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
$750 萬
$900 萬
$780 萬
357 呎
@22,129
$790 萬
$880 萬
$900 萬
$768 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $17,937 | $13,783 | $11,295 | $9,640 |
| 1.500 | $18,604 | $14,462 | $11,986 | $10,343 |
| 2.000 | $19,286 | $15,161 | $12,703 | $11,077 |
| 2.500 | $19,984 | $15,881 | $13,445 | $11,842 |
| 3.000 | $20,697 | $16,621 | $14,212 | $12,635 |
| 3.250 | $21,059 | $16,999 | $14,605 | $13,043 |
| 3.500 | $21,425 | $17,381 | $15,004 | $13,458 |
| 4.000 | $22,168 | $18,161 | $15,819 | $14,308 |
| 4.500 | $22,927 | $18,961 | $16,658 | $15,185 |
| 5.000 | $23,700 | $19,779 | $17,520 | $16,089 |
| 5.500 | $24,488 | $20,616 | $18,404 | $17,017 |
| 6.000 | $25,290 | $21,471 | $19,310 | $17,969 |
每月供款$13,044
30年
$2,997,000
$1,698,529
$4,695,529
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,117 | $4,926 | $13,043 | $2,992,074 |
| 2 | $8,104 | $4,940 | $13,043 | $2,987,134 |
| 3 | $8,090 | $4,953 | $13,043 | $2,982,181 |
| 4 | $8,077 | $4,966 | $13,043 | $2,977,215 |
| 5 | $8,063 | $4,980 | $13,043 | $2,972,235 |
| 6 | $8,050 | $4,993 | $13,043 | $2,967,242 |
| 7 | $8,036 | $5,007 | $13,043 | $2,962,235 |
| 8 | $8,023 | $5,020 | $13,043 | $2,957,214 |
| 9 | $8,009 | $5,034 | $13,043 | $2,952,180 |
| 10 | $7,995 | $5,048 | $13,043 | $2,947,133 |
| 11 | $7,982 | $5,061 | $13,043 | $2,942,071 |
| 12 | $7,968 | $5,075 | $13,043 | $2,936,996 |
$156,518
$96,514
$60,004
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,954 | $5,089 | $13,043 | $2,931,908 |
| 14 | $7,941 | $5,103 | $13,043 | $2,926,805 |
| 15 | $7,927 | $5,116 | $13,043 | $2,921,689 |
| 16 | $7,913 | $5,130 | $13,043 | $2,916,558 |
| 17 | $7,899 | $5,144 | $13,043 | $2,911,414 |
| 18 | $7,885 | $5,158 | $13,043 | $2,906,256 |
| 19 | $7,871 | $5,172 | $13,043 | $2,901,084 |
| 20 | $7,857 | $5,186 | $13,043 | $2,895,898 |
| 21 | $7,843 | $5,200 | $13,043 | $2,890,698 |
| 22 | $7,829 | $5,214 | $13,043 | $2,885,484 |
| 23 | $7,815 | $5,228 | $13,043 | $2,880,256 |
| 24 | $7,801 | $5,242 | $13,043 | $2,875,013 |
$156,518
$94,535
$61,983
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,786 | $5,257 | $13,043 | $2,869,757 |
| 26 | $7,772 | $5,271 | $13,043 | $2,864,486 |
| 27 | $7,758 | $5,285 | $13,043 | $2,859,201 |
| 28 | $7,744 | $5,299 | $13,043 | $2,853,901 |
| 29 | $7,729 | $5,314 | $13,043 | $2,848,587 |
| 30 | $7,715 | $5,328 | $13,043 | $2,843,259 |
| 31 | $7,700 | $5,343 | $13,043 | $2,837,916 |
| 32 | $7,686 | $5,357 | $13,043 | $2,832,559 |
| 33 | $7,672 | $5,372 | $13,043 | $2,827,188 |
| 34 | $7,657 | $5,386 | $13,043 | $2,821,802 |
| 35 | $7,642 | $5,401 | $13,043 | $2,816,401 |
| 36 | $7,628 | $5,415 | $13,043 | $2,810,985 |
$156,518
$92,490
$64,028
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,613 | $5,430 | $13,043 | $2,805,555 |
| 38 | $7,598 | $5,445 | $13,043 | $2,800,111 |
| 39 | $7,584 | $5,460 | $13,043 | $2,794,651 |
| 40 | $7,569 | $5,474 | $13,043 | $2,789,177 |
| 41 | $7,554 | $5,489 | $13,043 | $2,783,688 |
| 42 | $7,539 | $5,504 | $13,043 | $2,778,184 |
| 43 | $7,524 | $5,519 | $13,043 | $2,772,665 |
| 44 | $7,509 | $5,534 | $13,043 | $2,767,131 |
| 45 | $7,494 | $5,549 | $13,043 | $2,761,582 |
| 46 | $7,479 | $5,564 | $13,043 | $2,756,018 |
| 47 | $7,464 | $5,579 | $13,043 | $2,750,439 |
| 48 | $7,449 | $5,594 | $13,043 | $2,744,845 |
$156,518
$90,378
$66,140
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,434 | $5,609 | $13,043 | $2,739,236 |
| 50 | $7,419 | $5,624 | $13,043 | $2,733,612 |
| 51 | $7,404 | $5,640 | $13,043 | $2,727,972 |
| 52 | $7,388 | $5,655 | $13,043 | $2,722,317 |
| 53 | $7,373 | $5,670 | $13,043 | $2,716,647 |
| 54 | $7,358 | $5,686 | $13,043 | $2,710,962 |
| 55 | $7,342 | $5,701 | $13,043 | $2,705,261 |
| 56 | $7,327 | $5,716 | $13,043 | $2,699,544 |
| 57 | $7,311 | $5,732 | $13,043 | $2,693,812 |
| 58 | $7,296 | $5,747 | $13,043 | $2,688,065 |
| 59 | $7,280 | $5,763 | $13,043 | $2,682,302 |
| 60 | $7,265 | $5,779 | $13,043 | $2,676,524 |
$156,518
$88,196
$68,322
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,249 | $5,794 | $13,043 | $2,670,729 |
| 62 | $7,233 | $5,810 | $13,043 | $2,664,919 |
| 63 | $7,217 | $5,826 | $13,043 | $2,659,094 |
| 64 | $7,202 | $5,841 | $13,043 | $2,653,252 |
| 65 | $7,186 | $5,857 | $13,043 | $2,647,395 |
| 66 | $7,170 | $5,873 | $13,043 | $2,641,522 |
| 67 | $7,154 | $5,889 | $13,043 | $2,635,633 |
| 68 | $7,138 | $5,905 | $13,043 | $2,629,728 |
| 69 | $7,122 | $5,921 | $13,043 | $2,623,807 |
| 70 | $7,106 | $5,937 | $13,043 | $2,617,870 |
| 71 | $7,090 | $5,953 | $13,043 | $2,611,917 |
| 72 | $7,074 | $5,969 | $13,043 | $2,605,948 |
$156,518
$85,942
$70,576
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,058 | $5,985 | $13,043 | $2,599,962 |
| 74 | $7,042 | $6,002 | $13,043 | $2,593,961 |
| 75 | $7,025 | $6,018 | $13,043 | $2,587,943 |
| 76 | $7,009 | $6,034 | $13,043 | $2,581,909 |
| 77 | $6,993 | $6,050 | $13,043 | $2,575,858 |
| 78 | $6,976 | $6,067 | $13,043 | $2,569,792 |
| 79 | $6,960 | $6,083 | $13,043 | $2,563,708 |
| 80 | $6,943 | $6,100 | $13,043 | $2,557,609 |
| 81 | $6,927 | $6,116 | $13,043 | $2,551,492 |
| 82 | $6,910 | $6,133 | $13,043 | $2,545,359 |
| 83 | $6,894 | $6,149 | $13,043 | $2,539,210 |
| 84 | $6,877 | $6,166 | $13,043 | $2,533,044 |
$156,518
$83,614
$72,904
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,860 | $6,183 | $13,043 | $2,526,861 |
| 86 | $6,844 | $6,200 | $13,043 | $2,520,662 |
| 87 | $6,827 | $6,216 | $13,043 | $2,514,445 |
| 88 | $6,810 | $6,233 | $13,043 | $2,508,212 |
| 89 | $6,793 | $6,250 | $13,043 | $2,501,962 |
| 90 | $6,776 | $6,267 | $13,043 | $2,495,695 |
| 91 | $6,759 | $6,284 | $13,043 | $2,489,411 |
| 92 | $6,742 | $6,301 | $13,043 | $2,483,110 |
| 93 | $6,725 | $6,318 | $13,043 | $2,476,792 |
| 94 | $6,708 | $6,335 | $13,043 | $2,470,457 |
| 95 | $6,691 | $6,352 | $13,043 | $2,464,105 |
| 96 | $6,674 | $6,370 | $13,043 | $2,457,735 |
$156,518
$81,209
$75,309
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,656 | $6,387 | $13,043 | $2,451,348 |
| 98 | $6,639 | $6,404 | $13,043 | $2,444,944 |
| 99 | $6,622 | $6,421 | $13,043 | $2,438,523 |
| 100 | $6,604 | $6,439 | $13,043 | $2,432,084 |
| 101 | $6,587 | $6,456 | $13,043 | $2,425,628 |
| 102 | $6,569 | $6,474 | $13,043 | $2,419,154 |
| 103 | $6,552 | $6,491 | $13,043 | $2,412,663 |
| 104 | $6,534 | $6,509 | $13,043 | $2,406,154 |
| 105 | $6,517 | $6,526 | $13,043 | $2,399,627 |
| 106 | $6,499 | $6,544 | $13,043 | $2,393,083 |
| 107 | $6,481 | $6,562 | $13,043 | $2,386,521 |
| 108 | $6,463 | $6,580 | $13,043 | $2,379,942 |
$156,518
$78,724
$77,793
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,446 | $6,597 | $13,043 | $2,373,344 |
| 110 | $6,428 | $6,615 | $13,043 | $2,366,729 |
| 111 | $6,410 | $6,633 | $13,043 | $2,360,096 |
| 112 | $6,392 | $6,651 | $13,043 | $2,353,445 |
| 113 | $6,374 | $6,669 | $13,043 | $2,346,775 |
| 114 | $6,356 | $6,687 | $13,043 | $2,340,088 |
| 115 | $6,338 | $6,705 | $13,043 | $2,333,383 |
| 116 | $6,320 | $6,724 | $13,043 | $2,326,659 |
| 117 | $6,301 | $6,742 | $13,043 | $2,319,917 |
| 118 | $6,283 | $6,760 | $13,043 | $2,313,157 |
| 119 | $6,265 | $6,778 | $13,043 | $2,306,379 |
| 120 | $6,246 | $6,797 | $13,043 | $2,299,582 |
$156,518
$76,158
$80,359
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,228 | $6,815 | $13,043 | $2,292,767 |
| 122 | $6,210 | $6,834 | $13,043 | $2,285,934 |
| 123 | $6,191 | $6,852 | $13,043 | $2,279,082 |
| 124 | $6,173 | $6,871 | $13,043 | $2,272,211 |
| 125 | $6,154 | $6,889 | $13,043 | $2,265,322 |
| 126 | $6,135 | $6,908 | $13,043 | $2,258,414 |
| 127 | $6,117 | $6,927 | $13,043 | $2,251,487 |
| 128 | $6,098 | $6,945 | $13,043 | $2,244,542 |
| 129 | $6,079 | $6,964 | $13,043 | $2,237,578 |
| 130 | $6,060 | $6,983 | $13,043 | $2,230,595 |
| 131 | $6,041 | $7,002 | $13,043 | $2,223,593 |
| 132 | $6,022 | $7,021 | $13,043 | $2,216,572 |
$156,518
$73,507
$83,010
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,003 | $7,040 | $13,043 | $2,209,532 |
| 134 | $5,984 | $7,059 | $13,043 | $2,202,473 |
| 135 | $5,965 | $7,078 | $13,043 | $2,195,395 |
| 136 | $5,946 | $7,097 | $13,043 | $2,188,298 |
| 137 | $5,927 | $7,116 | $13,043 | $2,181,181 |
| 138 | $5,907 | $7,136 | $13,043 | $2,174,045 |
| 139 | $5,888 | $7,155 | $13,043 | $2,166,890 |
| 140 | $5,869 | $7,174 | $13,043 | $2,159,716 |
| 141 | $5,849 | $7,194 | $13,043 | $2,152,522 |
| 142 | $5,830 | $7,213 | $13,043 | $2,145,308 |
| 143 | $5,810 | $7,233 | $13,043 | $2,138,076 |
| 144 | $5,791 | $7,253 | $13,043 | $2,130,823 |
$156,518
$70,769
$85,749
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,771 | $7,272 | $13,043 | $2,123,551 |
| 146 | $5,751 | $7,292 | $13,043 | $2,116,259 |
| 147 | $5,732 | $7,312 | $13,043 | $2,108,947 |
| 148 | $5,712 | $7,331 | $13,043 | $2,101,616 |
| 149 | $5,692 | $7,351 | $13,043 | $2,094,265 |
| 150 | $5,672 | $7,371 | $13,043 | $2,086,894 |
| 151 | $5,652 | $7,391 | $13,043 | $2,079,502 |
| 152 | $5,632 | $7,411 | $13,043 | $2,072,091 |
| 153 | $5,612 | $7,431 | $13,043 | $2,064,660 |
| 154 | $5,592 | $7,451 | $13,043 | $2,057,209 |
| 155 | $5,572 | $7,472 | $13,043 | $2,049,737 |
| 156 | $5,551 | $7,492 | $13,043 | $2,042,245 |
$156,518
$67,940
$88,578
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,531 | $7,512 | $13,043 | $2,034,733 |
| 158 | $5,511 | $7,532 | $13,043 | $2,027,201 |
| 159 | $5,490 | $7,553 | $13,043 | $2,019,648 |
| 160 | $5,470 | $7,573 | $13,043 | $2,012,075 |
| 161 | $5,449 | $7,594 | $13,043 | $2,004,481 |
| 162 | $5,429 | $7,614 | $13,043 | $1,996,867 |
| 163 | $5,408 | $7,635 | $13,043 | $1,989,232 |
| 164 | $5,388 | $7,656 | $13,043 | $1,981,576 |
| 165 | $5,367 | $7,676 | $13,043 | $1,973,900 |
| 166 | $5,346 | $7,697 | $13,043 | $1,966,203 |
| 167 | $5,325 | $7,718 | $13,043 | $1,958,485 |
| 168 | $5,304 | $7,739 | $13,043 | $1,950,746 |
$156,518
$65,018
$91,500
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,283 | $7,760 | $13,043 | $1,942,986 |
| 170 | $5,262 | $7,781 | $13,043 | $1,935,205 |
| 171 | $5,241 | $7,802 | $13,043 | $1,927,403 |
| 172 | $5,220 | $7,823 | $13,043 | $1,919,580 |
| 173 | $5,199 | $7,844 | $13,043 | $1,911,736 |
| 174 | $5,178 | $7,866 | $13,043 | $1,903,870 |
| 175 | $5,156 | $7,887 | $13,043 | $1,895,984 |
| 176 | $5,135 | $7,908 | $13,043 | $1,888,075 |
| 177 | $5,114 | $7,930 | $13,043 | $1,880,146 |
| 178 | $5,092 | $7,951 | $13,043 | $1,872,195 |
| 179 | $5,071 | $7,973 | $13,043 | $1,864,222 |
| 180 | $5,049 | $7,994 | $13,043 | $1,856,228 |
$156,518
$62,000
$94,518
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,027 | $8,016 | $13,043 | $1,848,212 |
| 182 | $5,006 | $8,038 | $13,043 | $1,840,174 |
| 183 | $4,984 | $8,059 | $13,043 | $1,832,115 |
| 184 | $4,962 | $8,081 | $13,043 | $1,824,034 |
| 185 | $4,940 | $8,103 | $13,043 | $1,815,931 |
| 186 | $4,918 | $8,125 | $13,043 | $1,807,806 |
| 187 | $4,896 | $8,147 | $13,043 | $1,799,659 |
| 188 | $4,874 | $8,169 | $13,043 | $1,791,490 |
| 189 | $4,852 | $8,191 | $13,043 | $1,783,299 |
| 190 | $4,830 | $8,213 | $13,043 | $1,775,085 |
| 191 | $4,808 | $8,236 | $13,043 | $1,766,850 |
| 192 | $4,785 | $8,258 | $13,043 | $1,758,592 |
$156,518
$58,882
$97,636
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,763 | $8,280 | $13,043 | $1,750,312 |
| 194 | $4,740 | $8,303 | $13,043 | $1,742,009 |
| 195 | $4,718 | $8,325 | $13,043 | $1,733,684 |
| 196 | $4,695 | $8,348 | $13,043 | $1,725,336 |
| 197 | $4,673 | $8,370 | $13,043 | $1,716,966 |
| 198 | $4,650 | $8,393 | $13,043 | $1,708,573 |
| 199 | $4,627 | $8,416 | $13,043 | $1,700,157 |
| 200 | $4,605 | $8,439 | $13,043 | $1,691,718 |
| 201 | $4,582 | $8,461 | $13,043 | $1,683,257 |
| 202 | $4,559 | $8,484 | $13,043 | $1,674,773 |
| 203 | $4,536 | $8,507 | $13,043 | $1,666,265 |
| 204 | $4,513 | $8,530 | $13,043 | $1,657,735 |
$156,518
$55,661
$100,857
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,490 | $8,553 | $13,043 | $1,649,181 |
| 206 | $4,467 | $8,577 | $13,043 | $1,640,605 |
| 207 | $4,443 | $8,600 | $13,043 | $1,632,005 |
| 208 | $4,420 | $8,623 | $13,043 | $1,623,382 |
| 209 | $4,397 | $8,646 | $13,043 | $1,614,735 |
| 210 | $4,373 | $8,670 | $13,043 | $1,606,066 |
| 211 | $4,350 | $8,693 | $13,043 | $1,597,372 |
| 212 | $4,326 | $8,717 | $13,043 | $1,588,655 |
| 213 | $4,303 | $8,741 | $13,043 | $1,579,915 |
| 214 | $4,279 | $8,764 | $13,043 | $1,571,151 |
| 215 | $4,255 | $8,788 | $13,043 | $1,562,363 |
| 216 | $4,231 | $8,812 | $13,043 | $1,553,551 |
$156,518
$52,334
$104,184
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,208 | $8,836 | $13,043 | $1,544,715 |
| 218 | $4,184 | $8,860 | $13,043 | $1,535,856 |
| 219 | $4,160 | $8,884 | $13,043 | $1,526,972 |
| 220 | $4,136 | $8,908 | $13,043 | $1,518,065 |
| 221 | $4,111 | $8,932 | $13,043 | $1,509,133 |
| 222 | $4,087 | $8,956 | $13,043 | $1,500,177 |
| 223 | $4,063 | $8,980 | $13,043 | $1,491,197 |
| 224 | $4,039 | $9,004 | $13,043 | $1,482,192 |
| 225 | $4,014 | $9,029 | $13,043 | $1,473,164 |
| 226 | $3,990 | $9,053 | $13,043 | $1,464,110 |
| 227 | $3,965 | $9,078 | $13,043 | $1,455,032 |
| 228 | $3,941 | $9,102 | $13,043 | $1,445,930 |
$156,518
$48,897
$107,621
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,916 | $9,127 | $13,043 | $1,436,803 |
| 230 | $3,891 | $9,152 | $13,043 | $1,427,651 |
| 231 | $3,867 | $9,177 | $13,043 | $1,418,475 |
| 232 | $3,842 | $9,201 | $13,043 | $1,409,273 |
| 233 | $3,817 | $9,226 | $13,043 | $1,400,047 |
| 234 | $3,792 | $9,251 | $13,043 | $1,390,795 |
| 235 | $3,767 | $9,276 | $13,043 | $1,381,519 |
| 236 | $3,742 | $9,302 | $13,043 | $1,372,217 |
| 237 | $3,716 | $9,327 | $13,043 | $1,362,891 |
| 238 | $3,691 | $9,352 | $13,043 | $1,353,539 |
| 239 | $3,666 | $9,377 | $13,043 | $1,344,161 |
| 240 | $3,640 | $9,403 | $13,043 | $1,334,759 |
$156,518
$45,346
$111,171
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,615 | $9,428 | $13,043 | $1,325,331 |
| 242 | $3,589 | $9,454 | $13,043 | $1,315,877 |
| 243 | $3,564 | $9,479 | $13,043 | $1,306,398 |
| 244 | $3,538 | $9,505 | $13,043 | $1,296,893 |
| 245 | $3,512 | $9,531 | $13,043 | $1,287,362 |
| 246 | $3,487 | $9,557 | $13,043 | $1,277,805 |
| 247 | $3,461 | $9,582 | $13,043 | $1,268,223 |
| 248 | $3,435 | $9,608 | $13,043 | $1,258,615 |
| 249 | $3,409 | $9,634 | $13,043 | $1,248,980 |
| 250 | $3,383 | $9,660 | $13,043 | $1,239,320 |
| 251 | $3,356 | $9,687 | $13,043 | $1,229,633 |
| 252 | $3,330 | $9,713 | $13,043 | $1,219,920 |
$156,518
$41,679
$114,839
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,304 | $9,739 | $13,043 | $1,210,181 |
| 254 | $3,278 | $9,766 | $13,043 | $1,200,416 |
| 255 | $3,251 | $9,792 | $13,043 | $1,190,624 |
| 256 | $3,225 | $9,819 | $13,043 | $1,180,805 |
| 257 | $3,198 | $9,845 | $13,043 | $1,170,960 |
| 258 | $3,171 | $9,872 | $13,043 | $1,161,088 |
| 259 | $3,145 | $9,899 | $13,043 | $1,151,190 |
| 260 | $3,118 | $9,925 | $13,043 | $1,141,264 |
| 261 | $3,091 | $9,952 | $13,043 | $1,131,312 |
| 262 | $3,064 | $9,979 | $13,043 | $1,121,333 |
| 263 | $3,037 | $10,006 | $13,043 | $1,111,327 |
| 264 | $3,010 | $10,033 | $13,043 | $1,101,293 |
$156,518
$37,891
$118,627
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,983 | $10,060 | $13,043 | $1,091,233 |
| 266 | $2,955 | $10,088 | $13,043 | $1,081,145 |
| 267 | $2,928 | $10,115 | $13,043 | $1,071,030 |
| 268 | $2,901 | $10,142 | $13,043 | $1,060,888 |
| 269 | $2,873 | $10,170 | $13,043 | $1,050,718 |
| 270 | $2,846 | $10,197 | $13,043 | $1,040,520 |
| 271 | $2,818 | $10,225 | $13,043 | $1,030,295 |
| 272 | $2,790 | $10,253 | $13,043 | $1,020,043 |
| 273 | $2,763 | $10,281 | $13,043 | $1,009,762 |
| 274 | $2,735 | $10,308 | $13,043 | $999,454 |
| 275 | $2,707 | $10,336 | $13,043 | $989,117 |
| 276 | $2,679 | $10,364 | $13,043 | $978,753 |
$156,518
$33,977
$122,540
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,651 | $10,392 | $13,043 | $968,361 |
| 278 | $2,623 | $10,420 | $13,043 | $957,940 |
| 279 | $2,594 | $10,449 | $13,043 | $947,492 |
| 280 | $2,566 | $10,477 | $13,043 | $937,015 |
| 281 | $2,538 | $10,505 | $13,043 | $926,509 |
| 282 | $2,509 | $10,534 | $13,043 | $915,975 |
| 283 | $2,481 | $10,562 | $13,043 | $905,413 |
| 284 | $2,452 | $10,591 | $13,043 | $894,822 |
| 285 | $2,423 | $10,620 | $13,043 | $884,202 |
| 286 | $2,395 | $10,648 | $13,043 | $873,554 |
| 287 | $2,366 | $10,677 | $13,043 | $862,877 |
| 288 | $2,337 | $10,706 | $13,043 | $852,171 |
$156,518
$29,935
$126,583
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,308 | $10,735 | $13,043 | $841,435 |
| 290 | $2,279 | $10,764 | $13,043 | $830,671 |
| 291 | $2,250 | $10,793 | $13,043 | $819,878 |
| 292 | $2,221 | $10,823 | $13,043 | $809,055 |
| 293 | $2,191 | $10,852 | $13,043 | $798,203 |
| 294 | $2,162 | $10,881 | $13,043 | $787,322 |
| 295 | $2,132 | $10,911 | $13,043 | $776,411 |
| 296 | $2,103 | $10,940 | $13,043 | $765,471 |
| 297 | $2,073 | $10,970 | $13,043 | $754,501 |
| 298 | $2,043 | $11,000 | $13,043 | $743,501 |
| 299 | $2,014 | $11,029 | $13,043 | $732,472 |
| 300 | $1,984 | $11,059 | $13,043 | $721,412 |
$156,518
$25,759
$130,758
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,954 | $11,089 | $13,043 | $710,323 |
| 302 | $1,924 | $11,119 | $13,043 | $699,204 |
| 303 | $1,894 | $11,149 | $13,043 | $688,054 |
| 304 | $1,863 | $11,180 | $13,043 | $676,874 |
| 305 | $1,833 | $11,210 | $13,043 | $665,664 |
| 306 | $1,803 | $11,240 | $13,043 | $654,424 |
| 307 | $1,772 | $11,271 | $13,043 | $643,153 |
| 308 | $1,742 | $11,301 | $13,043 | $631,852 |
| 309 | $1,711 | $11,332 | $13,043 | $620,520 |
| 310 | $1,681 | $11,363 | $13,043 | $609,158 |
| 311 | $1,650 | $11,393 | $13,043 | $597,764 |
| 312 | $1,619 | $11,424 | $13,043 | $586,340 |
$156,518
$21,446
$135,072
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,588 | $11,455 | $13,043 | $574,885 |
| 314 | $1,557 | $11,486 | $13,043 | $563,399 |
| 315 | $1,526 | $11,517 | $13,043 | $551,882 |
| 316 | $1,495 | $11,548 | $13,043 | $540,333 |
| 317 | $1,463 | $11,580 | $13,043 | $528,754 |
| 318 | $1,432 | $11,611 | $13,043 | $517,142 |
| 319 | $1,401 | $11,643 | $13,043 | $505,500 |
| 320 | $1,369 | $11,674 | $13,043 | $493,826 |
| 321 | $1,337 | $11,706 | $13,043 | $482,120 |
| 322 | $1,306 | $11,737 | $13,043 | $470,383 |
| 323 | $1,274 | $11,769 | $13,043 | $458,614 |
| 324 | $1,242 | $11,801 | $13,043 | $446,812 |
$156,518
$16,990
$139,528
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,210 | $11,833 | $13,043 | $434,979 |
| 326 | $1,178 | $11,865 | $13,043 | $423,114 |
| 327 | $1,146 | $11,897 | $13,043 | $411,217 |
| 328 | $1,114 | $11,929 | $13,043 | $399,288 |
| 329 | $1,081 | $11,962 | $13,043 | $387,326 |
| 330 | $1,049 | $11,994 | $13,043 | $375,332 |
| 331 | $1,017 | $12,027 | $13,043 | $363,305 |
| 332 | $984 | $12,059 | $13,043 | $351,246 |
| 333 | $951 | $12,092 | $13,043 | $339,154 |
| 334 | $919 | $12,125 | $13,043 | $327,030 |
| 335 | $886 | $12,157 | $13,043 | $314,872 |
| 336 | $853 | $12,190 | $13,043 | $302,682 |
$156,518
$12,387
$144,131
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $820 | $12,223 | $13,043 | $290,459 |
| 338 | $787 | $12,256 | $13,043 | $278,202 |
| 339 | $753 | $12,290 | $13,043 | $265,912 |
| 340 | $720 | $12,323 | $13,043 | $253,589 |
| 341 | $687 | $12,356 | $13,043 | $241,233 |
| 342 | $653 | $12,390 | $13,043 | $228,843 |
| 343 | $620 | $12,423 | $13,043 | $216,420 |
| 344 | $586 | $12,457 | $13,043 | $203,963 |
| 345 | $552 | $12,491 | $13,043 | $191,472 |
| 346 | $519 | $12,525 | $13,043 | $178,948 |
| 347 | $485 | $12,558 | $13,043 | $166,389 |
| 348 | $451 | $12,592 | $13,043 | $153,797 |
$156,518
$7,632
$148,885
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $417 | $12,627 | $13,043 | $141,170 |
| 350 | $382 | $12,661 | $13,043 | $128,509 |
| 351 | $348 | $12,695 | $13,043 | $115,814 |
| 352 | $314 | $12,729 | $13,043 | $103,085 |
| 353 | $279 | $12,764 | $13,043 | $90,321 |
| 354 | $245 | $12,799 | $13,043 | $77,522 |
| 355 | $210 | $12,833 | $13,043 | $64,689 |
| 356 | $175 | $12,868 | $13,043 | $51,821 |
| 357 | $140 | $12,903 | $13,043 | $38,918 |
| 358 | $105 | $12,938 | $13,043 | $25,981 |
| 359 | $70 | $12,973 | $13,043 | $13,008 |
| 360 | $35 | $13,008 | $13,043 | $0 |
$156,518
$2,721
$153,797
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。
