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
$850 萬
$880 萬
$820 萬
$900 萬
543 呎
@14,144
659 呎
@11,654
$768 萬
$780 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $18,045 | $13,866 | $11,363 | $9,697 |
| 1.500 | $18,715 | $14,549 | $12,058 | $10,405 |
| 2.000 | $19,402 | $15,252 | $12,779 | $11,144 |
| 2.500 | $20,104 | $15,977 | $13,526 | $11,913 |
| 3.000 | $20,821 | $16,721 | $14,297 | $12,711 |
| 3.250 | $21,185 | $17,101 | $14,693 | $13,121 |
| 3.500 | $21,554 | $17,486 | $15,094 | $13,539 |
| 4.000 | $22,302 | $18,270 | $15,914 | $14,394 |
| 4.500 | $23,065 | $19,074 | $16,758 | $15,277 |
| 5.000 | $23,842 | $19,898 | $17,625 | $16,185 |
| 5.500 | $24,635 | $20,740 | $18,515 | $17,119 |
| 6.000 | $25,442 | $21,600 | $19,426 | $18,076 |
每月供款$13,122
30年
$3,015,000
$1,708,730
$4,723,730
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,166 | $4,956 | $13,121 | $3,010,044 |
| 2 | $8,152 | $4,969 | $13,121 | $3,005,075 |
| 3 | $8,139 | $4,983 | $13,121 | $3,000,092 |
| 4 | $8,125 | $4,996 | $13,121 | $2,995,096 |
| 5 | $8,112 | $5,010 | $13,121 | $2,990,086 |
| 6 | $8,098 | $5,023 | $13,121 | $2,985,063 |
| 7 | $8,085 | $5,037 | $13,121 | $2,980,026 |
| 8 | $8,071 | $5,051 | $13,121 | $2,974,975 |
| 9 | $8,057 | $5,064 | $13,121 | $2,969,911 |
| 10 | $8,044 | $5,078 | $13,121 | $2,964,833 |
| 11 | $8,030 | $5,092 | $13,121 | $2,959,741 |
| 12 | $8,016 | $5,106 | $13,121 | $2,954,636 |
$157,458
$97,094
$60,364
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,002 | $5,119 | $13,121 | $2,949,517 |
| 14 | $7,988 | $5,133 | $13,121 | $2,944,383 |
| 15 | $7,974 | $5,147 | $13,121 | $2,939,236 |
| 16 | $7,960 | $5,161 | $13,121 | $2,934,075 |
| 17 | $7,946 | $5,175 | $13,121 | $2,928,900 |
| 18 | $7,932 | $5,189 | $13,121 | $2,923,711 |
| 19 | $7,918 | $5,203 | $13,121 | $2,918,508 |
| 20 | $7,904 | $5,217 | $13,121 | $2,913,291 |
| 21 | $7,890 | $5,231 | $13,121 | $2,908,060 |
| 22 | $7,876 | $5,245 | $13,121 | $2,902,814 |
| 23 | $7,862 | $5,260 | $13,121 | $2,897,555 |
| 24 | $7,848 | $5,274 | $13,121 | $2,892,281 |
$157,458
$95,102
$62,355
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,833 | $5,288 | $13,121 | $2,886,992 |
| 26 | $7,819 | $5,303 | $13,121 | $2,881,690 |
| 27 | $7,805 | $5,317 | $13,121 | $2,876,373 |
| 28 | $7,790 | $5,331 | $13,121 | $2,871,042 |
| 29 | $7,776 | $5,346 | $13,121 | $2,865,696 |
| 30 | $7,761 | $5,360 | $13,121 | $2,860,336 |
| 31 | $7,747 | $5,375 | $13,121 | $2,854,961 |
| 32 | $7,732 | $5,389 | $13,121 | $2,849,572 |
| 33 | $7,718 | $5,404 | $13,121 | $2,844,168 |
| 34 | $7,703 | $5,419 | $13,121 | $2,838,749 |
| 35 | $7,688 | $5,433 | $13,121 | $2,833,316 |
| 36 | $7,674 | $5,448 | $13,121 | $2,827,868 |
$157,458
$93,045
$64,412
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,659 | $5,463 | $13,121 | $2,822,406 |
| 38 | $7,644 | $5,477 | $13,121 | $2,816,928 |
| 39 | $7,629 | $5,492 | $13,121 | $2,811,436 |
| 40 | $7,614 | $5,507 | $13,121 | $2,805,929 |
| 41 | $7,599 | $5,522 | $13,121 | $2,800,407 |
| 42 | $7,584 | $5,537 | $13,121 | $2,794,870 |
| 43 | $7,569 | $5,552 | $13,121 | $2,789,317 |
| 44 | $7,554 | $5,567 | $13,121 | $2,783,750 |
| 45 | $7,539 | $5,582 | $13,121 | $2,778,168 |
| 46 | $7,524 | $5,597 | $13,121 | $2,772,571 |
| 47 | $7,509 | $5,612 | $13,121 | $2,766,959 |
| 48 | $7,494 | $5,628 | $13,121 | $2,761,331 |
$157,458
$90,920
$66,537
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,479 | $5,643 | $13,121 | $2,755,688 |
| 50 | $7,463 | $5,658 | $13,121 | $2,750,030 |
| 51 | $7,448 | $5,673 | $13,121 | $2,744,356 |
| 52 | $7,433 | $5,689 | $13,121 | $2,738,668 |
| 53 | $7,417 | $5,704 | $13,121 | $2,732,963 |
| 54 | $7,402 | $5,720 | $13,121 | $2,727,244 |
| 55 | $7,386 | $5,735 | $13,121 | $2,721,508 |
| 56 | $7,371 | $5,751 | $13,121 | $2,715,758 |
| 57 | $7,355 | $5,766 | $13,121 | $2,709,991 |
| 58 | $7,340 | $5,782 | $13,121 | $2,704,210 |
| 59 | $7,324 | $5,798 | $13,121 | $2,698,412 |
| 60 | $7,308 | $5,813 | $13,121 | $2,692,599 |
$157,458
$88,725
$68,732
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,292 | $5,829 | $13,121 | $2,686,770 |
| 62 | $7,277 | $5,845 | $13,121 | $2,680,925 |
| 63 | $7,261 | $5,861 | $13,121 | $2,675,064 |
| 64 | $7,245 | $5,877 | $13,121 | $2,669,188 |
| 65 | $7,229 | $5,892 | $13,121 | $2,663,295 |
| 66 | $7,213 | $5,908 | $13,121 | $2,657,387 |
| 67 | $7,197 | $5,924 | $13,121 | $2,651,463 |
| 68 | $7,181 | $5,940 | $13,121 | $2,645,522 |
| 69 | $7,165 | $5,957 | $13,121 | $2,639,566 |
| 70 | $7,149 | $5,973 | $13,121 | $2,633,593 |
| 71 | $7,133 | $5,989 | $13,121 | $2,627,604 |
| 72 | $7,116 | $6,005 | $13,121 | $2,621,599 |
$157,458
$86,458
$71,000
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,100 | $6,021 | $13,121 | $2,615,578 |
| 74 | $7,084 | $6,038 | $13,121 | $2,609,540 |
| 75 | $7,068 | $6,054 | $13,121 | $2,603,486 |
| 76 | $7,051 | $6,070 | $13,121 | $2,597,416 |
| 77 | $7,035 | $6,087 | $13,121 | $2,591,329 |
| 78 | $7,018 | $6,103 | $13,121 | $2,585,226 |
| 79 | $7,002 | $6,120 | $13,121 | $2,579,106 |
| 80 | $6,985 | $6,136 | $13,121 | $2,572,970 |
| 81 | $6,968 | $6,153 | $13,121 | $2,566,817 |
| 82 | $6,952 | $6,170 | $13,121 | $2,560,647 |
| 83 | $6,935 | $6,186 | $13,121 | $2,554,461 |
| 84 | $6,918 | $6,203 | $13,121 | $2,548,257 |
$157,458
$84,116
$73,342
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,902 | $6,220 | $13,121 | $2,542,037 |
| 86 | $6,885 | $6,237 | $13,121 | $2,535,801 |
| 87 | $6,868 | $6,254 | $13,121 | $2,529,547 |
| 88 | $6,851 | $6,271 | $13,121 | $2,523,276 |
| 89 | $6,834 | $6,288 | $13,121 | $2,516,989 |
| 90 | $6,817 | $6,305 | $13,121 | $2,510,684 |
| 91 | $6,800 | $6,322 | $13,121 | $2,504,362 |
| 92 | $6,783 | $6,339 | $13,121 | $2,498,024 |
| 93 | $6,765 | $6,356 | $13,121 | $2,491,668 |
| 94 | $6,748 | $6,373 | $13,121 | $2,485,294 |
| 95 | $6,731 | $6,390 | $13,121 | $2,478,904 |
| 96 | $6,714 | $6,408 | $13,121 | $2,472,496 |
$157,458
$81,696
$75,761
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,696 | $6,425 | $13,121 | $2,466,071 |
| 98 | $6,679 | $6,443 | $13,121 | $2,459,629 |
| 99 | $6,661 | $6,460 | $13,121 | $2,453,169 |
| 100 | $6,644 | $6,477 | $13,121 | $2,446,691 |
| 101 | $6,626 | $6,495 | $13,121 | $2,440,196 |
| 102 | $6,609 | $6,513 | $13,121 | $2,433,683 |
| 103 | $6,591 | $6,530 | $13,121 | $2,427,153 |
| 104 | $6,574 | $6,548 | $13,121 | $2,420,605 |
| 105 | $6,556 | $6,566 | $13,121 | $2,414,040 |
| 106 | $6,538 | $6,583 | $13,121 | $2,407,456 |
| 107 | $6,520 | $6,601 | $13,121 | $2,400,855 |
| 108 | $6,502 | $6,619 | $13,121 | $2,394,236 |
$157,458
$79,197
$78,260
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,484 | $6,637 | $13,121 | $2,387,599 |
| 110 | $6,466 | $6,655 | $13,121 | $2,380,944 |
| 111 | $6,448 | $6,673 | $13,121 | $2,374,271 |
| 112 | $6,430 | $6,691 | $13,121 | $2,367,579 |
| 113 | $6,412 | $6,709 | $13,121 | $2,360,870 |
| 114 | $6,394 | $6,727 | $13,121 | $2,354,143 |
| 115 | $6,376 | $6,746 | $13,121 | $2,347,397 |
| 116 | $6,358 | $6,764 | $13,121 | $2,340,633 |
| 117 | $6,339 | $6,782 | $13,121 | $2,333,851 |
| 118 | $6,321 | $6,801 | $13,121 | $2,327,050 |
| 119 | $6,302 | $6,819 | $13,121 | $2,320,231 |
| 120 | $6,284 | $6,838 | $13,121 | $2,313,394 |
$157,458
$76,616
$80,842
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,265 | $6,856 | $13,121 | $2,306,538 |
| 122 | $6,247 | $6,875 | $13,121 | $2,299,663 |
| 123 | $6,228 | $6,893 | $13,121 | $2,292,770 |
| 124 | $6,210 | $6,912 | $13,121 | $2,285,858 |
| 125 | $6,191 | $6,931 | $13,121 | $2,278,927 |
| 126 | $6,172 | $6,949 | $13,121 | $2,271,978 |
| 127 | $6,153 | $6,968 | $13,121 | $2,265,010 |
| 128 | $6,134 | $6,987 | $13,121 | $2,258,023 |
| 129 | $6,115 | $7,006 | $13,121 | $2,251,017 |
| 130 | $6,097 | $7,025 | $13,121 | $2,243,992 |
| 131 | $6,077 | $7,044 | $13,121 | $2,236,948 |
| 132 | $6,058 | $7,063 | $13,121 | $2,229,885 |
$157,458
$73,949
$83,509
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,039 | $7,082 | $13,121 | $2,222,802 |
| 134 | $6,020 | $7,101 | $13,121 | $2,215,701 |
| 135 | $6,001 | $7,121 | $13,121 | $2,208,580 |
| 136 | $5,982 | $7,140 | $13,121 | $2,201,441 |
| 137 | $5,962 | $7,159 | $13,121 | $2,194,281 |
| 138 | $5,943 | $7,179 | $13,121 | $2,187,103 |
| 139 | $5,923 | $7,198 | $13,121 | $2,179,905 |
| 140 | $5,904 | $7,218 | $13,121 | $2,172,687 |
| 141 | $5,884 | $7,237 | $13,121 | $2,165,450 |
| 142 | $5,865 | $7,257 | $13,121 | $2,158,193 |
| 143 | $5,845 | $7,276 | $13,121 | $2,150,917 |
| 144 | $5,825 | $7,296 | $13,121 | $2,143,621 |
$157,458
$71,194
$86,264
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,806 | $7,316 | $13,121 | $2,136,305 |
| 146 | $5,786 | $7,336 | $13,121 | $2,128,969 |
| 147 | $5,766 | $7,356 | $13,121 | $2,121,614 |
| 148 | $5,746 | $7,375 | $13,121 | $2,114,238 |
| 149 | $5,726 | $7,395 | $13,121 | $2,106,843 |
| 150 | $5,706 | $7,415 | $13,121 | $2,099,428 |
| 151 | $5,686 | $7,436 | $13,121 | $2,091,992 |
| 152 | $5,666 | $7,456 | $13,121 | $2,084,536 |
| 153 | $5,646 | $7,476 | $13,121 | $2,077,060 |
| 154 | $5,625 | $7,496 | $13,121 | $2,069,564 |
| 155 | $5,605 | $7,516 | $13,121 | $2,062,048 |
| 156 | $5,585 | $7,537 | $13,121 | $2,054,511 |
$157,458
$68,348
$89,110
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,564 | $7,557 | $13,121 | $2,046,954 |
| 158 | $5,544 | $7,578 | $13,121 | $2,039,376 |
| 159 | $5,523 | $7,598 | $13,121 | $2,031,778 |
| 160 | $5,503 | $7,619 | $13,121 | $2,024,160 |
| 161 | $5,482 | $7,639 | $13,121 | $2,016,520 |
| 162 | $5,461 | $7,660 | $13,121 | $2,008,860 |
| 163 | $5,441 | $7,681 | $13,121 | $2,001,179 |
| 164 | $5,420 | $7,702 | $13,121 | $1,993,478 |
| 165 | $5,399 | $7,722 | $13,121 | $1,985,755 |
| 166 | $5,378 | $7,743 | $13,121 | $1,978,012 |
| 167 | $5,357 | $7,764 | $13,121 | $1,970,247 |
| 168 | $5,336 | $7,785 | $13,121 | $1,962,462 |
$157,458
$65,409
$92,049
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,315 | $7,806 | $13,121 | $1,954,656 |
| 170 | $5,294 | $7,828 | $13,121 | $1,946,828 |
| 171 | $5,273 | $7,849 | $13,121 | $1,938,979 |
| 172 | $5,251 | $7,870 | $13,121 | $1,931,109 |
| 173 | $5,230 | $7,891 | $13,121 | $1,923,218 |
| 174 | $5,209 | $7,913 | $13,121 | $1,915,305 |
| 175 | $5,187 | $7,934 | $13,121 | $1,907,371 |
| 176 | $5,166 | $7,956 | $13,121 | $1,899,415 |
| 177 | $5,144 | $7,977 | $13,121 | $1,891,438 |
| 178 | $5,123 | $7,999 | $13,121 | $1,883,439 |
| 179 | $5,101 | $8,020 | $13,121 | $1,875,419 |
| 180 | $5,079 | $8,042 | $13,121 | $1,867,376 |
$157,458
$62,372
$95,086
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,057 | $8,064 | $13,121 | $1,859,312 |
| 182 | $5,036 | $8,086 | $13,121 | $1,851,227 |
| 183 | $5,014 | $8,108 | $13,121 | $1,843,119 |
| 184 | $4,992 | $8,130 | $13,121 | $1,834,989 |
| 185 | $4,970 | $8,152 | $13,121 | $1,826,837 |
| 186 | $4,948 | $8,174 | $13,121 | $1,818,664 |
| 187 | $4,926 | $8,196 | $13,121 | $1,810,468 |
| 188 | $4,903 | $8,218 | $13,121 | $1,802,250 |
| 189 | $4,881 | $8,240 | $13,121 | $1,794,009 |
| 190 | $4,859 | $8,263 | $13,121 | $1,785,747 |
| 191 | $4,836 | $8,285 | $13,121 | $1,777,461 |
| 192 | $4,814 | $8,308 | $13,121 | $1,769,154 |
$157,458
$59,235
$98,222
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,791 | $8,330 | $13,121 | $1,760,824 |
| 194 | $4,769 | $8,353 | $13,121 | $1,752,471 |
| 195 | $4,746 | $8,375 | $13,121 | $1,744,096 |
| 196 | $4,724 | $8,398 | $13,121 | $1,735,698 |
| 197 | $4,701 | $8,421 | $13,121 | $1,727,278 |
| 198 | $4,678 | $8,443 | $13,121 | $1,718,834 |
| 199 | $4,655 | $8,466 | $13,121 | $1,710,368 |
| 200 | $4,632 | $8,489 | $13,121 | $1,701,879 |
| 201 | $4,609 | $8,512 | $13,121 | $1,693,366 |
| 202 | $4,586 | $8,535 | $13,121 | $1,684,831 |
| 203 | $4,563 | $8,558 | $13,121 | $1,676,273 |
| 204 | $4,540 | $8,582 | $13,121 | $1,667,691 |
$157,458
$55,995
$101,463
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,517 | $8,605 | $13,121 | $1,659,086 |
| 206 | $4,493 | $8,628 | $13,121 | $1,650,458 |
| 207 | $4,470 | $8,651 | $13,121 | $1,641,807 |
| 208 | $4,447 | $8,675 | $13,121 | $1,633,132 |
| 209 | $4,423 | $8,698 | $13,121 | $1,624,434 |
| 210 | $4,400 | $8,722 | $13,121 | $1,615,712 |
| 211 | $4,376 | $8,746 | $13,121 | $1,606,966 |
| 212 | $4,352 | $8,769 | $13,121 | $1,598,197 |
| 213 | $4,328 | $8,793 | $13,121 | $1,589,404 |
| 214 | $4,305 | $8,817 | $13,121 | $1,580,587 |
| 215 | $4,281 | $8,841 | $13,121 | $1,571,746 |
| 216 | $4,257 | $8,865 | $13,121 | $1,562,882 |
$157,458
$52,648
$104,810
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,233 | $8,889 | $13,121 | $1,553,993 |
| 218 | $4,209 | $8,913 | $13,121 | $1,545,080 |
| 219 | $4,185 | $8,937 | $13,121 | $1,536,143 |
| 220 | $4,160 | $8,961 | $13,121 | $1,527,182 |
| 221 | $4,136 | $8,985 | $13,121 | $1,518,197 |
| 222 | $4,112 | $9,010 | $13,121 | $1,509,187 |
| 223 | $4,087 | $9,034 | $13,121 | $1,500,153 |
| 224 | $4,063 | $9,059 | $13,121 | $1,491,094 |
| 225 | $4,038 | $9,083 | $13,121 | $1,482,011 |
| 226 | $4,014 | $9,108 | $13,121 | $1,472,904 |
| 227 | $3,989 | $9,132 | $13,121 | $1,463,771 |
| 228 | $3,964 | $9,157 | $13,121 | $1,454,614 |
$157,458
$49,190
$108,267
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,940 | $9,182 | $13,121 | $1,445,432 |
| 230 | $3,915 | $9,207 | $13,121 | $1,436,226 |
| 231 | $3,890 | $9,232 | $13,121 | $1,426,994 |
| 232 | $3,865 | $9,257 | $13,121 | $1,417,737 |
| 233 | $3,840 | $9,282 | $13,121 | $1,408,455 |
| 234 | $3,815 | $9,307 | $13,121 | $1,399,149 |
| 235 | $3,789 | $9,332 | $13,121 | $1,389,816 |
| 236 | $3,764 | $9,357 | $13,121 | $1,380,459 |
| 237 | $3,739 | $9,383 | $13,121 | $1,371,076 |
| 238 | $3,713 | $9,408 | $13,121 | $1,361,668 |
| 239 | $3,688 | $9,434 | $13,121 | $1,352,235 |
| 240 | $3,662 | $9,459 | $13,121 | $1,342,775 |
$157,458
$45,619
$111,839
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,637 | $9,485 | $13,121 | $1,333,291 |
| 242 | $3,611 | $9,510 | $13,121 | $1,323,780 |
| 243 | $3,585 | $9,536 | $13,121 | $1,314,244 |
| 244 | $3,559 | $9,562 | $13,121 | $1,304,682 |
| 245 | $3,534 | $9,588 | $13,121 | $1,295,094 |
| 246 | $3,508 | $9,614 | $13,121 | $1,285,480 |
| 247 | $3,482 | $9,640 | $13,121 | $1,275,840 |
| 248 | $3,455 | $9,666 | $13,121 | $1,266,174 |
| 249 | $3,429 | $9,692 | $13,121 | $1,256,482 |
| 250 | $3,403 | $9,718 | $13,121 | $1,246,763 |
| 251 | $3,377 | $9,745 | $13,121 | $1,237,018 |
| 252 | $3,350 | $9,771 | $13,121 | $1,227,247 |
$157,458
$41,929
$115,528
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,324 | $9,798 | $13,121 | $1,217,449 |
| 254 | $3,297 | $9,824 | $13,121 | $1,207,625 |
| 255 | $3,271 | $9,851 | $13,121 | $1,197,774 |
| 256 | $3,244 | $9,877 | $13,121 | $1,187,897 |
| 257 | $3,217 | $9,904 | $13,121 | $1,177,993 |
| 258 | $3,190 | $9,931 | $13,121 | $1,168,062 |
| 259 | $3,164 | $9,958 | $13,121 | $1,158,104 |
| 260 | $3,137 | $9,985 | $13,121 | $1,148,119 |
| 261 | $3,109 | $10,012 | $13,121 | $1,138,107 |
| 262 | $3,082 | $10,039 | $13,121 | $1,128,068 |
| 263 | $3,055 | $10,066 | $13,121 | $1,118,001 |
| 264 | $3,028 | $10,094 | $13,121 | $1,107,908 |
$157,458
$38,118
$119,339
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,001 | $10,121 | $13,121 | $1,097,787 |
| 266 | $2,973 | $10,148 | $13,121 | $1,087,639 |
| 267 | $2,946 | $10,176 | $13,121 | $1,077,463 |
| 268 | $2,918 | $10,203 | $13,121 | $1,067,259 |
| 269 | $2,890 | $10,231 | $13,121 | $1,057,028 |
| 270 | $2,863 | $10,259 | $13,121 | $1,046,770 |
| 271 | $2,835 | $10,286 | $13,121 | $1,036,483 |
| 272 | $2,807 | $10,314 | $13,121 | $1,026,169 |
| 273 | $2,779 | $10,342 | $13,121 | $1,015,827 |
| 274 | $2,751 | $10,370 | $13,121 | $1,005,456 |
| 275 | $2,723 | $10,398 | $13,121 | $995,058 |
| 276 | $2,695 | $10,427 | $13,121 | $984,632 |
$157,458
$34,181
$123,276
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,667 | $10,455 | $13,121 | $974,177 |
| 278 | $2,638 | $10,483 | $13,121 | $963,694 |
| 279 | $2,610 | $10,511 | $13,121 | $953,182 |
| 280 | $2,582 | $10,540 | $13,121 | $942,642 |
| 281 | $2,553 | $10,568 | $13,121 | $932,074 |
| 282 | $2,524 | $10,597 | $13,121 | $921,477 |
| 283 | $2,496 | $10,626 | $13,121 | $910,851 |
| 284 | $2,467 | $10,655 | $13,121 | $900,196 |
| 285 | $2,438 | $10,683 | $13,121 | $889,513 |
| 286 | $2,409 | $10,712 | $13,121 | $878,801 |
| 287 | $2,380 | $10,741 | $13,121 | $868,059 |
| 288 | $2,351 | $10,770 | $13,121 | $857,289 |
$157,458
$30,115
$127,343
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,322 | $10,800 | $13,121 | $846,489 |
| 290 | $2,293 | $10,829 | $13,121 | $835,660 |
| 291 | $2,263 | $10,858 | $13,121 | $824,802 |
| 292 | $2,234 | $10,888 | $13,121 | $813,914 |
| 293 | $2,204 | $10,917 | $13,121 | $802,997 |
| 294 | $2,175 | $10,947 | $13,121 | $792,050 |
| 295 | $2,145 | $10,976 | $13,121 | $781,074 |
| 296 | $2,115 | $11,006 | $13,121 | $770,068 |
| 297 | $2,086 | $11,036 | $13,121 | $759,032 |
| 298 | $2,056 | $11,066 | $13,121 | $747,966 |
| 299 | $2,026 | $11,096 | $13,121 | $736,871 |
| 300 | $1,996 | $11,126 | $13,121 | $725,745 |
$157,458
$25,914
$131,544
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,966 | $11,156 | $13,121 | $714,589 |
| 302 | $1,935 | $11,186 | $13,121 | $703,403 |
| 303 | $1,905 | $11,216 | $13,121 | $692,187 |
| 304 | $1,875 | $11,247 | $13,121 | $680,940 |
| 305 | $1,844 | $11,277 | $13,121 | $669,662 |
| 306 | $1,814 | $11,308 | $13,121 | $658,355 |
| 307 | $1,783 | $11,338 | $13,121 | $647,016 |
| 308 | $1,752 | $11,369 | $13,121 | $635,647 |
| 309 | $1,722 | $11,400 | $13,121 | $624,247 |
| 310 | $1,691 | $11,431 | $13,121 | $612,816 |
| 311 | $1,660 | $11,462 | $13,121 | $601,355 |
| 312 | $1,629 | $11,493 | $13,121 | $589,862 |
$157,458
$21,574
$135,883
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,598 | $11,524 | $13,121 | $578,338 |
| 314 | $1,566 | $11,555 | $13,121 | $566,783 |
| 315 | $1,535 | $11,586 | $13,121 | $555,196 |
| 316 | $1,504 | $11,618 | $13,121 | $543,578 |
| 317 | $1,472 | $11,649 | $13,121 | $531,929 |
| 318 | $1,441 | $11,681 | $13,121 | $520,248 |
| 319 | $1,409 | $11,712 | $13,121 | $508,536 |
| 320 | $1,377 | $11,744 | $13,121 | $496,792 |
| 321 | $1,345 | $11,776 | $13,121 | $485,016 |
| 322 | $1,314 | $11,808 | $13,121 | $473,208 |
| 323 | $1,282 | $11,840 | $13,121 | $461,368 |
| 324 | $1,250 | $11,872 | $13,121 | $449,496 |
$157,458
$17,092
$140,366
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,217 | $11,904 | $13,121 | $437,592 |
| 326 | $1,185 | $11,936 | $13,121 | $425,656 |
| 327 | $1,153 | $11,969 | $13,121 | $413,687 |
| 328 | $1,120 | $12,001 | $13,121 | $401,686 |
| 329 | $1,088 | $12,034 | $13,121 | $389,652 |
| 330 | $1,055 | $12,066 | $13,121 | $377,586 |
| 331 | $1,023 | $12,099 | $13,121 | $365,487 |
| 332 | $990 | $12,132 | $13,121 | $353,356 |
| 333 | $957 | $12,164 | $13,121 | $341,191 |
| 334 | $924 | $12,197 | $13,121 | $328,994 |
| 335 | $891 | $12,230 | $13,121 | $316,763 |
| 336 | $858 | $12,264 | $13,121 | $304,500 |
$157,458
$12,461
$144,996
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $825 | $12,297 | $13,121 | $292,203 |
| 338 | $791 | $12,330 | $13,121 | $279,873 |
| 339 | $758 | $12,363 | $13,121 | $267,509 |
| 340 | $725 | $12,397 | $13,121 | $255,113 |
| 341 | $691 | $12,431 | $13,121 | $242,682 |
| 342 | $657 | $12,464 | $13,121 | $230,218 |
| 343 | $624 | $12,498 | $13,121 | $217,720 |
| 344 | $590 | $12,532 | $13,121 | $205,188 |
| 345 | $556 | $12,566 | $13,121 | $192,622 |
| 346 | $522 | $12,600 | $13,121 | $180,022 |
| 347 | $488 | $12,634 | $13,121 | $167,389 |
| 348 | $453 | $12,668 | $13,121 | $154,720 |
$157,458
$7,678
$149,779
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $419 | $12,702 | $13,121 | $142,018 |
| 350 | $385 | $12,737 | $13,121 | $129,281 |
| 351 | $350 | $12,771 | $13,121 | $116,510 |
| 352 | $316 | $12,806 | $13,121 | $103,704 |
| 353 | $281 | $12,841 | $13,121 | $90,863 |
| 354 | $246 | $12,875 | $13,121 | $77,988 |
| 355 | $211 | $12,910 | $13,121 | $65,078 |
| 356 | $176 | $12,945 | $13,121 | $52,132 |
| 357 | $141 | $12,980 | $13,121 | $39,152 |
| 358 | $106 | $13,015 | $13,121 | $26,137 |
| 359 | $71 | $13,051 | $13,121 | $13,086 |
| 360 | $35 | $13,086 | $13,121 | $0 |
$157,458
$2,737
$154,720
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。
