$1,441,272
$660,512
$780,759
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $53,803 | $66,303 | $120,106 | $18,380,310 |
| 158 | $53,609 | $66,497 | $120,106 | $18,313,814 |
| 159 | $53,415 | $66,691 | $120,106 | $18,247,123 |
| 160 | $53,221 | $66,885 | $120,106 | $18,180,238 |
| 161 | $53,026 | $67,080 | $120,106 | $18,113,157 |
| 162 | $52,830 | $67,276 | $120,106 | $18,045,881 |
| 163 | $52,634 | $67,472 | $120,106 | $17,978,409 |
| 164 | $52,437 | $67,669 | $120,106 | $17,910,740 |
| 165 | $52,240 | $67,866 | $120,106 | $17,842,874 |
| 166 | $52,042 | $68,064 | $120,106 | $17,774,810 |
| 167 | $51,843 | $68,263 | $120,106 | $17,706,547 |
| 168 | $51,644 | $68,462 | $120,106 | $17,638,085 |
$1,441,272
$632,743
$808,529
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $51,444 | $68,662 | $120,106 | $17,569,423 |
| 170 | $51,244 | $68,862 | $120,106 | $17,500,562 |
| 171 | $51,043 | $69,063 | $120,106 | $17,431,499 |
| 172 | $50,842 | $69,264 | $120,106 | $17,362,235 |
| 173 | $50,640 | $69,466 | $120,106 | $17,292,769 |
| 174 | $50,437 | $69,669 | $120,106 | $17,223,100 |
| 175 | $50,234 | $69,872 | $120,106 | $17,153,228 |
| 176 | $50,030 | $70,076 | $120,106 | $17,083,152 |
| 177 | $49,826 | $70,280 | $120,106 | $17,012,872 |
| 178 | $49,621 | $70,485 | $120,106 | $16,942,387 |
| 179 | $49,415 | $70,691 | $120,106 | $16,871,696 |
| 180 | $49,209 | $70,897 | $120,106 | $16,800,800 |
$1,441,272
$603,986
$837,286
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $49,002 | $71,104 | $120,106 | $16,729,696 |
| 182 | $48,795 | $71,311 | $120,106 | $16,658,385 |
| 183 | $48,587 | $71,519 | $120,106 | $16,586,866 |
| 184 | $48,378 | $71,728 | $120,106 | $16,515,138 |
| 185 | $48,169 | $71,937 | $120,106 | $16,443,201 |
| 186 | $47,959 | $72,147 | $120,106 | $16,371,055 |
| 187 | $47,749 | $72,357 | $120,106 | $16,298,698 |
| 188 | $47,538 | $72,568 | $120,106 | $16,226,130 |
| 189 | $47,326 | $72,780 | $120,106 | $16,153,350 |
| 190 | $47,114 | $72,992 | $120,106 | $16,080,358 |
| 191 | $46,901 | $73,205 | $120,106 | $16,007,153 |
| 192 | $46,688 | $73,418 | $120,106 | $15,933,734 |
$1,441,272
$574,207
$867,065
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $46,473 | $73,633 | $120,106 | $15,860,102 |
| 194 | $46,259 | $73,847 | $120,106 | $15,786,254 |
| 195 | $46,043 | $74,063 | $120,106 | $15,712,192 |
| 196 | $45,827 | $74,279 | $120,106 | $15,637,913 |
| 197 | $45,611 | $74,495 | $120,106 | $15,563,417 |
| 198 | $45,393 | $74,713 | $120,106 | $15,488,705 |
| 199 | $45,175 | $74,931 | $120,106 | $15,413,774 |
| 200 | $44,957 | $75,149 | $120,106 | $15,338,625 |
| 201 | $44,738 | $75,368 | $120,106 | $15,263,257 |
| 202 | $44,518 | $75,588 | $120,106 | $15,187,669 |
| 203 | $44,297 | $75,809 | $120,106 | $15,111,860 |
| 204 | $44,076 | $76,030 | $120,106 | $15,035,830 |
$1,441,272
$543,368
$897,904
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $43,855 | $76,251 | $120,106 | $14,959,579 |
| 206 | $43,632 | $76,474 | $120,106 | $14,883,105 |
| 207 | $43,409 | $76,697 | $120,106 | $14,806,408 |
| 208 | $43,185 | $76,921 | $120,106 | $14,729,487 |
| 209 | $42,961 | $77,145 | $120,106 | $14,652,342 |
| 210 | $42,736 | $77,370 | $120,106 | $14,574,972 |
| 211 | $42,510 | $77,596 | $120,106 | $14,497,377 |
| 212 | $42,284 | $77,822 | $120,106 | $14,419,555 |
| 213 | $42,057 | $78,049 | $120,106 | $14,341,506 |
| 214 | $41,829 | $78,277 | $120,106 | $14,263,229 |
| 215 | $41,601 | $78,505 | $120,106 | $14,184,724 |
| 216 | $41,372 | $78,734 | $120,106 | $14,105,990 |
$1,441,272
$511,432
$929,840
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $41,142 | $78,964 | $120,106 | $14,027,027 |
| 218 | $40,912 | $79,194 | $120,106 | $13,947,833 |
| 219 | $40,681 | $79,425 | $120,106 | $13,868,408 |
| 220 | $40,450 | $79,656 | $120,106 | $13,788,752 |
| 221 | $40,217 | $79,889 | $120,106 | $13,708,863 |
| 222 | $39,984 | $80,122 | $120,106 | $13,628,741 |
| 223 | $39,750 | $80,355 | $120,106 | $13,548,386 |
| 224 | $39,516 | $80,590 | $120,106 | $13,467,796 |
| 225 | $39,281 | $80,825 | $120,106 | $13,386,971 |
| 226 | $39,045 | $81,061 | $120,106 | $13,305,910 |
| 227 | $38,809 | $81,297 | $120,106 | $13,224,613 |
| 228 | $38,572 | $81,534 | $120,106 | $13,143,079 |
$1,441,272
$478,360
$962,911
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $38,334 | $81,772 | $120,106 | $13,061,307 |
| 230 | $38,095 | $82,011 | $120,106 | $12,979,297 |
| 231 | $37,856 | $82,250 | $120,106 | $12,897,047 |
| 232 | $37,616 | $82,490 | $120,106 | $12,814,557 |
| 233 | $37,376 | $82,730 | $120,106 | $12,731,827 |
| 234 | $37,134 | $82,971 | $120,106 | $12,648,856 |
| 235 | $36,892 | $83,213 | $120,106 | $12,565,642 |
| 236 | $36,650 | $83,456 | $120,106 | $12,482,186 |
| 237 | $36,406 | $83,700 | $120,106 | $12,398,486 |
| 238 | $36,162 | $83,944 | $120,106 | $12,314,543 |
| 239 | $35,917 | $84,189 | $120,106 | $12,230,354 |
| 240 | $35,672 | $84,434 | $120,106 | $12,145,920 |
$1,441,272
$444,113
$997,159
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $35,426 | $84,680 | $120,106 | $12,061,240 |
| 242 | $35,179 | $84,927 | $120,106 | $11,976,312 |
| 243 | $34,931 | $85,175 | $120,106 | $11,891,137 |
| 244 | $34,682 | $85,423 | $120,106 | $11,805,714 |
| 245 | $34,433 | $85,673 | $120,106 | $11,720,041 |
| 246 | $34,183 | $85,923 | $120,106 | $11,634,118 |
| 247 | $33,933 | $86,173 | $120,106 | $11,547,945 |
| 248 | $33,682 | $86,424 | $120,106 | $11,461,521 |
| 249 | $33,429 | $86,677 | $120,106 | $11,374,844 |
| 250 | $33,177 | $86,929 | $120,106 | $11,287,915 |
| 251 | $32,923 | $87,183 | $120,106 | $11,200,732 |
| 252 | $32,669 | $87,437 | $120,106 | $11,113,295 |
$1,441,272
$408,647
$1,032,625
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $32,414 | $87,692 | $120,106 | $11,025,603 |
| 254 | $32,158 | $87,948 | $120,106 | $10,937,655 |
| 255 | $31,901 | $88,204 | $120,106 | $10,849,450 |
| 256 | $31,644 | $88,462 | $120,106 | $10,760,988 |
| 257 | $31,386 | $88,720 | $120,106 | $10,672,269 |
| 258 | $31,127 | $88,979 | $120,106 | $10,583,290 |
| 259 | $30,868 | $89,238 | $120,106 | $10,494,052 |
| 260 | $30,608 | $89,498 | $120,106 | $10,404,554 |
| 261 | $30,347 | $89,759 | $120,106 | $10,314,794 |
| 262 | $30,085 | $90,021 | $120,106 | $10,224,773 |
| 263 | $29,822 | $90,284 | $120,106 | $10,134,489 |
| 264 | $29,559 | $90,547 | $120,106 | $10,043,942 |
$1,441,272
$371,919
$1,069,352
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $29,295 | $90,811 | $120,106 | $9,953,131 |
| 266 | $29,030 | $91,076 | $120,106 | $9,862,055 |
| 267 | $28,764 | $91,342 | $120,106 | $9,770,714 |
| 268 | $28,498 | $91,608 | $120,106 | $9,679,106 |
| 269 | $28,231 | $91,875 | $120,106 | $9,587,230 |
| 270 | $27,963 | $92,143 | $120,106 | $9,495,087 |
| 271 | $27,694 | $92,412 | $120,106 | $9,402,675 |
| 272 | $27,424 | $92,682 | $120,106 | $9,309,994 |
| 273 | $27,154 | $92,952 | $120,106 | $9,217,042 |
| 274 | $26,883 | $93,223 | $120,106 | $9,123,819 |
| 275 | $26,611 | $93,495 | $120,106 | $9,030,324 |
| 276 | $26,338 | $93,768 | $120,106 | $8,936,556 |
$1,441,272
$333,886
$1,107,386
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $26,065 | $94,041 | $120,106 | $8,842,515 |
| 278 | $25,791 | $94,315 | $120,106 | $8,748,200 |
| 279 | $25,516 | $94,590 | $120,106 | $8,653,610 |
| 280 | $25,240 | $94,866 | $120,106 | $8,558,743 |
| 281 | $24,963 | $95,143 | $120,106 | $8,463,600 |
| 282 | $24,686 | $95,420 | $120,106 | $8,368,180 |
| 283 | $24,407 | $95,699 | $120,106 | $8,272,481 |
| 284 | $24,128 | $95,978 | $120,106 | $8,176,503 |
| 285 | $23,848 | $96,258 | $120,106 | $8,080,245 |
| 286 | $23,567 | $96,539 | $120,106 | $7,983,707 |
| 287 | $23,286 | $96,820 | $120,106 | $7,886,887 |
| 288 | $23,003 | $97,103 | $120,106 | $7,789,784 |
$1,441,272
$294,499
$1,146,772
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $22,720 | $97,386 | $120,106 | $7,692,398 |
| 290 | $22,436 | $97,670 | $120,106 | $7,594,728 |
| 291 | $22,151 | $97,955 | $120,106 | $7,496,774 |
| 292 | $21,866 | $98,240 | $120,106 | $7,398,533 |
| 293 | $21,579 | $98,527 | $120,106 | $7,300,006 |
| 294 | $21,292 | $98,814 | $120,106 | $7,201,192 |
| 295 | $21,003 | $99,103 | $120,106 | $7,102,090 |
| 296 | $20,714 | $99,392 | $120,106 | $7,002,698 |
| 297 | $20,425 | $99,681 | $120,106 | $6,903,017 |
| 298 | $20,134 | $99,972 | $120,106 | $6,803,044 |
| 299 | $19,842 | $100,264 | $120,106 | $6,702,781 |
| 300 | $19,550 | $100,556 | $120,106 | $6,602,224 |
$1,441,272
$253,712
$1,187,560
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $19,256 | $100,849 | $120,106 | $6,501,375 |
| 302 | $18,962 | $101,144 | $120,106 | $6,400,231 |
| 303 | $18,667 | $101,439 | $120,106 | $6,298,793 |
| 304 | $18,371 | $101,735 | $120,106 | $6,197,058 |
| 305 | $18,075 | $102,031 | $120,106 | $6,095,027 |
| 306 | $17,777 | $102,329 | $120,106 | $5,992,698 |
| 307 | $17,479 | $102,627 | $120,106 | $5,890,071 |
| 308 | $17,179 | $102,927 | $120,106 | $5,787,144 |
| 309 | $16,879 | $103,227 | $120,106 | $5,683,917 |
| 310 | $16,578 | $103,528 | $120,106 | $5,580,389 |
| 311 | $16,276 | $103,830 | $120,106 | $5,476,560 |
| 312 | $15,973 | $104,133 | $120,106 | $5,372,427 |
$1,441,272
$211,474
$1,229,797
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $15,670 | $104,436 | $120,106 | $5,267,991 |
| 314 | $15,365 | $104,741 | $120,106 | $5,163,250 |
| 315 | $15,059 | $105,047 | $120,106 | $5,058,203 |
| 316 | $14,753 | $105,353 | $120,106 | $4,952,850 |
| 317 | $14,446 | $105,660 | $120,106 | $4,847,190 |
| 318 | $14,138 | $105,968 | $120,106 | $4,741,222 |
| 319 | $13,829 | $106,277 | $120,106 | $4,634,944 |
| 320 | $13,519 | $106,587 | $120,106 | $4,528,357 |
| 321 | $13,208 | $106,898 | $120,106 | $4,421,459 |
| 322 | $12,896 | $107,210 | $120,106 | $4,314,248 |
| 323 | $12,583 | $107,523 | $120,106 | $4,206,726 |
| 324 | $12,270 | $107,836 | $120,106 | $4,098,889 |
$1,441,272
$167,734
$1,273,538
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $11,955 | $108,151 | $120,106 | $3,990,738 |
| 326 | $11,640 | $108,466 | $120,106 | $3,882,272 |
| 327 | $11,323 | $108,783 | $120,106 | $3,773,489 |
| 328 | $11,006 | $109,100 | $120,106 | $3,664,389 |
| 329 | $10,688 | $109,418 | $120,106 | $3,554,971 |
| 330 | $10,369 | $109,737 | $120,106 | $3,445,234 |
| 331 | $10,049 | $110,057 | $120,106 | $3,335,177 |
| 332 | $9,728 | $110,378 | $120,106 | $3,224,798 |
| 333 | $9,406 | $110,700 | $120,106 | $3,114,098 |
| 334 | $9,083 | $111,023 | $120,106 | $3,003,075 |
| 335 | $8,759 | $111,347 | $120,106 | $2,891,728 |
| 336 | $8,434 | $111,672 | $120,106 | $2,780,056 |
$1,441,272
$122,438
$1,318,833
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $8,108 | $111,997 | $120,106 | $2,668,058 |
| 338 | $7,782 | $112,324 | $120,106 | $2,555,734 |
| 339 | $7,454 | $112,652 | $120,106 | $2,443,083 |
| 340 | $7,126 | $112,980 | $120,106 | $2,330,102 |
| 341 | $6,796 | $113,310 | $120,106 | $2,216,792 |
| 342 | $6,466 | $113,640 | $120,106 | $2,103,152 |
| 343 | $6,134 | $113,972 | $120,106 | $1,989,180 |
| 344 | $5,802 | $114,304 | $120,106 | $1,874,876 |
| 345 | $5,468 | $114,638 | $120,106 | $1,760,238 |
| 346 | $5,134 | $114,972 | $120,106 | $1,645,266 |
| 347 | $4,799 | $115,307 | $120,106 | $1,529,959 |
| 348 | $4,462 | $115,644 | $120,106 | $1,414,316 |
$1,441,272
$75,531
$1,365,740
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $4,125 | $115,981 | $120,106 | $1,298,335 |
| 350 | $3,787 | $116,319 | $120,106 | $1,182,015 |
| 351 | $3,448 | $116,658 | $120,106 | $1,065,357 |
| 352 | $3,107 | $116,999 | $120,106 | $948,358 |
| 353 | $2,766 | $117,340 | $120,106 | $831,018 |
| 354 | $2,424 | $117,682 | $120,106 | $713,336 |
| 355 | $2,081 | $118,025 | $120,106 | $595,311 |
| 356 | $1,736 | $118,370 | $120,106 | $476,941 |
| 357 | $1,391 | $118,715 | $120,106 | $358,226 |
| 358 | $1,045 | $119,061 | $120,106 | $239,165 |
| 359 | $698 | $119,408 | $120,106 | $119,757 |
| 360 | $349 | $119,757 | $120,106 | $0 |
$1,441,272
$26,956
$1,414,316
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。