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
$730 萬
$848 萬
626 呎
@13,259
794 呎
@10,453
$830 萬
$850 萬
755 呎
@11,656
995 呎
@8,844
$880 萬
$800 萬
$700 萬
$818 萬
848 呎
@10,377
1,107 呎
@7,949
$880 萬
$820 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $16,105 | $12,376 | $10,142 | $8,655 |
| 1.500 | $16,704 | $12,985 | $10,762 | $9,287 |
| 2.000 | $17,317 | $13,613 | $11,406 | $9,946 |
| 2.500 | $17,943 | $14,260 | $12,072 | $10,633 |
| 3.000 | $18,584 | $14,924 | $12,761 | $11,345 |
| 3.375 | $19,073 | $15,434 | $13,292 | $11,897 |
| 3.500 | $19,237 | $15,607 | $13,472 | $12,084 |
| 4.000 | $19,905 | $16,307 | $14,204 | $12,847 |
| 4.500 | $20,586 | $17,025 | $14,957 | $13,635 |
| 5.000 | $21,280 | $17,759 | $15,731 | $14,446 |
| 5.500 | $21,988 | $18,511 | $16,525 | $15,279 |
| 6.000 | $22,708 | $19,279 | $17,338 | $16,134 |
每月供款$11,897
30年
$2,691,000
$1,591,852
$4,282,852
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,568 | $4,328 | $11,897 | $2,686,672 |
| 2 | $7,556 | $4,341 | $11,897 | $2,682,331 |
| 3 | $7,544 | $4,353 | $11,897 | $2,677,978 |
| 4 | $7,532 | $4,365 | $11,897 | $2,673,613 |
| 5 | $7,520 | $4,377 | $11,897 | $2,669,236 |
| 6 | $7,507 | $4,390 | $11,897 | $2,664,846 |
| 7 | $7,495 | $4,402 | $11,897 | $2,660,445 |
| 8 | $7,483 | $4,414 | $11,897 | $2,656,030 |
| 9 | $7,470 | $4,427 | $11,897 | $2,651,604 |
| 10 | $7,458 | $4,439 | $11,897 | $2,647,164 |
| 11 | $7,445 | $4,452 | $11,897 | $2,642,713 |
| 12 | $7,433 | $4,464 | $11,897 | $2,638,249 |
$142,762
$90,010
$52,751
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,420 | $4,477 | $11,897 | $2,633,772 |
| 14 | $7,407 | $4,489 | $11,897 | $2,629,282 |
| 15 | $7,395 | $4,502 | $11,897 | $2,624,780 |
| 16 | $7,382 | $4,515 | $11,897 | $2,620,266 |
| 17 | $7,369 | $4,527 | $11,897 | $2,615,739 |
| 18 | $7,357 | $4,540 | $11,897 | $2,611,199 |
| 19 | $7,344 | $4,553 | $11,897 | $2,606,646 |
| 20 | $7,331 | $4,566 | $11,897 | $2,602,080 |
| 21 | $7,318 | $4,578 | $11,897 | $2,597,502 |
| 22 | $7,305 | $4,591 | $11,897 | $2,592,910 |
| 23 | $7,293 | $4,604 | $11,897 | $2,588,306 |
| 24 | $7,280 | $4,617 | $11,897 | $2,583,689 |
$142,762
$88,202
$54,560
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,267 | $4,630 | $11,897 | $2,579,059 |
| 26 | $7,254 | $4,643 | $11,897 | $2,574,415 |
| 27 | $7,241 | $4,656 | $11,897 | $2,569,759 |
| 28 | $7,227 | $4,669 | $11,897 | $2,565,090 |
| 29 | $7,214 | $4,682 | $11,897 | $2,560,407 |
| 30 | $7,201 | $4,696 | $11,897 | $2,555,712 |
| 31 | $7,188 | $4,709 | $11,897 | $2,551,003 |
| 32 | $7,175 | $4,722 | $11,897 | $2,546,281 |
| 33 | $7,161 | $4,735 | $11,897 | $2,541,545 |
| 34 | $7,148 | $4,749 | $11,897 | $2,536,797 |
| 35 | $7,135 | $4,762 | $11,897 | $2,532,035 |
| 36 | $7,121 | $4,775 | $11,897 | $2,527,259 |
$142,762
$86,332
$56,430
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,108 | $4,789 | $11,897 | $2,522,470 |
| 38 | $7,094 | $4,802 | $11,897 | $2,517,668 |
| 39 | $7,081 | $4,816 | $11,897 | $2,512,852 |
| 40 | $7,067 | $4,829 | $11,897 | $2,508,023 |
| 41 | $7,054 | $4,843 | $11,897 | $2,503,180 |
| 42 | $7,040 | $4,857 | $11,897 | $2,498,323 |
| 43 | $7,027 | $4,870 | $11,897 | $2,493,453 |
| 44 | $7,013 | $4,884 | $11,897 | $2,488,569 |
| 45 | $6,999 | $4,898 | $11,897 | $2,483,671 |
| 46 | $6,985 | $4,911 | $11,897 | $2,478,759 |
| 47 | $6,972 | $4,925 | $11,897 | $2,473,834 |
| 48 | $6,958 | $4,939 | $11,897 | $2,468,895 |
$142,762
$84,398
$58,364
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,944 | $4,953 | $11,897 | $2,463,942 |
| 50 | $6,930 | $4,967 | $11,897 | $2,458,975 |
| 51 | $6,916 | $4,981 | $11,897 | $2,453,994 |
| 52 | $6,902 | $4,995 | $11,897 | $2,448,999 |
| 53 | $6,888 | $5,009 | $11,897 | $2,443,990 |
| 54 | $6,874 | $5,023 | $11,897 | $2,438,967 |
| 55 | $6,860 | $5,037 | $11,897 | $2,433,930 |
| 56 | $6,845 | $5,051 | $11,897 | $2,428,878 |
| 57 | $6,831 | $5,066 | $11,897 | $2,423,813 |
| 58 | $6,817 | $5,080 | $11,897 | $2,418,733 |
| 59 | $6,803 | $5,094 | $11,897 | $2,413,639 |
| 60 | $6,788 | $5,108 | $11,897 | $2,408,530 |
$142,762
$82,397
$60,365
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,774 | $5,123 | $11,897 | $2,403,408 |
| 62 | $6,760 | $5,137 | $11,897 | $2,398,270 |
| 63 | $6,745 | $5,152 | $11,897 | $2,393,119 |
| 64 | $6,731 | $5,166 | $11,897 | $2,387,953 |
| 65 | $6,716 | $5,181 | $11,897 | $2,382,772 |
| 66 | $6,702 | $5,195 | $11,897 | $2,377,577 |
| 67 | $6,687 | $5,210 | $11,897 | $2,372,367 |
| 68 | $6,672 | $5,225 | $11,897 | $2,367,142 |
| 69 | $6,658 | $5,239 | $11,897 | $2,361,903 |
| 70 | $6,643 | $5,254 | $11,897 | $2,356,649 |
| 71 | $6,628 | $5,269 | $11,897 | $2,351,380 |
| 72 | $6,613 | $5,284 | $11,897 | $2,346,097 |
$142,762
$80,328
$62,434
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,598 | $5,298 | $11,897 | $2,340,798 |
| 74 | $6,583 | $5,313 | $11,897 | $2,335,485 |
| 75 | $6,569 | $5,328 | $11,897 | $2,330,157 |
| 76 | $6,554 | $5,343 | $11,897 | $2,324,814 |
| 77 | $6,539 | $5,358 | $11,897 | $2,319,455 |
| 78 | $6,523 | $5,373 | $11,897 | $2,314,082 |
| 79 | $6,508 | $5,388 | $11,897 | $2,308,693 |
| 80 | $6,493 | $5,404 | $11,897 | $2,303,290 |
| 81 | $6,478 | $5,419 | $11,897 | $2,297,871 |
| 82 | $6,463 | $5,434 | $11,897 | $2,292,437 |
| 83 | $6,447 | $5,449 | $11,897 | $2,286,988 |
| 84 | $6,432 | $5,465 | $11,897 | $2,281,523 |
$142,762
$78,188
$64,574
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,417 | $5,480 | $11,897 | $2,276,043 |
| 86 | $6,401 | $5,495 | $11,897 | $2,270,548 |
| 87 | $6,386 | $5,511 | $11,897 | $2,265,037 |
| 88 | $6,370 | $5,526 | $11,897 | $2,259,510 |
| 89 | $6,355 | $5,542 | $11,897 | $2,253,968 |
| 90 | $6,339 | $5,558 | $11,897 | $2,248,411 |
| 91 | $6,324 | $5,573 | $11,897 | $2,242,838 |
| 92 | $6,308 | $5,589 | $11,897 | $2,237,249 |
| 93 | $6,292 | $5,605 | $11,897 | $2,231,644 |
| 94 | $6,276 | $5,620 | $11,897 | $2,226,024 |
| 95 | $6,261 | $5,636 | $11,897 | $2,220,388 |
| 96 | $6,245 | $5,652 | $11,897 | $2,214,736 |
$142,762
$75,975
$66,787
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,229 | $5,668 | $11,897 | $2,209,068 |
| 98 | $6,213 | $5,684 | $11,897 | $2,203,384 |
| 99 | $6,197 | $5,700 | $11,897 | $2,197,684 |
| 100 | $6,181 | $5,716 | $11,897 | $2,191,969 |
| 101 | $6,165 | $5,732 | $11,897 | $2,186,237 |
| 102 | $6,149 | $5,748 | $11,897 | $2,180,489 |
| 103 | $6,133 | $5,764 | $11,897 | $2,174,724 |
| 104 | $6,116 | $5,780 | $11,897 | $2,168,944 |
| 105 | $6,100 | $5,797 | $11,897 | $2,163,147 |
| 106 | $6,084 | $5,813 | $11,897 | $2,157,334 |
| 107 | $6,068 | $5,829 | $11,897 | $2,151,505 |
| 108 | $6,051 | $5,846 | $11,897 | $2,145,659 |
$142,762
$73,685
$69,076
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,035 | $5,862 | $11,897 | $2,139,797 |
| 110 | $6,018 | $5,879 | $11,897 | $2,133,919 |
| 111 | $6,002 | $5,895 | $11,897 | $2,128,024 |
| 112 | $5,985 | $5,912 | $11,897 | $2,122,112 |
| 113 | $5,968 | $5,928 | $11,897 | $2,116,183 |
| 114 | $5,952 | $5,945 | $11,897 | $2,110,238 |
| 115 | $5,935 | $5,962 | $11,897 | $2,104,277 |
| 116 | $5,918 | $5,979 | $11,897 | $2,098,298 |
| 117 | $5,901 | $5,995 | $11,897 | $2,092,303 |
| 118 | $5,885 | $6,012 | $11,897 | $2,086,291 |
| 119 | $5,868 | $6,029 | $11,897 | $2,080,261 |
| 120 | $5,851 | $6,046 | $11,897 | $2,074,215 |
$142,762
$71,318
$71,444
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,834 | $6,063 | $11,897 | $2,068,152 |
| 122 | $5,817 | $6,080 | $11,897 | $2,062,072 |
| 123 | $5,800 | $6,097 | $11,897 | $2,055,975 |
| 124 | $5,782 | $6,114 | $11,897 | $2,049,861 |
| 125 | $5,765 | $6,132 | $11,897 | $2,043,729 |
| 126 | $5,748 | $6,149 | $11,897 | $2,037,580 |
| 127 | $5,731 | $6,166 | $11,897 | $2,031,414 |
| 128 | $5,713 | $6,183 | $11,897 | $2,025,231 |
| 129 | $5,696 | $6,201 | $11,897 | $2,019,030 |
| 130 | $5,679 | $6,218 | $11,897 | $2,012,811 |
| 131 | $5,661 | $6,236 | $11,897 | $2,006,576 |
| 132 | $5,643 | $6,253 | $11,897 | $2,000,322 |
$142,762
$68,869
$73,893
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,626 | $6,271 | $11,897 | $1,994,051 |
| 134 | $5,608 | $6,289 | $11,897 | $1,987,763 |
| 135 | $5,591 | $6,306 | $11,897 | $1,981,457 |
| 136 | $5,573 | $6,324 | $11,897 | $1,975,133 |
| 137 | $5,555 | $6,342 | $11,897 | $1,968,791 |
| 138 | $5,537 | $6,360 | $11,897 | $1,962,431 |
| 139 | $5,519 | $6,377 | $11,897 | $1,956,054 |
| 140 | $5,501 | $6,395 | $11,897 | $1,949,658 |
| 141 | $5,483 | $6,413 | $11,897 | $1,943,245 |
| 142 | $5,465 | $6,431 | $11,897 | $1,936,814 |
| 143 | $5,447 | $6,450 | $11,897 | $1,930,364 |
| 144 | $5,429 | $6,468 | $11,897 | $1,923,896 |
$142,762
$66,336
$76,426
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,411 | $6,486 | $11,897 | $1,917,411 |
| 146 | $5,393 | $6,504 | $11,897 | $1,910,907 |
| 147 | $5,374 | $6,522 | $11,897 | $1,904,384 |
| 148 | $5,356 | $6,541 | $11,897 | $1,897,843 |
| 149 | $5,338 | $6,559 | $11,897 | $1,891,284 |
| 150 | $5,319 | $6,578 | $11,897 | $1,884,707 |
| 151 | $5,301 | $6,596 | $11,897 | $1,878,111 |
| 152 | $5,282 | $6,615 | $11,897 | $1,871,496 |
| 153 | $5,264 | $6,633 | $11,897 | $1,864,863 |
| 154 | $5,245 | $6,652 | $11,897 | $1,858,211 |
| 155 | $5,226 | $6,671 | $11,897 | $1,851,540 |
| 156 | $5,207 | $6,689 | $11,897 | $1,844,851 |
$142,762
$63,716
$79,045
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,189 | $6,708 | $11,897 | $1,838,143 |
| 158 | $5,170 | $6,727 | $11,897 | $1,831,416 |
| 159 | $5,151 | $6,746 | $11,897 | $1,824,670 |
| 160 | $5,132 | $6,765 | $11,897 | $1,817,905 |
| 161 | $5,113 | $6,784 | $11,897 | $1,811,121 |
| 162 | $5,094 | $6,803 | $11,897 | $1,804,318 |
| 163 | $5,075 | $6,822 | $11,897 | $1,797,496 |
| 164 | $5,055 | $6,841 | $11,897 | $1,790,654 |
| 165 | $5,036 | $6,861 | $11,897 | $1,783,794 |
| 166 | $5,017 | $6,880 | $11,897 | $1,776,914 |
| 167 | $4,998 | $6,899 | $11,897 | $1,770,015 |
| 168 | $4,978 | $6,919 | $11,897 | $1,763,096 |
$142,762
$61,007
$81,755
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,959 | $6,938 | $11,897 | $1,756,158 |
| 170 | $4,939 | $6,958 | $11,897 | $1,749,200 |
| 171 | $4,920 | $6,977 | $11,897 | $1,742,223 |
| 172 | $4,900 | $6,997 | $11,897 | $1,735,226 |
| 173 | $4,880 | $7,016 | $11,897 | $1,728,210 |
| 174 | $4,861 | $7,036 | $11,897 | $1,721,174 |
| 175 | $4,841 | $7,056 | $11,897 | $1,714,118 |
| 176 | $4,821 | $7,076 | $11,897 | $1,707,042 |
| 177 | $4,801 | $7,096 | $11,897 | $1,699,946 |
| 178 | $4,781 | $7,116 | $11,897 | $1,692,830 |
| 179 | $4,761 | $7,136 | $11,897 | $1,685,695 |
| 180 | $4,741 | $7,156 | $11,897 | $1,678,539 |
$142,762
$58,204
$84,557
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,721 | $7,176 | $11,897 | $1,671,363 |
| 182 | $4,701 | $7,196 | $11,897 | $1,664,167 |
| 183 | $4,680 | $7,216 | $11,897 | $1,656,950 |
| 184 | $4,660 | $7,237 | $11,897 | $1,649,714 |
| 185 | $4,640 | $7,257 | $11,897 | $1,642,457 |
| 186 | $4,619 | $7,277 | $11,897 | $1,635,179 |
| 187 | $4,599 | $7,298 | $11,897 | $1,627,882 |
| 188 | $4,578 | $7,318 | $11,897 | $1,620,563 |
| 189 | $4,558 | $7,339 | $11,897 | $1,613,224 |
| 190 | $4,537 | $7,360 | $11,897 | $1,605,865 |
| 191 | $4,516 | $7,380 | $11,897 | $1,598,484 |
| 192 | $4,496 | $7,401 | $11,897 | $1,591,083 |
$142,762
$55,306
$87,456
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,475 | $7,422 | $11,897 | $1,583,661 |
| 194 | $4,454 | $7,443 | $11,897 | $1,576,219 |
| 195 | $4,433 | $7,464 | $11,897 | $1,568,755 |
| 196 | $4,412 | $7,485 | $11,897 | $1,561,270 |
| 197 | $4,391 | $7,506 | $11,897 | $1,553,764 |
| 198 | $4,370 | $7,527 | $11,897 | $1,546,238 |
| 199 | $4,349 | $7,548 | $11,897 | $1,538,690 |
| 200 | $4,328 | $7,569 | $11,897 | $1,531,120 |
| 201 | $4,306 | $7,591 | $11,897 | $1,523,530 |
| 202 | $4,285 | $7,612 | $11,897 | $1,515,918 |
| 203 | $4,264 | $7,633 | $11,897 | $1,508,285 |
| 204 | $4,242 | $7,655 | $11,897 | $1,500,630 |
$142,762
$52,308
$90,453
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,221 | $7,676 | $11,897 | $1,492,954 |
| 206 | $4,199 | $7,698 | $11,897 | $1,485,256 |
| 207 | $4,177 | $7,720 | $11,897 | $1,477,536 |
| 208 | $4,156 | $7,741 | $11,897 | $1,469,795 |
| 209 | $4,134 | $7,763 | $11,897 | $1,462,032 |
| 210 | $4,112 | $7,785 | $11,897 | $1,454,247 |
| 211 | $4,090 | $7,807 | $11,897 | $1,446,440 |
| 212 | $4,068 | $7,829 | $11,897 | $1,438,612 |
| 213 | $4,046 | $7,851 | $11,897 | $1,430,761 |
| 214 | $4,024 | $7,873 | $11,897 | $1,422,888 |
| 215 | $4,002 | $7,895 | $11,897 | $1,414,993 |
| 216 | $3,980 | $7,917 | $11,897 | $1,407,076 |
$142,762
$49,208
$93,554
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,957 | $7,939 | $11,897 | $1,399,137 |
| 218 | $3,935 | $7,962 | $11,897 | $1,391,175 |
| 219 | $3,913 | $7,984 | $11,897 | $1,383,191 |
| 220 | $3,890 | $8,007 | $11,897 | $1,375,184 |
| 221 | $3,868 | $8,029 | $11,897 | $1,367,155 |
| 222 | $3,845 | $8,052 | $11,897 | $1,359,103 |
| 223 | $3,822 | $8,074 | $11,897 | $1,351,029 |
| 224 | $3,800 | $8,097 | $11,897 | $1,342,932 |
| 225 | $3,777 | $8,120 | $11,897 | $1,334,812 |
| 226 | $3,754 | $8,143 | $11,897 | $1,326,670 |
| 227 | $3,731 | $8,166 | $11,897 | $1,318,504 |
| 228 | $3,708 | $8,189 | $11,897 | $1,310,315 |
$142,762
$46,001
$96,761
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,685 | $8,212 | $11,897 | $1,302,104 |
| 230 | $3,662 | $8,235 | $11,897 | $1,293,869 |
| 231 | $3,639 | $8,258 | $11,897 | $1,285,611 |
| 232 | $3,616 | $8,281 | $11,897 | $1,277,330 |
| 233 | $3,592 | $8,304 | $11,897 | $1,269,026 |
| 234 | $3,569 | $8,328 | $11,897 | $1,260,698 |
| 235 | $3,546 | $8,351 | $11,897 | $1,252,347 |
| 236 | $3,522 | $8,375 | $11,897 | $1,243,973 |
| 237 | $3,499 | $8,398 | $11,897 | $1,235,575 |
| 238 | $3,475 | $8,422 | $11,897 | $1,227,153 |
| 239 | $3,451 | $8,445 | $11,897 | $1,218,707 |
| 240 | $3,428 | $8,469 | $11,897 | $1,210,238 |
$142,762
$42,684
$100,077
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,404 | $8,493 | $11,897 | $1,201,745 |
| 242 | $3,380 | $8,517 | $11,897 | $1,193,228 |
| 243 | $3,356 | $8,541 | $11,897 | $1,184,687 |
| 244 | $3,332 | $8,565 | $11,897 | $1,176,123 |
| 245 | $3,308 | $8,589 | $11,897 | $1,167,534 |
| 246 | $3,284 | $8,613 | $11,897 | $1,158,921 |
| 247 | $3,259 | $8,637 | $11,897 | $1,150,283 |
| 248 | $3,235 | $8,662 | $11,897 | $1,141,622 |
| 249 | $3,211 | $8,686 | $11,897 | $1,132,936 |
| 250 | $3,186 | $8,710 | $11,897 | $1,124,225 |
| 251 | $3,162 | $8,735 | $11,897 | $1,115,490 |
| 252 | $3,137 | $8,759 | $11,897 | $1,106,731 |
$142,762
$39,254
$103,508
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,113 | $8,784 | $11,897 | $1,097,947 |
| 254 | $3,088 | $8,809 | $11,897 | $1,089,138 |
| 255 | $3,063 | $8,834 | $11,897 | $1,080,304 |
| 256 | $3,038 | $8,858 | $11,897 | $1,071,446 |
| 257 | $3,013 | $8,883 | $11,897 | $1,062,562 |
| 258 | $2,988 | $8,908 | $11,897 | $1,053,654 |
| 259 | $2,963 | $8,933 | $11,897 | $1,044,721 |
| 260 | $2,938 | $8,959 | $11,897 | $1,035,762 |
| 261 | $2,913 | $8,984 | $11,897 | $1,026,778 |
| 262 | $2,888 | $9,009 | $11,897 | $1,017,769 |
| 263 | $2,862 | $9,034 | $11,897 | $1,008,735 |
| 264 | $2,837 | $9,060 | $11,897 | $999,675 |
$142,762
$35,706
$107,055
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,812 | $9,085 | $11,897 | $990,590 |
| 266 | $2,786 | $9,111 | $11,897 | $981,479 |
| 267 | $2,760 | $9,136 | $11,897 | $972,343 |
| 268 | $2,735 | $9,162 | $11,897 | $963,181 |
| 269 | $2,709 | $9,188 | $11,897 | $953,993 |
| 270 | $2,683 | $9,214 | $11,897 | $944,779 |
| 271 | $2,657 | $9,240 | $11,897 | $935,540 |
| 272 | $2,631 | $9,266 | $11,897 | $926,274 |
| 273 | $2,605 | $9,292 | $11,897 | $916,982 |
| 274 | $2,579 | $9,318 | $11,897 | $907,664 |
| 275 | $2,553 | $9,344 | $11,897 | $898,320 |
| 276 | $2,527 | $9,370 | $11,897 | $888,950 |
$142,762
$32,037
$110,725
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,500 | $9,397 | $11,897 | $879,554 |
| 278 | $2,474 | $9,423 | $11,897 | $870,130 |
| 279 | $2,447 | $9,450 | $11,897 | $860,681 |
| 280 | $2,421 | $9,476 | $11,897 | $851,205 |
| 281 | $2,394 | $9,503 | $11,897 | $841,702 |
| 282 | $2,367 | $9,530 | $11,897 | $832,172 |
| 283 | $2,340 | $9,556 | $11,897 | $822,616 |
| 284 | $2,314 | $9,583 | $11,897 | $813,033 |
| 285 | $2,287 | $9,610 | $11,897 | $803,423 |
| 286 | $2,260 | $9,637 | $11,897 | $793,786 |
| 287 | $2,233 | $9,664 | $11,897 | $784,121 |
| 288 | $2,205 | $9,691 | $11,897 | $774,430 |
$142,762
$28,241
$114,520
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,178 | $9,719 | $11,897 | $764,711 |
| 290 | $2,151 | $9,746 | $11,897 | $754,965 |
| 291 | $2,123 | $9,773 | $11,897 | $745,192 |
| 292 | $2,096 | $9,801 | $11,897 | $735,391 |
| 293 | $2,068 | $9,829 | $11,897 | $725,562 |
| 294 | $2,041 | $9,856 | $11,897 | $715,706 |
| 295 | $2,013 | $9,884 | $11,897 | $705,822 |
| 296 | $1,985 | $9,912 | $11,897 | $695,910 |
| 297 | $1,957 | $9,940 | $11,897 | $685,971 |
| 298 | $1,929 | $9,968 | $11,897 | $676,003 |
| 299 | $1,901 | $9,996 | $11,897 | $666,008 |
| 300 | $1,873 | $10,024 | $11,897 | $655,984 |
$142,762
$24,316
$118,446
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,845 | $10,052 | $11,897 | $645,932 |
| 302 | $1,817 | $10,080 | $11,897 | $635,852 |
| 303 | $1,788 | $10,108 | $11,897 | $625,744 |
| 304 | $1,760 | $10,137 | $11,897 | $615,607 |
| 305 | $1,731 | $10,165 | $11,897 | $605,441 |
| 306 | $1,703 | $10,194 | $11,897 | $595,247 |
| 307 | $1,674 | $10,223 | $11,897 | $585,025 |
| 308 | $1,645 | $10,251 | $11,897 | $574,773 |
| 309 | $1,617 | $10,280 | $11,897 | $564,493 |
| 310 | $1,588 | $10,309 | $11,897 | $554,184 |
| 311 | $1,559 | $10,338 | $11,897 | $543,846 |
| 312 | $1,530 | $10,367 | $11,897 | $533,478 |
$142,762
$20,256
$122,506
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,500 | $10,396 | $11,897 | $523,082 |
| 314 | $1,471 | $10,426 | $11,897 | $512,656 |
| 315 | $1,442 | $10,455 | $11,897 | $502,201 |
| 316 | $1,412 | $10,484 | $11,897 | $491,717 |
| 317 | $1,383 | $10,514 | $11,897 | $481,203 |
| 318 | $1,353 | $10,543 | $11,897 | $470,660 |
| 319 | $1,324 | $10,573 | $11,897 | $460,087 |
| 320 | $1,294 | $10,603 | $11,897 | $449,484 |
| 321 | $1,264 | $10,633 | $11,897 | $438,851 |
| 322 | $1,234 | $10,663 | $11,897 | $428,189 |
| 323 | $1,204 | $10,693 | $11,897 | $417,496 |
| 324 | $1,174 | $10,723 | $11,897 | $406,774 |
$142,762
$16,057
$126,705
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,144 | $10,753 | $11,897 | $396,021 |
| 326 | $1,114 | $10,783 | $11,897 | $385,238 |
| 327 | $1,083 | $10,813 | $11,897 | $374,424 |
| 328 | $1,053 | $10,844 | $11,897 | $363,581 |
| 329 | $1,023 | $10,874 | $11,897 | $352,706 |
| 330 | $992 | $10,905 | $11,897 | $341,802 |
| 331 | $961 | $10,935 | $11,897 | $330,866 |
| 332 | $931 | $10,966 | $11,897 | $319,900 |
| 333 | $900 | $10,997 | $11,897 | $308,903 |
| 334 | $869 | $11,028 | $11,897 | $297,875 |
| 335 | $838 | $11,059 | $11,897 | $286,816 |
| 336 | $807 | $11,090 | $11,897 | $275,726 |
$142,762
$11,714
$131,048
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $775 | $11,121 | $11,897 | $264,604 |
| 338 | $744 | $11,153 | $11,897 | $253,452 |
| 339 | $713 | $11,184 | $11,897 | $242,268 |
| 340 | $681 | $11,215 | $11,897 | $231,052 |
| 341 | $650 | $11,247 | $11,897 | $219,805 |
| 342 | $618 | $11,279 | $11,897 | $208,527 |
| 343 | $586 | $11,310 | $11,897 | $197,216 |
| 344 | $555 | $11,342 | $11,897 | $185,874 |
| 345 | $523 | $11,374 | $11,897 | $174,500 |
| 346 | $491 | $11,406 | $11,897 | $163,094 |
| 347 | $459 | $11,438 | $11,897 | $151,656 |
| 348 | $427 | $11,470 | $11,897 | $140,186 |
$142,762
$7,222
$135,540
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $394 | $11,503 | $11,897 | $128,683 |
| 350 | $362 | $11,535 | $11,897 | $117,148 |
| 351 | $329 | $11,567 | $11,897 | $105,581 |
| 352 | $297 | $11,600 | $11,897 | $93,981 |
| 353 | $264 | $11,632 | $11,897 | $82,349 |
| 354 | $232 | $11,665 | $11,897 | $70,683 |
| 355 | $199 | $11,698 | $11,897 | $58,985 |
| 356 | $166 | $11,731 | $11,897 | $47,255 |
| 357 | $133 | $11,764 | $11,897 | $35,491 |
| 358 | $100 | $11,797 | $11,897 | $23,694 |
| 359 | $67 | $11,830 | $11,897 | $11,863 |
| 360 | $33 | $11,863 | $11,897 | $0 |
$142,762
$2,576
$140,186
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。
