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
$880 萬
$900 萬
773 呎
@9,702
959 呎
@7,821
$750 萬
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $17,721 | $13,617 | $11,159 | $9,524 |
| 1.500 | $18,380 | $14,288 | $11,842 | $10,219 |
| 2.000 | $19,054 | $14,979 | $12,550 | $10,944 |
| 2.500 | $19,744 | $15,690 | $13,284 | $11,700 |
| 3.000 | $20,448 | $16,422 | $14,041 | $12,484 |
| 3.500 | $21,168 | $17,173 | $14,823 | $13,296 |
| 4.000 | $21,902 | $17,943 | $15,629 | $14,136 |
| 4.500 | $22,651 | $18,733 | $16,458 | $15,003 |
| 5.000 | $23,415 | $19,541 | $17,310 | $15,895 |
| 5.500 | $24,194 | $20,368 | $18,183 | $16,812 |
| 6.000 | $24,987 | $21,214 | $19,078 | $17,753 |
每月供款$13,297
30年
$2,961,000
$1,825,637
$4,786,637
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,636 | $4,660 | $13,296 | $2,956,340 |
| 2 | $8,623 | $4,674 | $13,296 | $2,951,666 |
| 3 | $8,609 | $4,687 | $13,296 | $2,946,979 |
| 4 | $8,595 | $4,701 | $13,296 | $2,942,278 |
| 5 | $8,582 | $4,715 | $13,296 | $2,937,564 |
| 6 | $8,568 | $4,728 | $13,296 | $2,932,836 |
| 7 | $8,554 | $4,742 | $13,296 | $2,928,093 |
| 8 | $8,540 | $4,756 | $13,296 | $2,923,338 |
| 9 | $8,526 | $4,770 | $13,296 | $2,918,568 |
| 10 | $8,512 | $4,784 | $13,296 | $2,913,784 |
| 11 | $8,499 | $4,798 | $13,296 | $2,908,986 |
| 12 | $8,485 | $4,812 | $13,296 | $2,904,175 |
$159,555
$102,729
$56,825
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,471 | $4,826 | $13,296 | $2,899,349 |
| 14 | $8,456 | $4,840 | $13,296 | $2,894,509 |
| 15 | $8,442 | $4,854 | $13,296 | $2,889,655 |
| 16 | $8,428 | $4,868 | $13,296 | $2,884,787 |
| 17 | $8,414 | $4,882 | $13,296 | $2,879,905 |
| 18 | $8,400 | $4,896 | $13,296 | $2,875,008 |
| 19 | $8,385 | $4,911 | $13,296 | $2,870,098 |
| 20 | $8,371 | $4,925 | $13,296 | $2,865,173 |
| 21 | $8,357 | $4,939 | $13,296 | $2,860,233 |
| 22 | $8,342 | $4,954 | $13,296 | $2,855,279 |
| 23 | $8,328 | $4,968 | $13,296 | $2,850,311 |
| 24 | $8,313 | $4,983 | $13,296 | $2,845,328 |
$159,555
$100,708
$58,846
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,299 | $4,997 | $13,296 | $2,840,331 |
| 26 | $8,284 | $5,012 | $13,296 | $2,835,319 |
| 27 | $8,270 | $5,027 | $13,296 | $2,830,292 |
| 28 | $8,255 | $5,041 | $13,296 | $2,825,251 |
| 29 | $8,240 | $5,056 | $13,296 | $2,820,195 |
| 30 | $8,226 | $5,071 | $13,296 | $2,815,125 |
| 31 | $8,211 | $5,085 | $13,296 | $2,810,039 |
| 32 | $8,196 | $5,100 | $13,296 | $2,804,939 |
| 33 | $8,181 | $5,115 | $13,296 | $2,799,824 |
| 34 | $8,166 | $5,130 | $13,296 | $2,794,694 |
| 35 | $8,151 | $5,145 | $13,296 | $2,789,549 |
| 36 | $8,136 | $5,160 | $13,296 | $2,784,389 |
$159,555
$98,615
$60,939
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,121 | $5,175 | $13,296 | $2,779,214 |
| 38 | $8,106 | $5,190 | $13,296 | $2,774,023 |
| 39 | $8,091 | $5,205 | $13,296 | $2,768,818 |
| 40 | $8,076 | $5,220 | $13,296 | $2,763,598 |
| 41 | $8,060 | $5,236 | $13,296 | $2,758,362 |
| 42 | $8,045 | $5,251 | $13,296 | $2,753,111 |
| 43 | $8,030 | $5,266 | $13,296 | $2,747,845 |
| 44 | $8,015 | $5,282 | $13,296 | $2,742,563 |
| 45 | $7,999 | $5,297 | $13,296 | $2,737,266 |
| 46 | $7,984 | $5,313 | $13,296 | $2,731,953 |
| 47 | $7,968 | $5,328 | $13,296 | $2,726,625 |
| 48 | $7,953 | $5,344 | $13,296 | $2,721,282 |
$159,555
$96,448
$63,107
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,937 | $5,359 | $13,296 | $2,715,923 |
| 50 | $7,921 | $5,375 | $13,296 | $2,710,548 |
| 51 | $7,906 | $5,390 | $13,296 | $2,705,157 |
| 52 | $7,890 | $5,406 | $13,296 | $2,699,751 |
| 53 | $7,874 | $5,422 | $13,296 | $2,694,329 |
| 54 | $7,858 | $5,438 | $13,296 | $2,688,892 |
| 55 | $7,843 | $5,454 | $13,296 | $2,683,438 |
| 56 | $7,827 | $5,470 | $13,296 | $2,677,968 |
| 57 | $7,811 | $5,485 | $13,296 | $2,672,483 |
| 58 | $7,795 | $5,501 | $13,296 | $2,666,981 |
| 59 | $7,779 | $5,518 | $13,296 | $2,661,464 |
| 60 | $7,763 | $5,534 | $13,296 | $2,655,930 |
$159,555
$94,203
$65,351
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,746 | $5,550 | $13,296 | $2,650,381 |
| 62 | $7,730 | $5,566 | $13,296 | $2,644,815 |
| 63 | $7,714 | $5,582 | $13,296 | $2,639,232 |
| 64 | $7,698 | $5,598 | $13,296 | $2,633,634 |
| 65 | $7,681 | $5,615 | $13,296 | $2,628,019 |
| 66 | $7,665 | $5,631 | $13,296 | $2,622,388 |
| 67 | $7,649 | $5,648 | $13,296 | $2,616,740 |
| 68 | $7,632 | $5,664 | $13,296 | $2,611,076 |
| 69 | $7,616 | $5,681 | $13,296 | $2,605,396 |
| 70 | $7,599 | $5,697 | $13,296 | $2,599,699 |
| 71 | $7,582 | $5,714 | $13,296 | $2,593,985 |
| 72 | $7,566 | $5,730 | $13,296 | $2,588,255 |
$159,555
$91,879
$67,676
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,549 | $5,747 | $13,296 | $2,582,507 |
| 74 | $7,532 | $5,764 | $13,296 | $2,576,744 |
| 75 | $7,516 | $5,781 | $13,296 | $2,570,963 |
| 76 | $7,499 | $5,798 | $13,296 | $2,565,165 |
| 77 | $7,482 | $5,814 | $13,296 | $2,559,351 |
| 78 | $7,465 | $5,831 | $13,296 | $2,553,519 |
| 79 | $7,448 | $5,848 | $13,296 | $2,547,671 |
| 80 | $7,431 | $5,866 | $13,296 | $2,541,805 |
| 81 | $7,414 | $5,883 | $13,296 | $2,535,923 |
| 82 | $7,396 | $5,900 | $13,296 | $2,530,023 |
| 83 | $7,379 | $5,917 | $13,296 | $2,524,106 |
| 84 | $7,362 | $5,934 | $13,296 | $2,518,172 |
$159,555
$89,472
$70,083
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,345 | $5,952 | $13,296 | $2,512,220 |
| 86 | $7,327 | $5,969 | $13,296 | $2,506,251 |
| 87 | $7,310 | $5,986 | $13,296 | $2,500,265 |
| 88 | $7,292 | $6,004 | $13,296 | $2,494,261 |
| 89 | $7,275 | $6,021 | $13,296 | $2,488,240 |
| 90 | $7,257 | $6,039 | $13,296 | $2,482,201 |
| 91 | $7,240 | $6,056 | $13,296 | $2,476,145 |
| 92 | $7,222 | $6,074 | $13,296 | $2,470,070 |
| 93 | $7,204 | $6,092 | $13,296 | $2,463,979 |
| 94 | $7,187 | $6,110 | $13,296 | $2,457,869 |
| 95 | $7,169 | $6,127 | $13,296 | $2,451,742 |
| 96 | $7,151 | $6,145 | $13,296 | $2,445,596 |
$159,555
$86,979
$72,575
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,133 | $6,163 | $13,296 | $2,439,433 |
| 98 | $7,115 | $6,181 | $13,296 | $2,433,252 |
| 99 | $7,097 | $6,199 | $13,296 | $2,427,053 |
| 100 | $7,079 | $6,217 | $13,296 | $2,420,835 |
| 101 | $7,061 | $6,235 | $13,296 | $2,414,600 |
| 102 | $7,043 | $6,254 | $13,296 | $2,408,346 |
| 103 | $7,024 | $6,272 | $13,296 | $2,402,074 |
| 104 | $7,006 | $6,290 | $13,296 | $2,395,784 |
| 105 | $6,988 | $6,309 | $13,296 | $2,389,476 |
| 106 | $6,969 | $6,327 | $13,296 | $2,383,149 |
| 107 | $6,951 | $6,345 | $13,296 | $2,376,803 |
| 108 | $6,932 | $6,364 | $13,296 | $2,370,440 |
$159,555
$84,398
$75,157
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,914 | $6,382 | $13,296 | $2,364,057 |
| 110 | $6,895 | $6,401 | $13,296 | $2,357,656 |
| 111 | $6,876 | $6,420 | $13,296 | $2,351,236 |
| 112 | $6,858 | $6,438 | $13,296 | $2,344,798 |
| 113 | $6,839 | $6,457 | $13,296 | $2,338,341 |
| 114 | $6,820 | $6,476 | $13,296 | $2,331,865 |
| 115 | $6,801 | $6,495 | $13,296 | $2,325,370 |
| 116 | $6,782 | $6,514 | $13,296 | $2,318,856 |
| 117 | $6,763 | $6,533 | $13,296 | $2,312,323 |
| 118 | $6,744 | $6,552 | $13,296 | $2,305,771 |
| 119 | $6,725 | $6,571 | $13,296 | $2,299,200 |
| 120 | $6,706 | $6,590 | $13,296 | $2,292,610 |
$159,555
$81,725
$77,830
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,687 | $6,609 | $13,296 | $2,286,000 |
| 122 | $6,668 | $6,629 | $13,296 | $2,279,372 |
| 123 | $6,648 | $6,648 | $13,296 | $2,272,724 |
| 124 | $6,629 | $6,667 | $13,296 | $2,266,056 |
| 125 | $6,609 | $6,687 | $13,296 | $2,259,369 |
| 126 | $6,590 | $6,706 | $13,296 | $2,252,663 |
| 127 | $6,570 | $6,726 | $13,296 | $2,245,937 |
| 128 | $6,551 | $6,746 | $13,296 | $2,239,191 |
| 129 | $6,531 | $6,765 | $13,296 | $2,232,426 |
| 130 | $6,511 | $6,785 | $13,296 | $2,225,641 |
| 131 | $6,491 | $6,805 | $13,296 | $2,218,836 |
| 132 | $6,472 | $6,825 | $13,296 | $2,212,012 |
$159,555
$78,957
$80,598
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,452 | $6,845 | $13,296 | $2,205,167 |
| 134 | $6,432 | $6,864 | $13,296 | $2,198,303 |
| 135 | $6,412 | $6,884 | $13,296 | $2,191,418 |
| 136 | $6,392 | $6,905 | $13,296 | $2,184,514 |
| 137 | $6,371 | $6,925 | $13,296 | $2,177,589 |
| 138 | $6,351 | $6,945 | $13,296 | $2,170,644 |
| 139 | $6,331 | $6,965 | $13,296 | $2,163,679 |
| 140 | $6,311 | $6,985 | $13,296 | $2,156,693 |
| 141 | $6,290 | $7,006 | $13,296 | $2,149,688 |
| 142 | $6,270 | $7,026 | $13,296 | $2,142,661 |
| 143 | $6,249 | $7,047 | $13,296 | $2,135,615 |
| 144 | $6,229 | $7,067 | $13,296 | $2,128,547 |
$159,555
$76,090
$83,465
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,208 | $7,088 | $13,296 | $2,121,459 |
| 146 | $6,188 | $7,109 | $13,296 | $2,114,351 |
| 147 | $6,167 | $7,129 | $13,296 | $2,107,221 |
| 148 | $6,146 | $7,150 | $13,296 | $2,100,071 |
| 149 | $6,125 | $7,171 | $13,296 | $2,092,900 |
| 150 | $6,104 | $7,192 | $13,296 | $2,085,708 |
| 151 | $6,083 | $7,213 | $13,296 | $2,078,495 |
| 152 | $6,062 | $7,234 | $13,296 | $2,071,261 |
| 153 | $6,041 | $7,255 | $13,296 | $2,064,006 |
| 154 | $6,020 | $7,276 | $13,296 | $2,056,730 |
| 155 | $5,999 | $7,297 | $13,296 | $2,049,433 |
| 156 | $5,978 | $7,319 | $13,296 | $2,042,114 |
$159,555
$73,121
$86,433
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,956 | $7,340 | $13,296 | $2,034,774 |
| 158 | $5,935 | $7,361 | $13,296 | $2,027,412 |
| 159 | $5,913 | $7,383 | $13,296 | $2,020,030 |
| 160 | $5,892 | $7,404 | $13,296 | $2,012,625 |
| 161 | $5,870 | $7,426 | $13,296 | $2,005,199 |
| 162 | $5,848 | $7,448 | $13,296 | $1,997,751 |
| 163 | $5,827 | $7,469 | $13,296 | $1,990,282 |
| 164 | $5,805 | $7,491 | $13,296 | $1,982,791 |
| 165 | $5,783 | $7,513 | $13,296 | $1,975,278 |
| 166 | $5,761 | $7,535 | $13,296 | $1,967,743 |
| 167 | $5,739 | $7,557 | $13,296 | $1,960,186 |
| 168 | $5,717 | $7,579 | $13,296 | $1,952,607 |
$159,555
$70,047
$89,507
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,695 | $7,601 | $13,296 | $1,945,006 |
| 170 | $5,673 | $7,623 | $13,296 | $1,937,382 |
| 171 | $5,651 | $7,646 | $13,296 | $1,929,737 |
| 172 | $5,628 | $7,668 | $13,296 | $1,922,069 |
| 173 | $5,606 | $7,690 | $13,296 | $1,914,379 |
| 174 | $5,584 | $7,713 | $13,296 | $1,906,666 |
| 175 | $5,561 | $7,735 | $13,296 | $1,898,931 |
| 176 | $5,539 | $7,758 | $13,296 | $1,891,173 |
| 177 | $5,516 | $7,780 | $13,296 | $1,883,393 |
| 178 | $5,493 | $7,803 | $13,296 | $1,875,590 |
| 179 | $5,470 | $7,826 | $13,296 | $1,867,764 |
| 180 | $5,448 | $7,849 | $13,296 | $1,859,916 |
$159,555
$66,864
$92,691
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,425 | $7,871 | $13,296 | $1,852,044 |
| 182 | $5,402 | $7,894 | $13,296 | $1,844,150 |
| 183 | $5,379 | $7,917 | $13,296 | $1,836,232 |
| 184 | $5,356 | $7,941 | $13,296 | $1,828,292 |
| 185 | $5,333 | $7,964 | $13,296 | $1,820,328 |
| 186 | $5,309 | $7,987 | $13,296 | $1,812,341 |
| 187 | $5,286 | $8,010 | $13,296 | $1,804,331 |
| 188 | $5,263 | $8,034 | $13,296 | $1,796,298 |
| 189 | $5,239 | $8,057 | $13,296 | $1,788,240 |
| 190 | $5,216 | $8,081 | $13,296 | $1,780,160 |
| 191 | $5,192 | $8,104 | $13,296 | $1,772,056 |
| 192 | $5,168 | $8,128 | $13,296 | $1,763,928 |
$159,555
$63,567
$95,988
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,145 | $8,151 | $13,296 | $1,755,777 |
| 194 | $5,121 | $8,175 | $13,296 | $1,747,602 |
| 195 | $5,097 | $8,199 | $13,296 | $1,739,403 |
| 196 | $5,073 | $8,223 | $13,296 | $1,731,180 |
| 197 | $5,049 | $8,247 | $13,296 | $1,722,933 |
| 198 | $5,025 | $8,271 | $13,296 | $1,714,662 |
| 199 | $5,001 | $8,295 | $13,296 | $1,706,367 |
| 200 | $4,977 | $8,319 | $13,296 | $1,698,047 |
| 201 | $4,953 | $8,344 | $13,296 | $1,689,704 |
| 202 | $4,928 | $8,368 | $13,296 | $1,681,336 |
| 203 | $4,904 | $8,392 | $13,296 | $1,672,943 |
| 204 | $4,879 | $8,417 | $13,296 | $1,664,527 |
$159,555
$60,153
$99,402
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,855 | $8,441 | $13,296 | $1,656,085 |
| 206 | $4,830 | $8,466 | $13,296 | $1,647,619 |
| 207 | $4,806 | $8,491 | $13,296 | $1,639,129 |
| 208 | $4,781 | $8,515 | $13,296 | $1,630,613 |
| 209 | $4,756 | $8,540 | $13,296 | $1,622,073 |
| 210 | $4,731 | $8,565 | $13,296 | $1,613,508 |
| 211 | $4,706 | $8,590 | $13,296 | $1,604,918 |
| 212 | $4,681 | $8,615 | $13,296 | $1,596,302 |
| 213 | $4,656 | $8,640 | $13,296 | $1,587,662 |
| 214 | $4,631 | $8,666 | $13,296 | $1,578,997 |
| 215 | $4,605 | $8,691 | $13,296 | $1,570,306 |
| 216 | $4,580 | $8,716 | $13,296 | $1,561,590 |
$159,555
$56,618
$102,937
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,555 | $8,742 | $13,296 | $1,552,848 |
| 218 | $4,529 | $8,767 | $13,296 | $1,544,081 |
| 219 | $4,504 | $8,793 | $13,296 | $1,535,288 |
| 220 | $4,478 | $8,818 | $13,296 | $1,526,470 |
| 221 | $4,452 | $8,844 | $13,296 | $1,517,626 |
| 222 | $4,426 | $8,870 | $13,296 | $1,508,756 |
| 223 | $4,401 | $8,896 | $13,296 | $1,499,861 |
| 224 | $4,375 | $8,922 | $13,296 | $1,490,939 |
| 225 | $4,349 | $8,948 | $13,296 | $1,481,991 |
| 226 | $4,322 | $8,974 | $13,296 | $1,473,018 |
| 227 | $4,296 | $9,000 | $13,296 | $1,464,018 |
| 228 | $4,270 | $9,026 | $13,296 | $1,454,991 |
$159,555
$52,956
$106,598
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,244 | $9,052 | $13,296 | $1,445,939 |
| 230 | $4,217 | $9,079 | $13,296 | $1,436,860 |
| 231 | $4,191 | $9,105 | $13,296 | $1,427,755 |
| 232 | $4,164 | $9,132 | $13,296 | $1,418,623 |
| 233 | $4,138 | $9,159 | $13,296 | $1,409,464 |
| 234 | $4,111 | $9,185 | $13,296 | $1,400,279 |
| 235 | $4,084 | $9,212 | $13,296 | $1,391,067 |
| 236 | $4,057 | $9,239 | $13,296 | $1,381,828 |
| 237 | $4,030 | $9,266 | $13,296 | $1,372,562 |
| 238 | $4,003 | $9,293 | $13,296 | $1,363,269 |
| 239 | $3,976 | $9,320 | $13,296 | $1,353,949 |
| 240 | $3,949 | $9,347 | $13,296 | $1,344,602 |
$159,555
$49,165
$110,390
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,922 | $9,374 | $13,296 | $1,335,228 |
| 242 | $3,894 | $9,402 | $13,296 | $1,325,826 |
| 243 | $3,867 | $9,429 | $13,296 | $1,316,396 |
| 244 | $3,839 | $9,457 | $13,296 | $1,306,940 |
| 245 | $3,812 | $9,484 | $13,296 | $1,297,455 |
| 246 | $3,784 | $9,512 | $13,296 | $1,287,943 |
| 247 | $3,757 | $9,540 | $13,296 | $1,278,404 |
| 248 | $3,729 | $9,568 | $13,296 | $1,268,836 |
| 249 | $3,701 | $9,595 | $13,296 | $1,259,241 |
| 250 | $3,673 | $9,623 | $13,296 | $1,249,617 |
| 251 | $3,645 | $9,651 | $13,296 | $1,239,966 |
| 252 | $3,617 | $9,680 | $13,296 | $1,230,286 |
$159,555
$45,239
$114,316
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,588 | $9,708 | $13,296 | $1,220,578 |
| 254 | $3,560 | $9,736 | $13,296 | $1,210,842 |
| 255 | $3,532 | $9,765 | $13,296 | $1,201,078 |
| 256 | $3,503 | $9,793 | $13,296 | $1,191,285 |
| 257 | $3,475 | $9,822 | $13,296 | $1,181,463 |
| 258 | $3,446 | $9,850 | $13,296 | $1,171,613 |
| 259 | $3,417 | $9,879 | $13,296 | $1,161,734 |
| 260 | $3,388 | $9,908 | $13,296 | $1,151,826 |
| 261 | $3,359 | $9,937 | $13,296 | $1,141,889 |
| 262 | $3,331 | $9,966 | $13,296 | $1,131,923 |
| 263 | $3,301 | $9,995 | $13,296 | $1,121,929 |
| 264 | $3,272 | $10,024 | $13,296 | $1,111,905 |
$159,555
$41,173
$118,382
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,243 | $10,053 | $13,296 | $1,101,851 |
| 266 | $3,214 | $10,082 | $13,296 | $1,091,769 |
| 267 | $3,184 | $10,112 | $13,296 | $1,081,657 |
| 268 | $3,155 | $10,141 | $13,296 | $1,071,516 |
| 269 | $3,125 | $10,171 | $13,296 | $1,061,345 |
| 270 | $3,096 | $10,201 | $13,296 | $1,051,144 |
| 271 | $3,066 | $10,230 | $13,296 | $1,040,914 |
| 272 | $3,036 | $10,260 | $13,296 | $1,030,654 |
| 273 | $3,006 | $10,290 | $13,296 | $1,020,363 |
| 274 | $2,976 | $10,320 | $13,296 | $1,010,043 |
| 275 | $2,946 | $10,350 | $13,296 | $999,693 |
| 276 | $2,916 | $10,380 | $13,296 | $989,313 |
$159,555
$36,962
$122,592
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,885 | $10,411 | $13,296 | $978,902 |
| 278 | $2,855 | $10,441 | $13,296 | $968,461 |
| 279 | $2,825 | $10,472 | $13,296 | $957,989 |
| 280 | $2,794 | $10,502 | $13,296 | $947,487 |
| 281 | $2,764 | $10,533 | $13,296 | $936,954 |
| 282 | $2,733 | $10,563 | $13,296 | $926,391 |
| 283 | $2,702 | $10,594 | $13,296 | $915,797 |
| 284 | $2,671 | $10,625 | $13,296 | $905,172 |
| 285 | $2,640 | $10,656 | $13,296 | $894,516 |
| 286 | $2,609 | $10,687 | $13,296 | $883,828 |
| 287 | $2,578 | $10,718 | $13,296 | $873,110 |
| 288 | $2,547 | $10,750 | $13,296 | $862,360 |
$159,555
$32,602
$126,952
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,515 | $10,781 | $13,296 | $851,579 |
| 290 | $2,484 | $10,812 | $13,296 | $840,767 |
| 291 | $2,452 | $10,844 | $13,296 | $829,923 |
| 292 | $2,421 | $10,876 | $13,296 | $819,047 |
| 293 | $2,389 | $10,907 | $13,296 | $808,140 |
| 294 | $2,357 | $10,939 | $13,296 | $797,201 |
| 295 | $2,325 | $10,971 | $13,296 | $786,230 |
| 296 | $2,293 | $11,003 | $13,296 | $775,227 |
| 297 | $2,261 | $11,035 | $13,296 | $764,192 |
| 298 | $2,229 | $11,067 | $13,296 | $753,124 |
| 299 | $2,197 | $11,100 | $13,296 | $742,025 |
| 300 | $2,164 | $11,132 | $13,296 | $730,893 |
$159,555
$28,087
$131,468
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,132 | $11,164 | $13,296 | $719,728 |
| 302 | $2,099 | $11,197 | $13,296 | $708,531 |
| 303 | $2,067 | $11,230 | $13,296 | $697,302 |
| 304 | $2,034 | $11,262 | $13,296 | $686,039 |
| 305 | $2,001 | $11,295 | $13,296 | $674,744 |
| 306 | $1,968 | $11,328 | $13,296 | $663,416 |
| 307 | $1,935 | $11,361 | $13,296 | $652,054 |
| 308 | $1,902 | $11,394 | $13,296 | $640,660 |
| 309 | $1,869 | $11,428 | $13,296 | $629,232 |
| 310 | $1,835 | $11,461 | $13,296 | $617,771 |
| 311 | $1,802 | $11,494 | $13,296 | $606,277 |
| 312 | $1,768 | $11,528 | $13,296 | $594,749 |
$159,555
$23,411
$136,144
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,735 | $11,562 | $13,296 | $583,188 |
| 314 | $1,701 | $11,595 | $13,296 | $571,592 |
| 315 | $1,667 | $11,629 | $13,296 | $559,963 |
| 316 | $1,633 | $11,663 | $13,296 | $548,300 |
| 317 | $1,599 | $11,697 | $13,296 | $536,603 |
| 318 | $1,565 | $11,731 | $13,296 | $524,872 |
| 319 | $1,531 | $11,765 | $13,296 | $513,107 |
| 320 | $1,497 | $11,800 | $13,296 | $501,307 |
| 321 | $1,462 | $11,834 | $13,296 | $489,473 |
| 322 | $1,428 | $11,869 | $13,296 | $477,605 |
| 323 | $1,393 | $11,903 | $13,296 | $465,701 |
| 324 | $1,358 | $11,938 | $13,296 | $453,763 |
$159,555
$18,569
$140,986
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,323 | $11,973 | $13,296 | $441,791 |
| 326 | $1,289 | $12,008 | $13,296 | $429,783 |
| 327 | $1,254 | $12,043 | $13,296 | $417,740 |
| 328 | $1,218 | $12,078 | $13,296 | $405,663 |
| 329 | $1,183 | $12,113 | $13,296 | $393,550 |
| 330 | $1,148 | $12,148 | $13,296 | $381,401 |
| 331 | $1,112 | $12,184 | $13,296 | $369,217 |
| 332 | $1,077 | $12,219 | $13,296 | $356,998 |
| 333 | $1,041 | $12,255 | $13,296 | $344,743 |
| 334 | $1,006 | $12,291 | $13,296 | $332,452 |
| 335 | $970 | $12,327 | $13,296 | $320,126 |
| 336 | $934 | $12,363 | $13,296 | $307,763 |
$159,555
$13,554
$146,000
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $898 | $12,399 | $13,296 | $295,365 |
| 338 | $861 | $12,435 | $13,296 | $282,930 |
| 339 | $825 | $12,471 | $13,296 | $270,459 |
| 340 | $789 | $12,507 | $13,296 | $257,952 |
| 341 | $752 | $12,544 | $13,296 | $245,408 |
| 342 | $716 | $12,580 | $13,296 | $232,827 |
| 343 | $679 | $12,617 | $13,296 | $220,210 |
| 344 | $642 | $12,654 | $13,296 | $207,556 |
| 345 | $605 | $12,691 | $13,296 | $194,865 |
| 346 | $568 | $12,728 | $13,296 | $182,138 |
| 347 | $531 | $12,765 | $13,296 | $169,373 |
| 348 | $494 | $12,802 | $13,296 | $156,570 |
$159,555
$8,362
$151,193
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $457 | $12,840 | $13,296 | $143,731 |
| 350 | $419 | $12,877 | $13,296 | $130,854 |
| 351 | $382 | $12,915 | $13,296 | $117,939 |
| 352 | $344 | $12,952 | $13,296 | $104,987 |
| 353 | $306 | $12,990 | $13,296 | $91,997 |
| 354 | $268 | $13,028 | $13,296 | $78,969 |
| 355 | $230 | $13,066 | $13,296 | $65,903 |
| 356 | $192 | $13,104 | $13,296 | $52,799 |
| 357 | $154 | $13,142 | $13,296 | $39,657 |
| 358 | $116 | $13,181 | $13,296 | $26,477 |
| 359 | $77 | $13,219 | $13,296 | $13,258 |
| 360 | $39 | $13,258 | $13,296 | $0 |
$159,555
$2,984
$156,570
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。
