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
$780 萬
$730 萬
$750 萬
$780 萬
760 呎
@11,316
1,001 呎
@8,591
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $16,052 | $12,334 | $10,108 | $8,626 |
| 1.500 | $16,648 | $12,942 | $10,726 | $9,256 |
| 2.000 | $17,259 | $13,568 | $11,368 | $9,913 |
| 2.500 | $17,883 | $14,212 | $12,032 | $10,597 |
| 3.000 | $18,521 | $14,874 | $12,718 | $11,307 |
| 3.250 | $18,846 | $15,212 | $13,070 | $11,672 |
| 3.500 | $19,173 | $15,555 | $13,427 | $12,043 |
| 4.000 | $19,838 | $16,252 | $14,157 | $12,804 |
| 4.500 | $20,517 | $16,968 | $14,907 | $13,589 |
| 5.000 | $21,209 | $17,700 | $15,679 | $14,398 |
| 5.500 | $21,914 | $18,449 | $16,470 | $15,228 |
| 6.000 | $22,632 | $19,215 | $17,280 | $16,080 |
每月供款$11,673
30年
$2,682,000
$1,520,005
$4,202,005
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,264 | $4,408 | $11,672 | $2,677,592 |
| 2 | $7,252 | $4,420 | $11,672 | $2,673,171 |
| 3 | $7,240 | $4,432 | $11,672 | $2,668,739 |
| 4 | $7,228 | $4,444 | $11,672 | $2,664,294 |
| 5 | $7,216 | $4,456 | $11,672 | $2,659,838 |
| 6 | $7,204 | $4,469 | $11,672 | $2,655,369 |
| 7 | $7,192 | $4,481 | $11,672 | $2,650,889 |
| 8 | $7,179 | $4,493 | $11,672 | $2,646,396 |
| 9 | $7,167 | $4,505 | $11,672 | $2,641,891 |
| 10 | $7,155 | $4,517 | $11,672 | $2,637,374 |
| 11 | $7,143 | $4,529 | $11,672 | $2,632,845 |
| 12 | $7,131 | $4,542 | $11,672 | $2,628,303 |
$140,067
$86,370
$53,697
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,118 | $4,554 | $11,672 | $2,623,749 |
| 14 | $7,106 | $4,566 | $11,672 | $2,619,183 |
| 15 | $7,094 | $4,579 | $11,672 | $2,614,604 |
| 16 | $7,081 | $4,591 | $11,672 | $2,610,013 |
| 17 | $7,069 | $4,603 | $11,672 | $2,605,410 |
| 18 | $7,056 | $4,616 | $11,672 | $2,600,794 |
| 19 | $7,044 | $4,628 | $11,672 | $2,596,165 |
| 20 | $7,031 | $4,641 | $11,672 | $2,591,525 |
| 21 | $7,019 | $4,654 | $11,672 | $2,586,871 |
| 22 | $7,006 | $4,666 | $11,672 | $2,582,205 |
| 23 | $6,993 | $4,679 | $11,672 | $2,577,526 |
| 24 | $6,981 | $4,691 | $11,672 | $2,572,835 |
$140,067
$84,598
$55,468
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $6,968 | $4,704 | $11,672 | $2,568,131 |
| 26 | $6,955 | $4,717 | $11,672 | $2,563,414 |
| 27 | $6,943 | $4,730 | $11,672 | $2,558,684 |
| 28 | $6,930 | $4,742 | $11,672 | $2,553,942 |
| 29 | $6,917 | $4,755 | $11,672 | $2,549,186 |
| 30 | $6,904 | $4,768 | $11,672 | $2,544,418 |
| 31 | $6,891 | $4,781 | $11,672 | $2,539,637 |
| 32 | $6,878 | $4,794 | $11,672 | $2,534,843 |
| 33 | $6,865 | $4,807 | $11,672 | $2,530,036 |
| 34 | $6,852 | $4,820 | $11,672 | $2,525,216 |
| 35 | $6,839 | $4,833 | $11,672 | $2,520,383 |
| 36 | $6,826 | $4,846 | $11,672 | $2,515,536 |
$140,067
$82,769
$57,298
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,813 | $4,859 | $11,672 | $2,510,677 |
| 38 | $6,800 | $4,872 | $11,672 | $2,505,805 |
| 39 | $6,787 | $4,886 | $11,672 | $2,500,919 |
| 40 | $6,773 | $4,899 | $11,672 | $2,496,020 |
| 41 | $6,760 | $4,912 | $11,672 | $2,491,108 |
| 42 | $6,747 | $4,925 | $11,672 | $2,486,182 |
| 43 | $6,733 | $4,939 | $11,672 | $2,481,244 |
| 44 | $6,720 | $4,952 | $11,672 | $2,476,291 |
| 45 | $6,707 | $4,966 | $11,672 | $2,471,326 |
| 46 | $6,693 | $4,979 | $11,672 | $2,466,347 |
| 47 | $6,680 | $4,993 | $11,672 | $2,461,354 |
| 48 | $6,666 | $5,006 | $11,672 | $2,456,348 |
$140,067
$80,878
$59,188
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,653 | $5,020 | $11,672 | $2,451,329 |
| 50 | $6,639 | $5,033 | $11,672 | $2,446,295 |
| 51 | $6,625 | $5,047 | $11,672 | $2,441,248 |
| 52 | $6,612 | $5,061 | $11,672 | $2,436,188 |
| 53 | $6,598 | $5,074 | $11,672 | $2,431,114 |
| 54 | $6,584 | $5,088 | $11,672 | $2,426,026 |
| 55 | $6,570 | $5,102 | $11,672 | $2,420,924 |
| 56 | $6,557 | $5,116 | $11,672 | $2,415,808 |
| 57 | $6,543 | $5,129 | $11,672 | $2,410,679 |
| 58 | $6,529 | $5,143 | $11,672 | $2,405,536 |
| 59 | $6,515 | $5,157 | $11,672 | $2,400,378 |
| 60 | $6,501 | $5,171 | $11,672 | $2,395,207 |
$140,067
$78,926
$61,141
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,487 | $5,185 | $11,672 | $2,390,022 |
| 62 | $6,473 | $5,199 | $11,672 | $2,384,823 |
| 63 | $6,459 | $5,213 | $11,672 | $2,379,609 |
| 64 | $6,445 | $5,227 | $11,672 | $2,374,382 |
| 65 | $6,431 | $5,242 | $11,672 | $2,369,140 |
| 66 | $6,416 | $5,256 | $11,672 | $2,363,885 |
| 67 | $6,402 | $5,270 | $11,672 | $2,358,614 |
| 68 | $6,388 | $5,284 | $11,672 | $2,353,330 |
| 69 | $6,374 | $5,299 | $11,672 | $2,348,032 |
| 70 | $6,359 | $5,313 | $11,672 | $2,342,719 |
| 71 | $6,345 | $5,327 | $11,672 | $2,337,391 |
| 72 | $6,330 | $5,342 | $11,672 | $2,332,049 |
$140,067
$76,909
$63,158
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,316 | $5,356 | $11,672 | $2,326,693 |
| 74 | $6,301 | $5,371 | $11,672 | $2,321,322 |
| 75 | $6,287 | $5,385 | $11,672 | $2,315,937 |
| 76 | $6,272 | $5,400 | $11,672 | $2,310,537 |
| 77 | $6,258 | $5,415 | $11,672 | $2,305,123 |
| 78 | $6,243 | $5,429 | $11,672 | $2,299,693 |
| 79 | $6,228 | $5,444 | $11,672 | $2,294,250 |
| 80 | $6,214 | $5,459 | $11,672 | $2,288,791 |
| 81 | $6,199 | $5,473 | $11,672 | $2,283,317 |
| 82 | $6,184 | $5,488 | $11,672 | $2,277,829 |
| 83 | $6,169 | $5,503 | $11,672 | $2,272,326 |
| 84 | $6,154 | $5,518 | $11,672 | $2,266,808 |
$140,067
$74,825
$65,241
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,139 | $5,533 | $11,672 | $2,261,275 |
| 86 | $6,124 | $5,548 | $11,672 | $2,255,727 |
| 87 | $6,109 | $5,563 | $11,672 | $2,250,164 |
| 88 | $6,094 | $5,578 | $11,672 | $2,244,586 |
| 89 | $6,079 | $5,593 | $11,672 | $2,238,993 |
| 90 | $6,064 | $5,608 | $11,672 | $2,233,385 |
| 91 | $6,049 | $5,623 | $11,672 | $2,227,761 |
| 92 | $6,034 | $5,639 | $11,672 | $2,222,123 |
| 93 | $6,018 | $5,654 | $11,672 | $2,216,469 |
| 94 | $6,003 | $5,669 | $11,672 | $2,210,799 |
| 95 | $5,988 | $5,685 | $11,672 | $2,205,115 |
| 96 | $5,972 | $5,700 | $11,672 | $2,199,415 |
$140,067
$72,673
$67,394
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,957 | $5,715 | $11,672 | $2,193,699 |
| 98 | $5,941 | $5,731 | $11,672 | $2,187,968 |
| 99 | $5,926 | $5,746 | $11,672 | $2,182,222 |
| 100 | $5,910 | $5,762 | $11,672 | $2,176,460 |
| 101 | $5,895 | $5,778 | $11,672 | $2,170,682 |
| 102 | $5,879 | $5,793 | $11,672 | $2,164,889 |
| 103 | $5,863 | $5,809 | $11,672 | $2,159,080 |
| 104 | $5,848 | $5,825 | $11,672 | $2,153,255 |
| 105 | $5,832 | $5,841 | $11,672 | $2,147,414 |
| 106 | $5,816 | $5,856 | $11,672 | $2,141,558 |
| 107 | $5,800 | $5,872 | $11,672 | $2,135,686 |
| 108 | $5,784 | $5,888 | $11,672 | $2,129,798 |
$140,067
$70,450
$69,617
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,768 | $5,904 | $11,672 | $2,123,894 |
| 110 | $5,752 | $5,920 | $11,672 | $2,117,974 |
| 111 | $5,736 | $5,936 | $11,672 | $2,112,038 |
| 112 | $5,720 | $5,952 | $11,672 | $2,106,086 |
| 113 | $5,704 | $5,968 | $11,672 | $2,100,117 |
| 114 | $5,688 | $5,984 | $11,672 | $2,094,133 |
| 115 | $5,672 | $6,001 | $11,672 | $2,088,132 |
| 116 | $5,655 | $6,017 | $11,672 | $2,082,115 |
| 117 | $5,639 | $6,033 | $11,672 | $2,076,082 |
| 118 | $5,623 | $6,050 | $11,672 | $2,070,033 |
| 119 | $5,606 | $6,066 | $11,672 | $2,063,967 |
| 120 | $5,590 | $6,082 | $11,672 | $2,057,884 |
$140,067
$68,153
$71,913
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,573 | $6,099 | $11,672 | $2,051,786 |
| 122 | $5,557 | $6,115 | $11,672 | $2,045,670 |
| 123 | $5,540 | $6,132 | $11,672 | $2,039,538 |
| 124 | $5,524 | $6,148 | $11,672 | $2,033,390 |
| 125 | $5,507 | $6,165 | $11,672 | $2,027,225 |
| 126 | $5,490 | $6,182 | $11,672 | $2,021,043 |
| 127 | $5,474 | $6,199 | $11,672 | $2,014,844 |
| 128 | $5,457 | $6,215 | $11,672 | $2,008,629 |
| 129 | $5,440 | $6,232 | $11,672 | $2,002,397 |
| 130 | $5,423 | $6,249 | $11,672 | $1,996,148 |
| 131 | $5,406 | $6,266 | $11,672 | $1,989,882 |
| 132 | $5,389 | $6,283 | $11,672 | $1,983,599 |
$140,067
$65,781
$74,286
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,372 | $6,300 | $11,672 | $1,977,299 |
| 134 | $5,355 | $6,317 | $11,672 | $1,970,982 |
| 135 | $5,338 | $6,334 | $11,672 | $1,964,648 |
| 136 | $5,321 | $6,351 | $11,672 | $1,958,296 |
| 137 | $5,304 | $6,369 | $11,672 | $1,951,928 |
| 138 | $5,286 | $6,386 | $11,672 | $1,945,542 |
| 139 | $5,269 | $6,403 | $11,672 | $1,939,139 |
| 140 | $5,252 | $6,420 | $11,672 | $1,932,719 |
| 141 | $5,234 | $6,438 | $11,672 | $1,926,281 |
| 142 | $5,217 | $6,455 | $11,672 | $1,919,826 |
| 143 | $5,200 | $6,473 | $11,672 | $1,913,353 |
| 144 | $5,182 | $6,490 | $11,672 | $1,906,863 |
$140,067
$63,331
$76,736
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,164 | $6,508 | $11,672 | $1,900,355 |
| 146 | $5,147 | $6,525 | $11,672 | $1,893,829 |
| 147 | $5,129 | $6,543 | $11,672 | $1,887,286 |
| 148 | $5,111 | $6,561 | $11,672 | $1,880,725 |
| 149 | $5,094 | $6,579 | $11,672 | $1,874,147 |
| 150 | $5,076 | $6,596 | $11,672 | $1,867,550 |
| 151 | $5,058 | $6,614 | $11,672 | $1,860,936 |
| 152 | $5,040 | $6,632 | $11,672 | $1,854,304 |
| 153 | $5,022 | $6,650 | $11,672 | $1,847,654 |
| 154 | $5,004 | $6,668 | $11,672 | $1,840,986 |
| 155 | $4,986 | $6,686 | $11,672 | $1,834,299 |
| 156 | $4,968 | $6,704 | $11,672 | $1,827,595 |
$140,067
$60,799
$79,268
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,950 | $6,722 | $11,672 | $1,820,873 |
| 158 | $4,932 | $6,741 | $11,672 | $1,814,132 |
| 159 | $4,913 | $6,759 | $11,672 | $1,807,373 |
| 160 | $4,895 | $6,777 | $11,672 | $1,800,596 |
| 161 | $4,877 | $6,796 | $11,672 | $1,793,800 |
| 162 | $4,858 | $6,814 | $11,672 | $1,786,986 |
| 163 | $4,840 | $6,832 | $11,672 | $1,780,154 |
| 164 | $4,821 | $6,851 | $11,672 | $1,773,303 |
| 165 | $4,803 | $6,870 | $11,672 | $1,766,433 |
| 166 | $4,784 | $6,888 | $11,672 | $1,759,545 |
| 167 | $4,765 | $6,907 | $11,672 | $1,752,638 |
| 168 | $4,747 | $6,926 | $11,672 | $1,745,713 |
$140,067
$58,184
$81,883
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,728 | $6,944 | $11,672 | $1,738,768 |
| 170 | $4,709 | $6,963 | $11,672 | $1,731,805 |
| 171 | $4,690 | $6,982 | $11,672 | $1,724,823 |
| 172 | $4,671 | $7,001 | $11,672 | $1,717,822 |
| 173 | $4,652 | $7,020 | $11,672 | $1,710,803 |
| 174 | $4,633 | $7,039 | $11,672 | $1,703,764 |
| 175 | $4,614 | $7,058 | $11,672 | $1,696,706 |
| 176 | $4,595 | $7,077 | $11,672 | $1,689,629 |
| 177 | $4,576 | $7,096 | $11,672 | $1,682,533 |
| 178 | $4,557 | $7,115 | $11,672 | $1,675,417 |
| 179 | $4,538 | $7,135 | $11,672 | $1,668,283 |
| 180 | $4,518 | $7,154 | $11,672 | $1,661,129 |
$140,067
$55,483
$84,584
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,499 | $7,173 | $11,672 | $1,653,955 |
| 182 | $4,479 | $7,193 | $11,672 | $1,646,763 |
| 183 | $4,460 | $7,212 | $11,672 | $1,639,550 |
| 184 | $4,440 | $7,232 | $11,672 | $1,632,319 |
| 185 | $4,421 | $7,251 | $11,672 | $1,625,067 |
| 186 | $4,401 | $7,271 | $11,672 | $1,617,796 |
| 187 | $4,382 | $7,291 | $11,672 | $1,610,506 |
| 188 | $4,362 | $7,310 | $11,672 | $1,603,195 |
| 189 | $4,342 | $7,330 | $11,672 | $1,595,865 |
| 190 | $4,322 | $7,350 | $11,672 | $1,588,515 |
| 191 | $4,302 | $7,370 | $11,672 | $1,581,145 |
| 192 | $4,282 | $7,390 | $11,672 | $1,573,755 |
$140,067
$52,693
$87,374
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,262 | $7,410 | $11,672 | $1,566,345 |
| 194 | $4,242 | $7,430 | $11,672 | $1,558,915 |
| 195 | $4,222 | $7,450 | $11,672 | $1,551,465 |
| 196 | $4,202 | $7,470 | $11,672 | $1,543,994 |
| 197 | $4,182 | $7,491 | $11,672 | $1,536,504 |
| 198 | $4,161 | $7,511 | $11,672 | $1,528,993 |
| 199 | $4,141 | $7,531 | $11,672 | $1,521,462 |
| 200 | $4,121 | $7,552 | $11,672 | $1,513,910 |
| 201 | $4,100 | $7,572 | $11,672 | $1,506,338 |
| 202 | $4,080 | $7,593 | $11,672 | $1,498,745 |
| 203 | $4,059 | $7,613 | $11,672 | $1,491,132 |
| 204 | $4,038 | $7,634 | $11,672 | $1,483,498 |
$140,067
$49,810
$90,256
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,018 | $7,654 | $11,672 | $1,475,844 |
| 206 | $3,997 | $7,675 | $11,672 | $1,468,169 |
| 207 | $3,976 | $7,696 | $11,672 | $1,460,473 |
| 208 | $3,955 | $7,717 | $11,672 | $1,452,756 |
| 209 | $3,935 | $7,738 | $11,672 | $1,445,019 |
| 210 | $3,914 | $7,759 | $11,672 | $1,437,260 |
| 211 | $3,893 | $7,780 | $11,672 | $1,429,480 |
| 212 | $3,872 | $7,801 | $11,672 | $1,421,679 |
| 213 | $3,850 | $7,822 | $11,672 | $1,413,858 |
| 214 | $3,829 | $7,843 | $11,672 | $1,406,015 |
| 215 | $3,808 | $7,864 | $11,672 | $1,398,150 |
| 216 | $3,787 | $7,886 | $11,672 | $1,390,265 |
$140,067
$46,833
$93,234
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,765 | $7,907 | $11,672 | $1,382,358 |
| 218 | $3,744 | $7,928 | $11,672 | $1,374,429 |
| 219 | $3,722 | $7,950 | $11,672 | $1,366,480 |
| 220 | $3,701 | $7,971 | $11,672 | $1,358,508 |
| 221 | $3,679 | $7,993 | $11,672 | $1,350,515 |
| 222 | $3,658 | $8,015 | $11,672 | $1,342,501 |
| 223 | $3,636 | $8,036 | $11,672 | $1,334,464 |
| 224 | $3,614 | $8,058 | $11,672 | $1,326,406 |
| 225 | $3,592 | $8,080 | $11,672 | $1,318,327 |
| 226 | $3,570 | $8,102 | $11,672 | $1,310,225 |
| 227 | $3,549 | $8,124 | $11,672 | $1,302,101 |
| 228 | $3,527 | $8,146 | $11,672 | $1,293,955 |
$140,067
$43,757
$96,309
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,504 | $8,168 | $11,672 | $1,285,788 |
| 230 | $3,482 | $8,190 | $11,672 | $1,277,598 |
| 231 | $3,460 | $8,212 | $11,672 | $1,269,386 |
| 232 | $3,438 | $8,234 | $11,672 | $1,261,151 |
| 233 | $3,416 | $8,257 | $11,672 | $1,252,895 |
| 234 | $3,393 | $8,279 | $11,672 | $1,244,616 |
| 235 | $3,371 | $8,301 | $11,672 | $1,236,314 |
| 236 | $3,348 | $8,324 | $11,672 | $1,227,990 |
| 237 | $3,326 | $8,346 | $11,672 | $1,219,644 |
| 238 | $3,303 | $8,369 | $11,672 | $1,211,275 |
| 239 | $3,281 | $8,392 | $11,672 | $1,202,883 |
| 240 | $3,258 | $8,414 | $11,672 | $1,194,469 |
$140,067
$40,580
$99,487
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,235 | $8,437 | $11,672 | $1,186,032 |
| 242 | $3,212 | $8,460 | $11,672 | $1,177,572 |
| 243 | $3,189 | $8,483 | $11,672 | $1,169,089 |
| 244 | $3,166 | $8,506 | $11,672 | $1,160,583 |
| 245 | $3,143 | $8,529 | $11,672 | $1,152,054 |
| 246 | $3,120 | $8,552 | $11,672 | $1,143,502 |
| 247 | $3,097 | $8,575 | $11,672 | $1,134,926 |
| 248 | $3,074 | $8,598 | $11,672 | $1,126,328 |
| 249 | $3,050 | $8,622 | $11,672 | $1,117,706 |
| 250 | $3,027 | $8,645 | $11,672 | $1,109,061 |
| 251 | $3,004 | $8,669 | $11,672 | $1,100,392 |
| 252 | $2,980 | $8,692 | $11,672 | $1,091,700 |
$140,067
$37,298
$102,768
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,957 | $8,716 | $11,672 | $1,082,985 |
| 254 | $2,933 | $8,739 | $11,672 | $1,074,246 |
| 255 | $2,909 | $8,763 | $11,672 | $1,065,483 |
| 256 | $2,886 | $8,787 | $11,672 | $1,056,696 |
| 257 | $2,862 | $8,810 | $11,672 | $1,047,886 |
| 258 | $2,838 | $8,834 | $11,672 | $1,039,052 |
| 259 | $2,814 | $8,858 | $11,672 | $1,030,194 |
| 260 | $2,790 | $8,882 | $11,672 | $1,021,312 |
| 261 | $2,766 | $8,906 | $11,672 | $1,012,405 |
| 262 | $2,742 | $8,930 | $11,672 | $1,003,475 |
| 263 | $2,718 | $8,954 | $11,672 | $994,521 |
| 264 | $2,693 | $8,979 | $11,672 | $985,542 |
$140,067
$33,908
$106,159
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,669 | $9,003 | $11,672 | $976,539 |
| 266 | $2,645 | $9,027 | $11,672 | $967,511 |
| 267 | $2,620 | $9,052 | $11,672 | $958,459 |
| 268 | $2,596 | $9,076 | $11,672 | $949,383 |
| 269 | $2,571 | $9,101 | $11,672 | $940,282 |
| 270 | $2,547 | $9,126 | $11,672 | $931,156 |
| 271 | $2,522 | $9,150 | $11,672 | $922,006 |
| 272 | $2,497 | $9,175 | $11,672 | $912,831 |
| 273 | $2,472 | $9,200 | $11,672 | $903,631 |
| 274 | $2,447 | $9,225 | $11,672 | $894,406 |
| 275 | $2,422 | $9,250 | $11,672 | $885,156 |
| 276 | $2,397 | $9,275 | $11,672 | $875,881 |
$140,067
$30,406
$109,661
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,372 | $9,300 | $11,672 | $866,581 |
| 278 | $2,347 | $9,325 | $11,672 | $857,256 |
| 279 | $2,322 | $9,350 | $11,672 | $847,905 |
| 280 | $2,296 | $9,376 | $11,672 | $838,530 |
| 281 | $2,271 | $9,401 | $11,672 | $829,128 |
| 282 | $2,246 | $9,427 | $11,672 | $819,702 |
| 283 | $2,220 | $9,452 | $11,672 | $810,250 |
| 284 | $2,194 | $9,478 | $11,672 | $800,772 |
| 285 | $2,169 | $9,503 | $11,672 | $791,268 |
| 286 | $2,143 | $9,529 | $11,672 | $781,739 |
| 287 | $2,117 | $9,555 | $11,672 | $772,184 |
| 288 | $2,091 | $9,581 | $11,672 | $762,603 |
$140,067
$26,789
$113,278
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,065 | $9,607 | $11,672 | $752,996 |
| 290 | $2,039 | $9,633 | $11,672 | $743,363 |
| 291 | $2,013 | $9,659 | $11,672 | $733,704 |
| 292 | $1,987 | $9,685 | $11,672 | $724,019 |
| 293 | $1,961 | $9,711 | $11,672 | $714,308 |
| 294 | $1,935 | $9,738 | $11,672 | $704,570 |
| 295 | $1,908 | $9,764 | $11,672 | $694,806 |
| 296 | $1,882 | $9,790 | $11,672 | $685,016 |
| 297 | $1,855 | $9,817 | $11,672 | $675,199 |
| 298 | $1,829 | $9,844 | $11,672 | $665,355 |
| 299 | $1,802 | $9,870 | $11,672 | $655,485 |
| 300 | $1,775 | $9,897 | $11,672 | $645,588 |
$140,067
$23,052
$117,015
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,748 | $9,924 | $11,672 | $635,664 |
| 302 | $1,722 | $9,951 | $11,672 | $625,714 |
| 303 | $1,695 | $9,978 | $11,672 | $615,736 |
| 304 | $1,668 | $10,005 | $11,672 | $605,731 |
| 305 | $1,641 | $10,032 | $11,672 | $595,700 |
| 306 | $1,613 | $10,059 | $11,672 | $585,641 |
| 307 | $1,586 | $10,086 | $11,672 | $575,555 |
| 308 | $1,559 | $10,113 | $11,672 | $565,441 |
| 309 | $1,531 | $10,141 | $11,672 | $555,300 |
| 310 | $1,504 | $10,168 | $11,672 | $545,132 |
| 311 | $1,476 | $10,196 | $11,672 | $534,936 |
| 312 | $1,449 | $10,223 | $11,672 | $524,713 |
$140,067
$19,192
$120,875
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,421 | $10,251 | $11,672 | $514,462 |
| 314 | $1,393 | $10,279 | $11,672 | $504,183 |
| 315 | $1,365 | $10,307 | $11,672 | $493,876 |
| 316 | $1,338 | $10,335 | $11,672 | $483,541 |
| 317 | $1,310 | $10,363 | $11,672 | $473,179 |
| 318 | $1,282 | $10,391 | $11,672 | $462,788 |
| 319 | $1,253 | $10,419 | $11,672 | $452,369 |
| 320 | $1,225 | $10,447 | $11,672 | $441,922 |
| 321 | $1,197 | $10,475 | $11,672 | $431,447 |
| 322 | $1,169 | $10,504 | $11,672 | $420,943 |
| 323 | $1,140 | $10,532 | $11,672 | $410,411 |
| 324 | $1,112 | $10,561 | $11,672 | $399,850 |
$140,067
$15,204
$124,863
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,083 | $10,589 | $11,672 | $389,261 |
| 326 | $1,054 | $10,618 | $11,672 | $378,643 |
| 327 | $1,025 | $10,647 | $11,672 | $367,996 |
| 328 | $997 | $10,676 | $11,672 | $357,321 |
| 329 | $968 | $10,704 | $11,672 | $346,616 |
| 330 | $939 | $10,733 | $11,672 | $335,883 |
| 331 | $910 | $10,763 | $11,672 | $325,120 |
| 332 | $881 | $10,792 | $11,672 | $314,328 |
| 333 | $851 | $10,821 | $11,672 | $303,507 |
| 334 | $822 | $10,850 | $11,672 | $292,657 |
| 335 | $793 | $10,880 | $11,672 | $281,778 |
| 336 | $763 | $10,909 | $11,672 | $270,869 |
$140,067
$11,085
$128,982
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $734 | $10,939 | $11,672 | $259,930 |
| 338 | $704 | $10,968 | $11,672 | $248,962 |
| 339 | $674 | $10,998 | $11,672 | $237,964 |
| 340 | $644 | $11,028 | $11,672 | $226,936 |
| 341 | $615 | $11,058 | $11,672 | $215,878 |
| 342 | $585 | $11,088 | $11,672 | $204,791 |
| 343 | $555 | $11,118 | $11,672 | $193,673 |
| 344 | $525 | $11,148 | $11,672 | $182,525 |
| 345 | $494 | $11,178 | $11,672 | $171,348 |
| 346 | $464 | $11,208 | $11,672 | $160,139 |
| 347 | $434 | $11,239 | $11,672 | $148,901 |
| 348 | $403 | $11,269 | $11,672 | $137,632 |
$140,067
$6,830
$133,237
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $373 | $11,299 | $11,672 | $126,332 |
| 350 | $342 | $11,330 | $11,672 | $115,002 |
| 351 | $311 | $11,361 | $11,672 | $103,642 |
| 352 | $281 | $11,392 | $11,672 | $92,250 |
| 353 | $250 | $11,422 | $11,672 | $80,828 |
| 354 | $219 | $11,453 | $11,672 | $69,374 |
| 355 | $188 | $11,484 | $11,672 | $57,890 |
| 356 | $157 | $11,515 | $11,672 | $46,375 |
| 357 | $126 | $11,547 | $11,672 | $34,828 |
| 358 | $94 | $11,578 | $11,672 | $23,250 |
| 359 | $63 | $11,609 | $11,672 | $11,641 |
| 360 | $32 | $11,641 | $11,672 | $0 |
$140,067
$2,435
$137,632
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。
