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
$760 萬
$805 萬
$830 萬
$880 萬
551 呎
@12,704
750 呎
@9,333
$700 萬
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $18,314 | $14,073 | $11,532 | $9,842 |
| 1.500 | $18,995 | $14,766 | $12,238 | $10,561 |
| 2.000 | $19,691 | $15,480 | $12,970 | $11,310 |
| 2.500 | $20,404 | $16,215 | $13,728 | $12,091 |
| 3.000 | $21,132 | $16,971 | $14,511 | $12,901 |
| 3.375 | $21,688 | $17,551 | $15,115 | $13,528 |
| 3.500 | $21,875 | $17,747 | $15,319 | $13,741 |
| 4.000 | $22,634 | $18,543 | $16,152 | $14,609 |
| 4.500 | $23,409 | $19,359 | $17,008 | $15,505 |
| 5.000 | $24,198 | $20,195 | $17,888 | $16,427 |
| 5.500 | $25,003 | $21,049 | $18,791 | $17,374 |
| 6.000 | $25,822 | $21,923 | $19,716 | $18,346 |
每月供款$13,529
30年
$3,060,000
$1,810,132
$4,870,132
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,606 | $4,922 | $13,528 | $3,055,078 |
| 2 | $8,592 | $4,936 | $13,528 | $3,050,142 |
| 3 | $8,579 | $4,950 | $13,528 | $3,045,193 |
| 4 | $8,565 | $4,964 | $13,528 | $3,040,229 |
| 5 | $8,551 | $4,977 | $13,528 | $3,035,252 |
| 6 | $8,537 | $4,991 | $13,528 | $3,030,260 |
| 7 | $8,523 | $5,006 | $13,528 | $3,025,255 |
| 8 | $8,509 | $5,020 | $13,528 | $3,020,235 |
| 9 | $8,494 | $5,034 | $13,528 | $3,015,201 |
| 10 | $8,480 | $5,048 | $13,528 | $3,010,153 |
| 11 | $8,466 | $5,062 | $13,528 | $3,005,091 |
| 12 | $8,452 | $5,076 | $13,528 | $3,000,015 |
$162,338
$102,353
$59,985
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,438 | $5,091 | $13,528 | $2,994,924 |
| 14 | $8,423 | $5,105 | $13,528 | $2,989,820 |
| 15 | $8,409 | $5,119 | $13,528 | $2,984,700 |
| 16 | $8,394 | $5,134 | $13,528 | $2,979,567 |
| 17 | $8,380 | $5,148 | $13,528 | $2,974,418 |
| 18 | $8,366 | $5,163 | $13,528 | $2,969,256 |
| 19 | $8,351 | $5,177 | $13,528 | $2,964,079 |
| 20 | $8,336 | $5,192 | $13,528 | $2,958,887 |
| 21 | $8,322 | $5,206 | $13,528 | $2,953,681 |
| 22 | $8,307 | $5,221 | $13,528 | $2,948,460 |
| 23 | $8,293 | $5,236 | $13,528 | $2,943,224 |
| 24 | $8,278 | $5,250 | $13,528 | $2,937,974 |
$162,338
$100,297
$62,041
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,263 | $5,265 | $13,528 | $2,932,709 |
| 26 | $8,248 | $5,280 | $13,528 | $2,927,429 |
| 27 | $8,233 | $5,295 | $13,528 | $2,922,134 |
| 28 | $8,219 | $5,310 | $13,528 | $2,916,825 |
| 29 | $8,204 | $5,325 | $13,528 | $2,911,500 |
| 30 | $8,189 | $5,340 | $13,528 | $2,906,160 |
| 31 | $8,174 | $5,355 | $13,528 | $2,900,806 |
| 32 | $8,159 | $5,370 | $13,528 | $2,895,436 |
| 33 | $8,143 | $5,385 | $13,528 | $2,890,052 |
| 34 | $8,128 | $5,400 | $13,528 | $2,884,652 |
| 35 | $8,113 | $5,415 | $13,528 | $2,879,237 |
| 36 | $8,098 | $5,430 | $13,528 | $2,873,806 |
$162,338
$98,170
$64,168
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,083 | $5,446 | $13,528 | $2,868,361 |
| 38 | $8,067 | $5,461 | $13,528 | $2,862,900 |
| 39 | $8,052 | $5,476 | $13,528 | $2,857,424 |
| 40 | $8,037 | $5,492 | $13,528 | $2,851,932 |
| 41 | $8,021 | $5,507 | $13,528 | $2,846,425 |
| 42 | $8,006 | $5,523 | $13,528 | $2,840,902 |
| 43 | $7,990 | $5,538 | $13,528 | $2,835,364 |
| 44 | $7,974 | $5,554 | $13,528 | $2,829,811 |
| 45 | $7,959 | $5,569 | $13,528 | $2,824,241 |
| 46 | $7,943 | $5,585 | $13,528 | $2,818,656 |
| 47 | $7,927 | $5,601 | $13,528 | $2,813,056 |
| 48 | $7,912 | $5,616 | $13,528 | $2,807,439 |
$162,338
$95,971
$66,367
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,896 | $5,632 | $13,528 | $2,801,807 |
| 50 | $7,880 | $5,648 | $13,528 | $2,796,159 |
| 51 | $7,864 | $5,664 | $13,528 | $2,790,495 |
| 52 | $7,848 | $5,680 | $13,528 | $2,784,815 |
| 53 | $7,832 | $5,696 | $13,528 | $2,779,119 |
| 54 | $7,816 | $5,712 | $13,528 | $2,773,407 |
| 55 | $7,800 | $5,728 | $13,528 | $2,767,679 |
| 56 | $7,784 | $5,744 | $13,528 | $2,761,935 |
| 57 | $7,768 | $5,760 | $13,528 | $2,756,175 |
| 58 | $7,752 | $5,776 | $13,528 | $2,750,399 |
| 59 | $7,735 | $5,793 | $13,528 | $2,744,606 |
| 60 | $7,719 | $5,809 | $13,528 | $2,738,797 |
$162,338
$93,696
$68,642
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,703 | $5,825 | $13,528 | $2,732,972 |
| 62 | $7,686 | $5,842 | $13,528 | $2,727,130 |
| 63 | $7,670 | $5,858 | $13,528 | $2,721,272 |
| 64 | $7,654 | $5,875 | $13,528 | $2,715,398 |
| 65 | $7,637 | $5,891 | $13,528 | $2,709,506 |
| 66 | $7,620 | $5,908 | $13,528 | $2,703,599 |
| 67 | $7,604 | $5,924 | $13,528 | $2,697,675 |
| 68 | $7,587 | $5,941 | $13,528 | $2,691,734 |
| 69 | $7,571 | $5,958 | $13,528 | $2,685,776 |
| 70 | $7,554 | $5,974 | $13,528 | $2,679,802 |
| 71 | $7,537 | $5,991 | $13,528 | $2,673,810 |
| 72 | $7,520 | $6,008 | $13,528 | $2,667,802 |
$162,338
$91,343
$70,995
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,503 | $6,025 | $13,528 | $2,661,777 |
| 74 | $7,486 | $6,042 | $13,528 | $2,655,735 |
| 75 | $7,469 | $6,059 | $13,528 | $2,649,677 |
| 76 | $7,452 | $6,076 | $13,528 | $2,643,601 |
| 77 | $7,435 | $6,093 | $13,528 | $2,637,508 |
| 78 | $7,418 | $6,110 | $13,528 | $2,631,397 |
| 79 | $7,401 | $6,127 | $13,528 | $2,625,270 |
| 80 | $7,384 | $6,145 | $13,528 | $2,619,126 |
| 81 | $7,366 | $6,162 | $13,528 | $2,612,964 |
| 82 | $7,349 | $6,179 | $13,528 | $2,606,785 |
| 83 | $7,332 | $6,197 | $13,528 | $2,600,588 |
| 84 | $7,314 | $6,214 | $13,528 | $2,594,374 |
$162,338
$88,909
$73,428
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,297 | $6,231 | $13,528 | $2,588,143 |
| 86 | $7,279 | $6,249 | $13,528 | $2,581,894 |
| 87 | $7,262 | $6,267 | $13,528 | $2,575,627 |
| 88 | $7,244 | $6,284 | $13,528 | $2,569,343 |
| 89 | $7,226 | $6,302 | $13,528 | $2,563,041 |
| 90 | $7,209 | $6,320 | $13,528 | $2,556,721 |
| 91 | $7,191 | $6,337 | $13,528 | $2,550,384 |
| 92 | $7,173 | $6,355 | $13,528 | $2,544,029 |
| 93 | $7,155 | $6,373 | $13,528 | $2,537,656 |
| 94 | $7,137 | $6,391 | $13,528 | $2,531,265 |
| 95 | $7,119 | $6,409 | $13,528 | $2,524,856 |
| 96 | $7,101 | $6,427 | $13,528 | $2,518,429 |
$162,338
$86,392
$75,945
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,083 | $6,445 | $13,528 | $2,511,984 |
| 98 | $7,065 | $6,463 | $13,528 | $2,505,520 |
| 99 | $7,047 | $6,481 | $13,528 | $2,499,039 |
| 100 | $7,029 | $6,500 | $13,528 | $2,492,540 |
| 101 | $7,010 | $6,518 | $13,528 | $2,486,022 |
| 102 | $6,992 | $6,536 | $13,528 | $2,479,485 |
| 103 | $6,974 | $6,555 | $13,528 | $2,472,931 |
| 104 | $6,955 | $6,573 | $13,528 | $2,466,358 |
| 105 | $6,937 | $6,592 | $13,528 | $2,459,766 |
| 106 | $6,918 | $6,610 | $13,528 | $2,453,156 |
| 107 | $6,900 | $6,629 | $13,528 | $2,446,528 |
| 108 | $6,881 | $6,647 | $13,528 | $2,439,880 |
$162,338
$83,789
$78,548
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,862 | $6,666 | $13,528 | $2,433,214 |
| 110 | $6,843 | $6,685 | $13,528 | $2,426,530 |
| 111 | $6,825 | $6,704 | $13,528 | $2,419,826 |
| 112 | $6,806 | $6,722 | $13,528 | $2,413,104 |
| 113 | $6,787 | $6,741 | $13,528 | $2,406,362 |
| 114 | $6,768 | $6,760 | $13,528 | $2,399,602 |
| 115 | $6,749 | $6,779 | $13,528 | $2,392,823 |
| 116 | $6,730 | $6,798 | $13,528 | $2,386,025 |
| 117 | $6,711 | $6,817 | $13,528 | $2,379,207 |
| 118 | $6,692 | $6,837 | $13,528 | $2,372,370 |
| 119 | $6,672 | $6,856 | $13,528 | $2,365,515 |
| 120 | $6,653 | $6,875 | $13,528 | $2,358,640 |
$162,338
$81,097
$81,241
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,634 | $6,894 | $13,528 | $2,351,745 |
| 122 | $6,614 | $6,914 | $13,528 | $2,344,831 |
| 123 | $6,595 | $6,933 | $13,528 | $2,337,898 |
| 124 | $6,575 | $6,953 | $13,528 | $2,330,945 |
| 125 | $6,556 | $6,972 | $13,528 | $2,323,973 |
| 126 | $6,536 | $6,992 | $13,528 | $2,316,981 |
| 127 | $6,517 | $7,012 | $13,528 | $2,309,969 |
| 128 | $6,497 | $7,031 | $13,528 | $2,302,938 |
| 129 | $6,477 | $7,051 | $13,528 | $2,295,887 |
| 130 | $6,457 | $7,071 | $13,528 | $2,288,816 |
| 131 | $6,437 | $7,091 | $13,528 | $2,281,725 |
| 132 | $6,417 | $7,111 | $13,528 | $2,274,614 |
$162,338
$78,312
$84,026
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,397 | $7,131 | $13,528 | $2,267,483 |
| 134 | $6,377 | $7,151 | $13,528 | $2,260,332 |
| 135 | $6,357 | $7,171 | $13,528 | $2,253,161 |
| 136 | $6,337 | $7,191 | $13,528 | $2,245,970 |
| 137 | $6,317 | $7,211 | $13,528 | $2,238,759 |
| 138 | $6,297 | $7,232 | $13,528 | $2,231,527 |
| 139 | $6,276 | $7,252 | $13,528 | $2,224,275 |
| 140 | $6,256 | $7,272 | $13,528 | $2,217,003 |
| 141 | $6,235 | $7,293 | $13,528 | $2,209,710 |
| 142 | $6,215 | $7,313 | $13,528 | $2,202,397 |
| 143 | $6,194 | $7,334 | $13,528 | $2,195,063 |
| 144 | $6,174 | $7,355 | $13,528 | $2,187,708 |
$162,338
$75,432
$86,906
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,153 | $7,375 | $13,528 | $2,180,333 |
| 146 | $6,132 | $7,396 | $13,528 | $2,172,937 |
| 147 | $6,111 | $7,417 | $13,528 | $2,165,520 |
| 148 | $6,091 | $7,438 | $13,528 | $2,158,083 |
| 149 | $6,070 | $7,459 | $13,528 | $2,150,624 |
| 150 | $6,049 | $7,480 | $13,528 | $2,143,145 |
| 151 | $6,028 | $7,501 | $13,528 | $2,135,644 |
| 152 | $6,006 | $7,522 | $13,528 | $2,128,123 |
| 153 | $5,985 | $7,543 | $13,528 | $2,120,580 |
| 154 | $5,964 | $7,564 | $13,528 | $2,113,016 |
| 155 | $5,943 | $7,585 | $13,528 | $2,105,430 |
| 156 | $5,922 | $7,607 | $13,528 | $2,097,824 |
$162,338
$72,453
$89,885
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,900 | $7,628 | $13,528 | $2,090,196 |
| 158 | $5,879 | $7,649 | $13,528 | $2,082,546 |
| 159 | $5,857 | $7,671 | $13,528 | $2,074,875 |
| 160 | $5,836 | $7,693 | $13,528 | $2,067,183 |
| 161 | $5,814 | $7,714 | $13,528 | $2,059,469 |
| 162 | $5,792 | $7,736 | $13,528 | $2,051,733 |
| 163 | $5,770 | $7,758 | $13,528 | $2,043,975 |
| 164 | $5,749 | $7,779 | $13,528 | $2,036,196 |
| 165 | $5,727 | $7,801 | $13,528 | $2,028,394 |
| 166 | $5,705 | $7,823 | $13,528 | $2,020,571 |
| 167 | $5,683 | $7,845 | $13,528 | $2,012,726 |
| 168 | $5,661 | $7,867 | $13,528 | $2,004,858 |
$162,338
$69,372
$92,965
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,639 | $7,889 | $13,528 | $1,996,969 |
| 170 | $5,616 | $7,912 | $13,528 | $1,989,057 |
| 171 | $5,594 | $7,934 | $13,528 | $1,981,123 |
| 172 | $5,572 | $7,956 | $13,528 | $1,973,167 |
| 173 | $5,550 | $7,979 | $13,528 | $1,965,188 |
| 174 | $5,527 | $8,001 | $13,528 | $1,957,187 |
| 175 | $5,505 | $8,024 | $13,528 | $1,949,164 |
| 176 | $5,482 | $8,046 | $13,528 | $1,941,118 |
| 177 | $5,459 | $8,069 | $13,528 | $1,933,049 |
| 178 | $5,437 | $8,091 | $13,528 | $1,924,958 |
| 179 | $5,414 | $8,114 | $13,528 | $1,916,843 |
| 180 | $5,391 | $8,137 | $13,528 | $1,908,706 |
$162,338
$66,186
$96,152
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,368 | $8,160 | $13,528 | $1,900,546 |
| 182 | $5,345 | $8,183 | $13,528 | $1,892,364 |
| 183 | $5,322 | $8,206 | $13,528 | $1,884,158 |
| 184 | $5,299 | $8,229 | $13,528 | $1,875,929 |
| 185 | $5,276 | $8,252 | $13,528 | $1,867,677 |
| 186 | $5,253 | $8,275 | $13,528 | $1,859,401 |
| 187 | $5,230 | $8,299 | $13,528 | $1,851,103 |
| 188 | $5,206 | $8,322 | $13,528 | $1,842,781 |
| 189 | $5,183 | $8,345 | $13,528 | $1,834,435 |
| 190 | $5,159 | $8,369 | $13,528 | $1,826,067 |
| 191 | $5,136 | $8,392 | $13,528 | $1,817,674 |
| 192 | $5,112 | $8,416 | $13,528 | $1,809,258 |
$162,338
$62,890
$99,448
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,089 | $8,440 | $13,528 | $1,800,819 |
| 194 | $5,065 | $8,463 | $13,528 | $1,792,355 |
| 195 | $5,041 | $8,487 | $13,528 | $1,783,868 |
| 196 | $5,017 | $8,511 | $13,528 | $1,775,357 |
| 197 | $4,993 | $8,535 | $13,528 | $1,766,822 |
| 198 | $4,969 | $8,559 | $13,528 | $1,758,263 |
| 199 | $4,945 | $8,583 | $13,528 | $1,749,680 |
| 200 | $4,921 | $8,607 | $13,528 | $1,741,073 |
| 201 | $4,897 | $8,631 | $13,528 | $1,732,442 |
| 202 | $4,872 | $8,656 | $13,528 | $1,723,786 |
| 203 | $4,848 | $8,680 | $13,528 | $1,715,106 |
| 204 | $4,824 | $8,704 | $13,528 | $1,706,402 |
$162,338
$59,481
$102,857
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,799 | $8,729 | $13,528 | $1,697,673 |
| 206 | $4,775 | $8,753 | $13,528 | $1,688,919 |
| 207 | $4,750 | $8,778 | $13,528 | $1,680,141 |
| 208 | $4,725 | $8,803 | $13,528 | $1,671,339 |
| 209 | $4,701 | $8,828 | $13,528 | $1,662,511 |
| 210 | $4,676 | $8,852 | $13,528 | $1,653,659 |
| 211 | $4,651 | $8,877 | $13,528 | $1,644,782 |
| 212 | $4,626 | $8,902 | $13,528 | $1,635,879 |
| 213 | $4,601 | $8,927 | $13,528 | $1,626,952 |
| 214 | $4,576 | $8,952 | $13,528 | $1,618,000 |
| 215 | $4,551 | $8,978 | $13,528 | $1,609,022 |
| 216 | $4,525 | $9,003 | $13,528 | $1,600,020 |
$162,338
$55,955
$106,382
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,500 | $9,028 | $13,528 | $1,590,991 |
| 218 | $4,475 | $9,053 | $13,528 | $1,581,938 |
| 219 | $4,449 | $9,079 | $13,528 | $1,572,859 |
| 220 | $4,424 | $9,104 | $13,528 | $1,563,755 |
| 221 | $4,398 | $9,130 | $13,528 | $1,554,624 |
| 222 | $4,372 | $9,156 | $13,528 | $1,545,469 |
| 223 | $4,347 | $9,182 | $13,528 | $1,536,287 |
| 224 | $4,321 | $9,207 | $13,528 | $1,527,080 |
| 225 | $4,295 | $9,233 | $13,528 | $1,517,847 |
| 226 | $4,269 | $9,259 | $13,528 | $1,508,587 |
| 227 | $4,243 | $9,285 | $13,528 | $1,499,302 |
| 228 | $4,217 | $9,311 | $13,528 | $1,489,991 |
$162,338
$52,309
$110,029
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,191 | $9,338 | $13,528 | $1,480,653 |
| 230 | $4,164 | $9,364 | $13,528 | $1,471,289 |
| 231 | $4,138 | $9,390 | $13,528 | $1,461,899 |
| 232 | $4,112 | $9,417 | $13,528 | $1,452,483 |
| 233 | $4,085 | $9,443 | $13,528 | $1,443,040 |
| 234 | $4,059 | $9,470 | $13,528 | $1,433,570 |
| 235 | $4,032 | $9,496 | $13,528 | $1,424,074 |
| 236 | $4,005 | $9,523 | $13,528 | $1,414,551 |
| 237 | $3,978 | $9,550 | $13,528 | $1,405,001 |
| 238 | $3,952 | $9,577 | $13,528 | $1,395,425 |
| 239 | $3,925 | $9,604 | $13,528 | $1,385,821 |
| 240 | $3,898 | $9,631 | $13,528 | $1,376,191 |
$162,338
$48,538
$113,800
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,871 | $9,658 | $13,528 | $1,366,533 |
| 242 | $3,843 | $9,685 | $13,528 | $1,356,848 |
| 243 | $3,816 | $9,712 | $13,528 | $1,347,136 |
| 244 | $3,789 | $9,739 | $13,528 | $1,337,397 |
| 245 | $3,761 | $9,767 | $13,528 | $1,327,630 |
| 246 | $3,734 | $9,794 | $13,528 | $1,317,836 |
| 247 | $3,706 | $9,822 | $13,528 | $1,308,014 |
| 248 | $3,679 | $9,849 | $13,528 | $1,298,165 |
| 249 | $3,651 | $9,877 | $13,528 | $1,288,288 |
| 250 | $3,623 | $9,905 | $13,528 | $1,278,383 |
| 251 | $3,595 | $9,933 | $13,528 | $1,268,450 |
| 252 | $3,568 | $9,961 | $13,528 | $1,258,490 |
$162,338
$44,637
$117,701
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,540 | $9,989 | $13,528 | $1,248,501 |
| 254 | $3,511 | $10,017 | $13,528 | $1,238,484 |
| 255 | $3,483 | $10,045 | $13,528 | $1,228,439 |
| 256 | $3,455 | $10,073 | $13,528 | $1,218,366 |
| 257 | $3,427 | $10,101 | $13,528 | $1,208,265 |
| 258 | $3,398 | $10,130 | $13,528 | $1,198,135 |
| 259 | $3,370 | $10,158 | $13,528 | $1,187,977 |
| 260 | $3,341 | $10,187 | $13,528 | $1,177,790 |
| 261 | $3,313 | $10,216 | $13,528 | $1,167,574 |
| 262 | $3,284 | $10,244 | $13,528 | $1,157,330 |
| 263 | $3,255 | $10,273 | $13,528 | $1,147,056 |
| 264 | $3,226 | $10,302 | $13,528 | $1,136,754 |
$162,338
$40,602
$121,735
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,197 | $10,331 | $13,528 | $1,126,423 |
| 266 | $3,168 | $10,360 | $13,528 | $1,116,063 |
| 267 | $3,139 | $10,389 | $13,528 | $1,105,674 |
| 268 | $3,110 | $10,418 | $13,528 | $1,095,256 |
| 269 | $3,080 | $10,448 | $13,528 | $1,084,808 |
| 270 | $3,051 | $10,477 | $13,528 | $1,074,331 |
| 271 | $3,022 | $10,507 | $13,528 | $1,063,824 |
| 272 | $2,992 | $10,536 | $13,528 | $1,053,288 |
| 273 | $2,962 | $10,566 | $13,528 | $1,042,722 |
| 274 | $2,933 | $10,595 | $13,528 | $1,032,127 |
| 275 | $2,903 | $10,625 | $13,528 | $1,021,502 |
| 276 | $2,873 | $10,655 | $13,528 | $1,010,846 |
$162,338
$36,430
$125,908
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,843 | $10,685 | $13,528 | $1,000,161 |
| 278 | $2,813 | $10,715 | $13,528 | $989,446 |
| 279 | $2,783 | $10,745 | $13,528 | $978,701 |
| 280 | $2,753 | $10,776 | $13,528 | $967,925 |
| 281 | $2,722 | $10,806 | $13,528 | $957,119 |
| 282 | $2,692 | $10,836 | $13,528 | $946,283 |
| 283 | $2,661 | $10,867 | $13,528 | $935,416 |
| 284 | $2,631 | $10,897 | $13,528 | $924,519 |
| 285 | $2,600 | $10,928 | $13,528 | $913,591 |
| 286 | $2,569 | $10,959 | $13,528 | $902,632 |
| 287 | $2,539 | $10,989 | $13,528 | $891,643 |
| 288 | $2,508 | $11,020 | $13,528 | $880,623 |
$162,338
$32,114
$130,224
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,477 | $11,051 | $13,528 | $869,571 |
| 290 | $2,446 | $11,082 | $13,528 | $858,489 |
| 291 | $2,414 | $11,114 | $13,528 | $847,375 |
| 292 | $2,383 | $11,145 | $13,528 | $836,230 |
| 293 | $2,352 | $11,176 | $13,528 | $825,054 |
| 294 | $2,320 | $11,208 | $13,528 | $813,846 |
| 295 | $2,289 | $11,239 | $13,528 | $802,607 |
| 296 | $2,257 | $11,271 | $13,528 | $791,336 |
| 297 | $2,226 | $11,303 | $13,528 | $780,034 |
| 298 | $2,194 | $11,334 | $13,528 | $768,699 |
| 299 | $2,162 | $11,366 | $13,528 | $757,333 |
| 300 | $2,130 | $11,398 | $13,528 | $745,935 |
$162,338
$27,650
$134,687
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,098 | $11,430 | $13,528 | $734,505 |
| 302 | $2,066 | $11,462 | $13,528 | $723,043 |
| 303 | $2,034 | $11,495 | $13,528 | $711,548 |
| 304 | $2,001 | $11,527 | $13,528 | $700,021 |
| 305 | $1,969 | $11,559 | $13,528 | $688,462 |
| 306 | $1,936 | $11,592 | $13,528 | $676,870 |
| 307 | $1,904 | $11,624 | $13,528 | $665,245 |
| 308 | $1,871 | $11,657 | $13,528 | $653,588 |
| 309 | $1,838 | $11,690 | $13,528 | $641,898 |
| 310 | $1,805 | $11,723 | $13,528 | $630,176 |
| 311 | $1,772 | $11,756 | $13,528 | $618,420 |
| 312 | $1,739 | $11,789 | $13,528 | $606,631 |
$162,338
$23,034
$139,304
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,706 | $11,822 | $13,528 | $594,809 |
| 314 | $1,673 | $11,855 | $13,528 | $582,954 |
| 315 | $1,640 | $11,889 | $13,528 | $571,065 |
| 316 | $1,606 | $11,922 | $13,528 | $559,143 |
| 317 | $1,573 | $11,956 | $13,528 | $547,188 |
| 318 | $1,539 | $11,989 | $13,528 | $535,198 |
| 319 | $1,505 | $12,023 | $13,528 | $523,175 |
| 320 | $1,471 | $12,057 | $13,528 | $511,119 |
| 321 | $1,438 | $12,091 | $13,528 | $499,028 |
| 322 | $1,404 | $12,125 | $13,528 | $486,903 |
| 323 | $1,369 | $12,159 | $13,528 | $474,745 |
| 324 | $1,335 | $12,193 | $13,528 | $462,552 |
$162,338
$18,259
$144,079
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,301 | $12,227 | $13,528 | $450,325 |
| 326 | $1,267 | $12,262 | $13,528 | $438,063 |
| 327 | $1,232 | $12,296 | $13,528 | $425,767 |
| 328 | $1,197 | $12,331 | $13,528 | $413,436 |
| 329 | $1,163 | $12,365 | $13,528 | $401,071 |
| 330 | $1,128 | $12,400 | $13,528 | $388,671 |
| 331 | $1,093 | $12,435 | $13,528 | $376,236 |
| 332 | $1,058 | $12,470 | $13,528 | $363,766 |
| 333 | $1,023 | $12,505 | $13,528 | $351,261 |
| 334 | $988 | $12,540 | $13,528 | $338,720 |
| 335 | $953 | $12,575 | $13,528 | $326,145 |
| 336 | $917 | $12,611 | $13,528 | $313,534 |
$162,338
$13,320
$149,018
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $882 | $12,646 | $13,528 | $300,888 |
| 338 | $846 | $12,682 | $13,528 | $288,206 |
| 339 | $811 | $12,718 | $13,528 | $275,488 |
| 340 | $775 | $12,753 | $13,528 | $262,735 |
| 341 | $739 | $12,789 | $13,528 | $249,946 |
| 342 | $703 | $12,825 | $13,528 | $237,121 |
| 343 | $667 | $12,861 | $13,528 | $224,259 |
| 344 | $631 | $12,897 | $13,528 | $211,362 |
| 345 | $594 | $12,934 | $13,528 | $198,428 |
| 346 | $558 | $12,970 | $13,528 | $185,458 |
| 347 | $522 | $13,007 | $13,528 | $172,452 |
| 348 | $485 | $13,043 | $13,528 | $159,409 |
$162,338
$8,212
$154,126
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $448 | $13,080 | $13,528 | $146,329 |
| 350 | $412 | $13,117 | $13,528 | $133,212 |
| 351 | $375 | $13,153 | $13,528 | $120,059 |
| 352 | $338 | $13,190 | $13,528 | $106,868 |
| 353 | $301 | $13,228 | $13,528 | $93,641 |
| 354 | $263 | $13,265 | $13,528 | $80,376 |
| 355 | $226 | $13,302 | $13,528 | $67,074 |
| 356 | $189 | $13,339 | $13,528 | $53,734 |
| 357 | $151 | $13,377 | $13,528 | $40,357 |
| 358 | $114 | $13,415 | $13,528 | $26,943 |
| 359 | $76 | $13,452 | $13,528 | $13,490 |
| 360 | $38 | $13,490 | $13,528 | $0 |
$162,338
$2,929
$159,409
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。
