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
$890 萬
$720 萬
$700 萬
716 呎
@9,777
826 呎
@8,475
$700 萬
$720 萬
$870 萬
$750 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 |
| 3.375 | $21,369 | $17,293 | $14,892 | $13,329 |
| 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$13,330
30年
$3,015,000
$1,783,513
$4,798,513
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,480 | $4,850 | $13,329 | $3,010,150 |
| 2 | $8,466 | $4,863 | $13,329 | $3,005,287 |
| 3 | $8,452 | $4,877 | $13,329 | $3,000,411 |
| 4 | $8,439 | $4,891 | $13,329 | $2,995,520 |
| 5 | $8,425 | $4,904 | $13,329 | $2,990,616 |
| 6 | $8,411 | $4,918 | $13,329 | $2,985,698 |
| 7 | $8,397 | $4,932 | $13,329 | $2,980,766 |
| 8 | $8,383 | $4,946 | $13,329 | $2,975,820 |
| 9 | $8,369 | $4,960 | $13,329 | $2,970,860 |
| 10 | $8,356 | $4,974 | $13,329 | $2,965,886 |
| 11 | $8,342 | $4,988 | $13,329 | $2,960,899 |
| 12 | $8,328 | $5,002 | $13,329 | $2,955,897 |
$159,950
$100,848
$59,103
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,313 | $5,016 | $13,329 | $2,950,881 |
| 14 | $8,299 | $5,030 | $13,329 | $2,945,852 |
| 15 | $8,285 | $5,044 | $13,329 | $2,940,808 |
| 16 | $8,271 | $5,058 | $13,329 | $2,935,749 |
| 17 | $8,257 | $5,072 | $13,329 | $2,930,677 |
| 18 | $8,243 | $5,087 | $13,329 | $2,925,590 |
| 19 | $8,228 | $5,101 | $13,329 | $2,920,489 |
| 20 | $8,214 | $5,115 | $13,329 | $2,915,374 |
| 21 | $8,199 | $5,130 | $13,329 | $2,910,244 |
| 22 | $8,185 | $5,144 | $13,329 | $2,905,100 |
| 23 | $8,171 | $5,159 | $13,329 | $2,899,942 |
| 24 | $8,156 | $5,173 | $13,329 | $2,894,768 |
$159,950
$98,822
$61,129
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,142 | $5,188 | $13,329 | $2,889,581 |
| 26 | $8,127 | $5,202 | $13,329 | $2,884,379 |
| 27 | $8,112 | $5,217 | $13,329 | $2,879,162 |
| 28 | $8,098 | $5,232 | $13,329 | $2,873,930 |
| 29 | $8,083 | $5,246 | $13,329 | $2,868,684 |
| 30 | $8,068 | $5,261 | $13,329 | $2,863,423 |
| 31 | $8,053 | $5,276 | $13,329 | $2,858,147 |
| 32 | $8,039 | $5,291 | $13,329 | $2,852,856 |
| 33 | $8,024 | $5,306 | $13,329 | $2,847,551 |
| 34 | $8,009 | $5,320 | $13,329 | $2,842,230 |
| 35 | $7,994 | $5,335 | $13,329 | $2,836,895 |
| 36 | $7,979 | $5,350 | $13,329 | $2,831,544 |
$159,950
$96,726
$63,224
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,964 | $5,365 | $13,329 | $2,826,179 |
| 38 | $7,949 | $5,381 | $13,329 | $2,820,798 |
| 39 | $7,933 | $5,396 | $13,329 | $2,815,403 |
| 40 | $7,918 | $5,411 | $13,329 | $2,809,992 |
| 41 | $7,903 | $5,426 | $13,329 | $2,804,566 |
| 42 | $7,888 | $5,441 | $13,329 | $2,799,124 |
| 43 | $7,873 | $5,457 | $13,329 | $2,793,668 |
| 44 | $7,857 | $5,472 | $13,329 | $2,788,196 |
| 45 | $7,842 | $5,487 | $13,329 | $2,782,708 |
| 46 | $7,826 | $5,503 | $13,329 | $2,777,205 |
| 47 | $7,811 | $5,518 | $13,329 | $2,771,687 |
| 48 | $7,795 | $5,534 | $13,329 | $2,766,153 |
$159,950
$94,559
$65,391
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,780 | $5,549 | $13,329 | $2,760,604 |
| 50 | $7,764 | $5,565 | $13,329 | $2,755,039 |
| 51 | $7,749 | $5,581 | $13,329 | $2,749,458 |
| 52 | $7,733 | $5,596 | $13,329 | $2,743,862 |
| 53 | $7,717 | $5,612 | $13,329 | $2,738,250 |
| 54 | $7,701 | $5,628 | $13,329 | $2,732,622 |
| 55 | $7,685 | $5,644 | $13,329 | $2,726,978 |
| 56 | $7,670 | $5,660 | $13,329 | $2,721,319 |
| 57 | $7,654 | $5,675 | $13,329 | $2,715,643 |
| 58 | $7,638 | $5,691 | $13,329 | $2,709,952 |
| 59 | $7,622 | $5,707 | $13,329 | $2,704,244 |
| 60 | $7,606 | $5,724 | $13,329 | $2,698,521 |
$159,950
$92,318
$67,633
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,590 | $5,740 | $13,329 | $2,692,781 |
| 62 | $7,573 | $5,756 | $13,329 | $2,687,025 |
| 63 | $7,557 | $5,772 | $13,329 | $2,681,253 |
| 64 | $7,541 | $5,788 | $13,329 | $2,675,465 |
| 65 | $7,525 | $5,804 | $13,329 | $2,669,661 |
| 66 | $7,508 | $5,821 | $13,329 | $2,663,840 |
| 67 | $7,492 | $5,837 | $13,329 | $2,658,003 |
| 68 | $7,476 | $5,854 | $13,329 | $2,652,149 |
| 69 | $7,459 | $5,870 | $13,329 | $2,646,279 |
| 70 | $7,443 | $5,887 | $13,329 | $2,640,393 |
| 71 | $7,426 | $5,903 | $13,329 | $2,634,490 |
| 72 | $7,410 | $5,920 | $13,329 | $2,628,570 |
$159,950
$90,000
$69,951
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,393 | $5,936 | $13,329 | $2,622,634 |
| 74 | $7,376 | $5,953 | $13,329 | $2,616,681 |
| 75 | $7,359 | $5,970 | $13,329 | $2,610,711 |
| 76 | $7,343 | $5,987 | $13,329 | $2,604,724 |
| 77 | $7,326 | $6,003 | $13,329 | $2,598,721 |
| 78 | $7,309 | $6,020 | $13,329 | $2,592,700 |
| 79 | $7,292 | $6,037 | $13,329 | $2,586,663 |
| 80 | $7,275 | $6,054 | $13,329 | $2,580,609 |
| 81 | $7,258 | $6,071 | $13,329 | $2,574,538 |
| 82 | $7,241 | $6,088 | $13,329 | $2,568,449 |
| 83 | $7,224 | $6,105 | $13,329 | $2,562,344 |
| 84 | $7,207 | $6,123 | $13,329 | $2,556,221 |
$159,950
$87,602
$72,349
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,189 | $6,140 | $13,329 | $2,550,082 |
| 86 | $7,172 | $6,157 | $13,329 | $2,543,924 |
| 87 | $7,155 | $6,174 | $13,329 | $2,537,750 |
| 88 | $7,137 | $6,192 | $13,329 | $2,531,558 |
| 89 | $7,120 | $6,209 | $13,329 | $2,525,349 |
| 90 | $7,103 | $6,227 | $13,329 | $2,519,122 |
| 91 | $7,085 | $6,244 | $13,329 | $2,512,878 |
| 92 | $7,067 | $6,262 | $13,329 | $2,506,617 |
| 93 | $7,050 | $6,279 | $13,329 | $2,500,337 |
| 94 | $7,032 | $6,297 | $13,329 | $2,494,040 |
| 95 | $7,014 | $6,315 | $13,329 | $2,487,725 |
| 96 | $6,997 | $6,332 | $13,329 | $2,481,393 |
$159,950
$85,122
$74,828
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,979 | $6,350 | $13,329 | $2,475,043 |
| 98 | $6,961 | $6,368 | $13,329 | $2,468,675 |
| 99 | $6,943 | $6,386 | $13,329 | $2,462,289 |
| 100 | $6,925 | $6,404 | $13,329 | $2,455,885 |
| 101 | $6,907 | $6,422 | $13,329 | $2,449,462 |
| 102 | $6,889 | $6,440 | $13,329 | $2,443,022 |
| 103 | $6,871 | $6,458 | $13,329 | $2,436,564 |
| 104 | $6,853 | $6,476 | $13,329 | $2,430,088 |
| 105 | $6,835 | $6,495 | $13,329 | $2,423,593 |
| 106 | $6,816 | $6,513 | $13,329 | $2,417,080 |
| 107 | $6,798 | $6,531 | $13,329 | $2,410,549 |
| 108 | $6,780 | $6,550 | $13,329 | $2,404,000 |
$159,950
$82,557
$77,393
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,761 | $6,568 | $13,329 | $2,397,432 |
| 110 | $6,743 | $6,586 | $13,329 | $2,390,845 |
| 111 | $6,724 | $6,605 | $13,329 | $2,384,240 |
| 112 | $6,706 | $6,624 | $13,329 | $2,377,617 |
| 113 | $6,687 | $6,642 | $13,329 | $2,370,975 |
| 114 | $6,668 | $6,661 | $13,329 | $2,364,314 |
| 115 | $6,650 | $6,680 | $13,329 | $2,357,634 |
| 116 | $6,631 | $6,698 | $13,329 | $2,350,936 |
| 117 | $6,612 | $6,717 | $13,329 | $2,344,219 |
| 118 | $6,593 | $6,736 | $13,329 | $2,337,483 |
| 119 | $6,574 | $6,755 | $13,329 | $2,330,728 |
| 120 | $6,555 | $6,774 | $13,329 | $2,323,954 |
$159,950
$79,904
$80,046
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,536 | $6,793 | $13,329 | $2,317,161 |
| 122 | $6,517 | $6,812 | $13,329 | $2,310,348 |
| 123 | $6,498 | $6,831 | $13,329 | $2,303,517 |
| 124 | $6,479 | $6,851 | $13,329 | $2,296,666 |
| 125 | $6,459 | $6,870 | $13,329 | $2,289,797 |
| 126 | $6,440 | $6,889 | $13,329 | $2,282,907 |
| 127 | $6,421 | $6,909 | $13,329 | $2,275,999 |
| 128 | $6,401 | $6,928 | $13,329 | $2,269,071 |
| 129 | $6,382 | $6,947 | $13,329 | $2,262,124 |
| 130 | $6,362 | $6,967 | $13,329 | $2,255,157 |
| 131 | $6,343 | $6,987 | $13,329 | $2,248,170 |
| 132 | $6,323 | $7,006 | $13,329 | $2,241,164 |
$159,950
$77,161
$82,790
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,303 | $7,026 | $13,329 | $2,234,138 |
| 134 | $6,284 | $7,046 | $13,329 | $2,227,092 |
| 135 | $6,264 | $7,066 | $13,329 | $2,220,027 |
| 136 | $6,244 | $7,085 | $13,329 | $2,212,941 |
| 137 | $6,224 | $7,105 | $13,329 | $2,205,836 |
| 138 | $6,204 | $7,125 | $13,329 | $2,198,711 |
| 139 | $6,184 | $7,145 | $13,329 | $2,191,565 |
| 140 | $6,164 | $7,165 | $13,329 | $2,184,400 |
| 141 | $6,144 | $7,186 | $13,329 | $2,177,214 |
| 142 | $6,123 | $7,206 | $13,329 | $2,170,009 |
| 143 | $6,103 | $7,226 | $13,329 | $2,162,783 |
| 144 | $6,083 | $7,246 | $13,329 | $2,155,536 |
$159,950
$74,323
$85,628
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,062 | $7,267 | $13,329 | $2,148,269 |
| 146 | $6,042 | $7,287 | $13,329 | $2,140,982 |
| 147 | $6,022 | $7,308 | $13,329 | $2,133,675 |
| 148 | $6,001 | $7,328 | $13,329 | $2,126,346 |
| 149 | $5,980 | $7,349 | $13,329 | $2,118,997 |
| 150 | $5,960 | $7,370 | $13,329 | $2,111,628 |
| 151 | $5,939 | $7,390 | $13,329 | $2,104,238 |
| 152 | $5,918 | $7,411 | $13,329 | $2,096,827 |
| 153 | $5,897 | $7,432 | $13,329 | $2,089,395 |
| 154 | $5,876 | $7,453 | $13,329 | $2,081,942 |
| 155 | $5,855 | $7,474 | $13,329 | $2,074,468 |
| 156 | $5,834 | $7,495 | $13,329 | $2,066,973 |
$159,950
$71,388
$88,563
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,813 | $7,516 | $13,329 | $2,059,458 |
| 158 | $5,792 | $7,537 | $13,329 | $2,051,921 |
| 159 | $5,771 | $7,558 | $13,329 | $2,044,363 |
| 160 | $5,750 | $7,579 | $13,329 | $2,036,783 |
| 161 | $5,728 | $7,601 | $13,329 | $2,029,182 |
| 162 | $5,707 | $7,622 | $13,329 | $2,021,560 |
| 163 | $5,686 | $7,644 | $13,329 | $2,013,917 |
| 164 | $5,664 | $7,665 | $13,329 | $2,006,252 |
| 165 | $5,643 | $7,687 | $13,329 | $1,998,565 |
| 166 | $5,621 | $7,708 | $13,329 | $1,990,857 |
| 167 | $5,599 | $7,730 | $13,329 | $1,983,127 |
| 168 | $5,578 | $7,752 | $13,329 | $1,975,375 |
$159,950
$68,352
$91,598
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,556 | $7,773 | $13,329 | $1,967,602 |
| 170 | $5,534 | $7,795 | $13,329 | $1,959,806 |
| 171 | $5,512 | $7,817 | $13,329 | $1,951,989 |
| 172 | $5,490 | $7,839 | $13,329 | $1,944,150 |
| 173 | $5,468 | $7,861 | $13,329 | $1,936,289 |
| 174 | $5,446 | $7,883 | $13,329 | $1,928,405 |
| 175 | $5,424 | $7,906 | $13,329 | $1,920,500 |
| 176 | $5,401 | $7,928 | $13,329 | $1,912,572 |
| 177 | $5,379 | $7,950 | $13,329 | $1,904,622 |
| 178 | $5,357 | $7,972 | $13,329 | $1,896,649 |
| 179 | $5,334 | $7,995 | $13,329 | $1,888,654 |
| 180 | $5,312 | $8,017 | $13,329 | $1,880,637 |
$159,950
$65,212
$94,738
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,289 | $8,040 | $13,329 | $1,872,597 |
| 182 | $5,267 | $8,063 | $13,329 | $1,864,535 |
| 183 | $5,244 | $8,085 | $13,329 | $1,856,449 |
| 184 | $5,221 | $8,108 | $13,329 | $1,848,342 |
| 185 | $5,198 | $8,131 | $13,329 | $1,840,211 |
| 186 | $5,176 | $8,154 | $13,329 | $1,832,057 |
| 187 | $5,153 | $8,177 | $13,329 | $1,823,881 |
| 188 | $5,130 | $8,200 | $13,329 | $1,815,681 |
| 189 | $5,107 | $8,223 | $13,329 | $1,807,459 |
| 190 | $5,083 | $8,246 | $13,329 | $1,799,213 |
| 191 | $5,060 | $8,269 | $13,329 | $1,790,944 |
| 192 | $5,037 | $8,292 | $13,329 | $1,782,652 |
$159,950
$61,965
$97,985
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,014 | $8,315 | $13,329 | $1,774,336 |
| 194 | $4,990 | $8,339 | $13,329 | $1,765,997 |
| 195 | $4,967 | $8,362 | $13,329 | $1,757,635 |
| 196 | $4,943 | $8,386 | $13,329 | $1,749,249 |
| 197 | $4,920 | $8,409 | $13,329 | $1,740,840 |
| 198 | $4,896 | $8,433 | $13,329 | $1,732,407 |
| 199 | $4,872 | $8,457 | $13,329 | $1,723,950 |
| 200 | $4,849 | $8,481 | $13,329 | $1,715,469 |
| 201 | $4,825 | $8,504 | $13,329 | $1,706,965 |
| 202 | $4,801 | $8,528 | $13,329 | $1,698,436 |
| 203 | $4,777 | $8,552 | $13,329 | $1,689,884 |
| 204 | $4,753 | $8,576 | $13,329 | $1,681,308 |
$159,950
$58,606
$101,344
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,729 | $8,601 | $13,329 | $1,672,707 |
| 206 | $4,704 | $8,625 | $13,329 | $1,664,082 |
| 207 | $4,680 | $8,649 | $13,329 | $1,655,433 |
| 208 | $4,656 | $8,673 | $13,329 | $1,646,760 |
| 209 | $4,632 | $8,698 | $13,329 | $1,638,062 |
| 210 | $4,607 | $8,722 | $13,329 | $1,629,340 |
| 211 | $4,583 | $8,747 | $13,329 | $1,620,594 |
| 212 | $4,558 | $8,771 | $13,329 | $1,611,822 |
| 213 | $4,533 | $8,796 | $13,329 | $1,603,026 |
| 214 | $4,509 | $8,821 | $13,329 | $1,594,206 |
| 215 | $4,484 | $8,845 | $13,329 | $1,585,360 |
| 216 | $4,459 | $8,870 | $13,329 | $1,576,490 |
$159,950
$55,133
$104,818
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,434 | $8,895 | $13,329 | $1,567,595 |
| 218 | $4,409 | $8,920 | $13,329 | $1,558,674 |
| 219 | $4,384 | $8,945 | $13,329 | $1,549,729 |
| 220 | $4,359 | $8,971 | $13,329 | $1,540,758 |
| 221 | $4,333 | $8,996 | $13,329 | $1,531,762 |
| 222 | $4,308 | $9,021 | $13,329 | $1,522,741 |
| 223 | $4,283 | $9,046 | $13,329 | $1,513,695 |
| 224 | $4,257 | $9,072 | $13,329 | $1,504,623 |
| 225 | $4,232 | $9,097 | $13,329 | $1,495,525 |
| 226 | $4,206 | $9,123 | $13,329 | $1,486,402 |
| 227 | $4,181 | $9,149 | $13,329 | $1,477,254 |
| 228 | $4,155 | $9,174 | $13,329 | $1,468,079 |
$159,950
$51,540
$108,411
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,129 | $9,200 | $13,329 | $1,458,879 |
| 230 | $4,103 | $9,226 | $13,329 | $1,449,653 |
| 231 | $4,077 | $9,252 | $13,329 | $1,440,401 |
| 232 | $4,051 | $9,278 | $13,329 | $1,431,123 |
| 233 | $4,025 | $9,304 | $13,329 | $1,421,819 |
| 234 | $3,999 | $9,330 | $13,329 | $1,412,488 |
| 235 | $3,973 | $9,357 | $13,329 | $1,403,132 |
| 236 | $3,946 | $9,383 | $13,329 | $1,393,749 |
| 237 | $3,920 | $9,409 | $13,329 | $1,384,339 |
| 238 | $3,893 | $9,436 | $13,329 | $1,374,904 |
| 239 | $3,867 | $9,462 | $13,329 | $1,365,441 |
| 240 | $3,840 | $9,489 | $13,329 | $1,355,953 |
$159,950
$47,824
$112,127
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,814 | $9,516 | $13,329 | $1,346,437 |
| 242 | $3,787 | $9,542 | $13,329 | $1,336,895 |
| 243 | $3,760 | $9,569 | $13,329 | $1,327,325 |
| 244 | $3,733 | $9,596 | $13,329 | $1,317,729 |
| 245 | $3,706 | $9,623 | $13,329 | $1,308,106 |
| 246 | $3,679 | $9,650 | $13,329 | $1,298,456 |
| 247 | $3,652 | $9,677 | $13,329 | $1,288,779 |
| 248 | $3,625 | $9,705 | $13,329 | $1,279,074 |
| 249 | $3,597 | $9,732 | $13,329 | $1,269,342 |
| 250 | $3,570 | $9,759 | $13,329 | $1,259,583 |
| 251 | $3,543 | $9,787 | $13,329 | $1,249,797 |
| 252 | $3,515 | $9,814 | $13,329 | $1,239,983 |
$159,950
$43,980
$115,970
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,487 | $9,842 | $13,329 | $1,230,141 |
| 254 | $3,460 | $9,869 | $13,329 | $1,220,271 |
| 255 | $3,432 | $9,897 | $13,329 | $1,210,374 |
| 256 | $3,404 | $9,925 | $13,329 | $1,200,449 |
| 257 | $3,376 | $9,953 | $13,329 | $1,190,496 |
| 258 | $3,348 | $9,981 | $13,329 | $1,180,515 |
| 259 | $3,320 | $10,009 | $13,329 | $1,170,506 |
| 260 | $3,292 | $10,037 | $13,329 | $1,160,469 |
| 261 | $3,264 | $10,065 | $13,329 | $1,150,404 |
| 262 | $3,236 | $10,094 | $13,329 | $1,140,310 |
| 263 | $3,207 | $10,122 | $13,329 | $1,130,188 |
| 264 | $3,179 | $10,151 | $13,329 | $1,120,037 |
$159,950
$40,005
$119,945
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,150 | $10,179 | $13,329 | $1,109,858 |
| 266 | $3,121 | $10,208 | $13,329 | $1,099,651 |
| 267 | $3,093 | $10,236 | $13,329 | $1,089,414 |
| 268 | $3,064 | $10,265 | $13,329 | $1,079,149 |
| 269 | $3,035 | $10,294 | $13,329 | $1,068,855 |
| 270 | $3,006 | $10,323 | $13,329 | $1,058,532 |
| 271 | $2,977 | $10,352 | $13,329 | $1,048,180 |
| 272 | $2,948 | $10,381 | $13,329 | $1,037,799 |
| 273 | $2,919 | $10,410 | $13,329 | $1,027,388 |
| 274 | $2,890 | $10,440 | $13,329 | $1,016,948 |
| 275 | $2,860 | $10,469 | $13,329 | $1,006,479 |
| 276 | $2,831 | $10,498 | $13,329 | $995,981 |
$159,950
$35,894
$124,056
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,801 | $10,528 | $13,329 | $985,453 |
| 278 | $2,772 | $10,558 | $13,329 | $974,895 |
| 279 | $2,742 | $10,587 | $13,329 | $964,308 |
| 280 | $2,712 | $10,617 | $13,329 | $953,691 |
| 281 | $2,682 | $10,647 | $13,329 | $943,044 |
| 282 | $2,652 | $10,677 | $13,329 | $932,367 |
| 283 | $2,622 | $10,707 | $13,329 | $921,660 |
| 284 | $2,592 | $10,737 | $13,329 | $910,923 |
| 285 | $2,562 | $10,767 | $13,329 | $900,156 |
| 286 | $2,532 | $10,798 | $13,329 | $889,358 |
| 287 | $2,501 | $10,828 | $13,329 | $878,531 |
| 288 | $2,471 | $10,858 | $13,329 | $867,672 |
$159,950
$31,642
$128,309
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,440 | $10,889 | $13,329 | $856,783 |
| 290 | $2,410 | $10,919 | $13,329 | $845,864 |
| 291 | $2,379 | $10,950 | $13,329 | $834,914 |
| 292 | $2,348 | $10,981 | $13,329 | $823,933 |
| 293 | $2,317 | $11,012 | $13,329 | $812,921 |
| 294 | $2,286 | $11,043 | $13,329 | $801,878 |
| 295 | $2,255 | $11,074 | $13,329 | $790,804 |
| 296 | $2,224 | $11,105 | $13,329 | $779,699 |
| 297 | $2,193 | $11,136 | $13,329 | $768,563 |
| 298 | $2,162 | $11,168 | $13,329 | $757,395 |
| 299 | $2,130 | $11,199 | $13,329 | $746,196 |
| 300 | $2,099 | $11,231 | $13,329 | $734,965 |
$159,950
$27,244
$132,707
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,067 | $11,262 | $13,329 | $723,703 |
| 302 | $2,035 | $11,294 | $13,329 | $712,410 |
| 303 | $2,004 | $11,326 | $13,329 | $701,084 |
| 304 | $1,972 | $11,357 | $13,329 | $689,727 |
| 305 | $1,940 | $11,389 | $13,329 | $678,337 |
| 306 | $1,908 | $11,421 | $13,329 | $666,916 |
| 307 | $1,876 | $11,453 | $13,329 | $655,462 |
| 308 | $1,843 | $11,486 | $13,329 | $643,977 |
| 309 | $1,811 | $11,518 | $13,329 | $632,459 |
| 310 | $1,779 | $11,550 | $13,329 | $620,908 |
| 311 | $1,746 | $11,583 | $13,329 | $609,325 |
| 312 | $1,714 | $11,615 | $13,329 | $597,710 |
$159,950
$22,695
$137,256
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,681 | $11,648 | $13,329 | $586,062 |
| 314 | $1,648 | $11,681 | $13,329 | $574,381 |
| 315 | $1,615 | $11,714 | $13,329 | $562,667 |
| 316 | $1,583 | $11,747 | $13,329 | $550,920 |
| 317 | $1,549 | $11,780 | $13,329 | $539,141 |
| 318 | $1,516 | $11,813 | $13,329 | $527,328 |
| 319 | $1,483 | $11,846 | $13,329 | $515,482 |
| 320 | $1,450 | $11,879 | $13,329 | $503,602 |
| 321 | $1,416 | $11,913 | $13,329 | $491,689 |
| 322 | $1,383 | $11,946 | $13,329 | $479,743 |
| 323 | $1,349 | $11,980 | $13,329 | $467,763 |
| 324 | $1,316 | $12,014 | $13,329 | $455,750 |
$159,950
$17,990
$141,960
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,282 | $12,047 | $13,329 | $443,702 |
| 326 | $1,248 | $12,081 | $13,329 | $431,621 |
| 327 | $1,214 | $12,115 | $13,329 | $419,506 |
| 328 | $1,180 | $12,149 | $13,329 | $407,356 |
| 329 | $1,146 | $12,184 | $13,329 | $395,173 |
| 330 | $1,111 | $12,218 | $13,329 | $382,955 |
| 331 | $1,077 | $12,252 | $13,329 | $370,703 |
| 332 | $1,043 | $12,287 | $13,329 | $358,416 |
| 333 | $1,008 | $12,321 | $13,329 | $346,095 |
| 334 | $973 | $12,356 | $13,329 | $333,739 |
| 335 | $939 | $12,391 | $13,329 | $321,349 |
| 336 | $904 | $12,425 | $13,329 | $308,923 |
$159,950
$13,124
$146,826
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $869 | $12,460 | $13,329 | $296,463 |
| 338 | $834 | $12,495 | $13,329 | $283,968 |
| 339 | $799 | $12,531 | $13,329 | $271,437 |
| 340 | $763 | $12,566 | $13,329 | $258,871 |
| 341 | $728 | $12,601 | $13,329 | $246,270 |
| 342 | $693 | $12,637 | $13,329 | $233,634 |
| 343 | $657 | $12,672 | $13,329 | $220,961 |
| 344 | $621 | $12,708 | $13,329 | $208,254 |
| 345 | $586 | $12,743 | $13,329 | $195,510 |
| 346 | $550 | $12,779 | $13,329 | $182,731 |
| 347 | $514 | $12,815 | $13,329 | $169,916 |
| 348 | $478 | $12,851 | $13,329 | $157,064 |
$159,950
$8,091
$151,859
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $442 | $12,887 | $13,329 | $144,177 |
| 350 | $405 | $12,924 | $13,329 | $131,253 |
| 351 | $369 | $12,960 | $13,329 | $118,293 |
| 352 | $333 | $12,997 | $13,329 | $105,297 |
| 353 | $296 | $13,033 | $13,329 | $92,264 |
| 354 | $259 | $13,070 | $13,329 | $79,194 |
| 355 | $223 | $13,106 | $13,329 | $66,087 |
| 356 | $186 | $13,143 | $13,329 | $52,944 |
| 357 | $149 | $13,180 | $13,329 | $39,764 |
| 358 | $112 | $13,217 | $13,329 | $26,546 |
| 359 | $75 | $13,255 | $13,329 | $13,292 |
| 360 | $37 | $13,292 | $13,329 | $0 |
$159,950
$2,886
$157,064
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。
