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
$740 萬
774 呎
@10,336
988 呎
@8,097
$800 萬
$750 萬
$850 萬
564 呎
@15,514
739 呎
@11,840
$875 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $18,637 | $14,321 | $11,736 | $10,016 |
| 1.500 | $19,330 | $15,026 | $12,454 | $10,747 |
| 2.000 | $20,039 | $15,753 | $13,199 | $11,510 |
| 2.500 | $20,764 | $16,501 | $13,970 | $12,304 |
| 3.000 | $21,505 | $17,270 | $14,767 | $13,129 |
| 3.250 | $21,881 | $17,662 | $15,175 | $13,552 |
| 3.500 | $22,261 | $18,060 | $15,589 | $13,983 |
| 4.000 | $23,034 | $18,870 | $16,437 | $14,867 |
| 4.500 | $23,822 | $19,701 | $17,309 | $15,778 |
| 5.000 | $24,625 | $20,551 | $18,204 | $16,717 |
| 5.500 | $25,444 | $21,421 | $19,123 | $17,681 |
| 6.000 | $26,278 | $22,310 | $20,064 | $18,670 |
每月供款$13,553
30年
$3,114,000
$1,764,837
$4,878,837
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,434 | $5,119 | $13,552 | $3,108,881 |
| 2 | $8,420 | $5,132 | $13,552 | $3,103,749 |
| 3 | $8,406 | $5,146 | $13,552 | $3,098,603 |
| 4 | $8,392 | $5,160 | $13,552 | $3,093,442 |
| 5 | $8,378 | $5,174 | $13,552 | $3,088,268 |
| 6 | $8,364 | $5,188 | $13,552 | $3,083,080 |
| 7 | $8,350 | $5,202 | $13,552 | $3,077,878 |
| 8 | $8,336 | $5,216 | $13,552 | $3,072,661 |
| 9 | $8,322 | $5,231 | $13,552 | $3,067,431 |
| 10 | $8,308 | $5,245 | $13,552 | $3,062,186 |
| 11 | $8,293 | $5,259 | $13,552 | $3,056,927 |
| 12 | $8,279 | $5,273 | $13,552 | $3,051,654 |
$162,628
$100,282
$62,346
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,265 | $5,287 | $13,552 | $3,046,366 |
| 14 | $8,251 | $5,302 | $13,552 | $3,041,065 |
| 15 | $8,236 | $5,316 | $13,552 | $3,035,749 |
| 16 | $8,222 | $5,331 | $13,552 | $3,030,418 |
| 17 | $8,207 | $5,345 | $13,552 | $3,025,073 |
| 18 | $8,193 | $5,359 | $13,552 | $3,019,714 |
| 19 | $8,178 | $5,374 | $13,552 | $3,014,340 |
| 20 | $8,164 | $5,388 | $13,552 | $3,008,951 |
| 21 | $8,149 | $5,403 | $13,552 | $3,003,548 |
| 22 | $8,135 | $5,418 | $13,552 | $2,998,130 |
| 23 | $8,120 | $5,432 | $13,552 | $2,992,698 |
| 24 | $8,105 | $5,447 | $13,552 | $2,987,251 |
$162,628
$98,225
$64,403
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,090 | $5,462 | $13,552 | $2,981,789 |
| 26 | $8,076 | $5,477 | $13,552 | $2,976,312 |
| 27 | $8,061 | $5,491 | $13,552 | $2,970,821 |
| 28 | $8,046 | $5,506 | $13,552 | $2,965,315 |
| 29 | $8,031 | $5,521 | $13,552 | $2,959,793 |
| 30 | $8,016 | $5,536 | $13,552 | $2,954,257 |
| 31 | $8,001 | $5,551 | $13,552 | $2,948,706 |
| 32 | $7,986 | $5,566 | $13,552 | $2,943,140 |
| 33 | $7,971 | $5,581 | $13,552 | $2,937,558 |
| 34 | $7,956 | $5,596 | $13,552 | $2,931,962 |
| 35 | $7,941 | $5,612 | $13,552 | $2,926,350 |
| 36 | $7,926 | $5,627 | $13,552 | $2,920,724 |
$162,628
$96,100
$66,527
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,910 | $5,642 | $13,552 | $2,915,082 |
| 38 | $7,895 | $5,657 | $13,552 | $2,909,424 |
| 39 | $7,880 | $5,673 | $13,552 | $2,903,752 |
| 40 | $7,864 | $5,688 | $13,552 | $2,898,064 |
| 41 | $7,849 | $5,703 | $13,552 | $2,892,360 |
| 42 | $7,833 | $5,719 | $13,552 | $2,886,641 |
| 43 | $7,818 | $5,734 | $13,552 | $2,880,907 |
| 44 | $7,802 | $5,750 | $13,552 | $2,875,157 |
| 45 | $7,787 | $5,765 | $13,552 | $2,869,392 |
| 46 | $7,771 | $5,781 | $13,552 | $2,863,611 |
| 47 | $7,756 | $5,797 | $13,552 | $2,857,814 |
| 48 | $7,740 | $5,812 | $13,552 | $2,852,002 |
$162,628
$93,906
$68,722
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,724 | $5,828 | $13,552 | $2,846,173 |
| 50 | $7,708 | $5,844 | $13,552 | $2,840,329 |
| 51 | $7,693 | $5,860 | $13,552 | $2,834,470 |
| 52 | $7,677 | $5,876 | $13,552 | $2,828,594 |
| 53 | $7,661 | $5,892 | $13,552 | $2,822,702 |
| 54 | $7,645 | $5,908 | $13,552 | $2,816,795 |
| 55 | $7,629 | $5,924 | $13,552 | $2,810,871 |
| 56 | $7,613 | $5,940 | $13,552 | $2,804,932 |
| 57 | $7,597 | $5,956 | $13,552 | $2,798,976 |
| 58 | $7,581 | $5,972 | $13,552 | $2,793,005 |
| 59 | $7,564 | $5,988 | $13,552 | $2,787,017 |
| 60 | $7,548 | $6,004 | $13,552 | $2,781,012 |
$162,628
$91,639
$70,989
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,532 | $6,020 | $13,552 | $2,774,992 |
| 62 | $7,516 | $6,037 | $13,552 | $2,768,955 |
| 63 | $7,499 | $6,053 | $13,552 | $2,762,902 |
| 64 | $7,483 | $6,069 | $13,552 | $2,756,833 |
| 65 | $7,466 | $6,086 | $13,552 | $2,750,747 |
| 66 | $7,450 | $6,102 | $13,552 | $2,744,644 |
| 67 | $7,433 | $6,119 | $13,552 | $2,738,526 |
| 68 | $7,417 | $6,135 | $13,552 | $2,732,390 |
| 69 | $7,400 | $6,152 | $13,552 | $2,726,238 |
| 70 | $7,384 | $6,169 | $13,552 | $2,720,069 |
| 71 | $7,367 | $6,185 | $13,552 | $2,713,884 |
| 72 | $7,350 | $6,202 | $13,552 | $2,707,682 |
$162,628
$89,297
$73,331
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,333 | $6,219 | $13,552 | $2,701,462 |
| 74 | $7,316 | $6,236 | $13,552 | $2,695,227 |
| 75 | $7,300 | $6,253 | $13,552 | $2,688,974 |
| 76 | $7,283 | $6,270 | $13,552 | $2,682,704 |
| 77 | $7,266 | $6,287 | $13,552 | $2,676,418 |
| 78 | $7,249 | $6,304 | $13,552 | $2,670,114 |
| 79 | $7,232 | $6,321 | $13,552 | $2,663,793 |
| 80 | $7,214 | $6,338 | $13,552 | $2,657,455 |
| 81 | $7,197 | $6,355 | $13,552 | $2,651,100 |
| 82 | $7,180 | $6,372 | $13,552 | $2,644,728 |
| 83 | $7,163 | $6,390 | $13,552 | $2,638,338 |
| 84 | $7,145 | $6,407 | $13,552 | $2,631,932 |
$162,628
$86,878
$75,750
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,128 | $6,424 | $13,552 | $2,625,507 |
| 86 | $7,111 | $6,442 | $13,552 | $2,619,066 |
| 87 | $7,093 | $6,459 | $13,552 | $2,612,607 |
| 88 | $7,076 | $6,477 | $13,552 | $2,606,130 |
| 89 | $7,058 | $6,494 | $13,552 | $2,599,636 |
| 90 | $7,041 | $6,512 | $13,552 | $2,593,125 |
| 91 | $7,023 | $6,529 | $13,552 | $2,586,595 |
| 92 | $7,005 | $6,547 | $13,552 | $2,580,048 |
| 93 | $6,988 | $6,565 | $13,552 | $2,573,484 |
| 94 | $6,970 | $6,582 | $13,552 | $2,566,901 |
| 95 | $6,952 | $6,600 | $13,552 | $2,560,301 |
| 96 | $6,934 | $6,618 | $13,552 | $2,553,683 |
$162,628
$84,379
$78,249
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,916 | $6,636 | $13,552 | $2,547,047 |
| 98 | $6,898 | $6,654 | $13,552 | $2,540,392 |
| 99 | $6,880 | $6,672 | $13,552 | $2,533,720 |
| 100 | $6,862 | $6,690 | $13,552 | $2,527,030 |
| 101 | $6,844 | $6,708 | $13,552 | $2,520,322 |
| 102 | $6,826 | $6,726 | $13,552 | $2,513,595 |
| 103 | $6,808 | $6,745 | $13,552 | $2,506,851 |
| 104 | $6,789 | $6,763 | $13,552 | $2,500,088 |
| 105 | $6,771 | $6,781 | $13,552 | $2,493,307 |
| 106 | $6,753 | $6,800 | $13,552 | $2,486,507 |
| 107 | $6,734 | $6,818 | $13,552 | $2,479,689 |
| 108 | $6,716 | $6,837 | $13,552 | $2,472,852 |
$162,628
$81,798
$80,830
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,697 | $6,855 | $13,552 | $2,465,997 |
| 110 | $6,679 | $6,874 | $13,552 | $2,459,124 |
| 111 | $6,660 | $6,892 | $13,552 | $2,452,232 |
| 112 | $6,641 | $6,911 | $13,552 | $2,445,321 |
| 113 | $6,623 | $6,930 | $13,552 | $2,438,391 |
| 114 | $6,604 | $6,948 | $13,552 | $2,431,443 |
| 115 | $6,585 | $6,967 | $13,552 | $2,424,476 |
| 116 | $6,566 | $6,986 | $13,552 | $2,417,490 |
| 117 | $6,547 | $7,005 | $13,552 | $2,410,485 |
| 118 | $6,528 | $7,024 | $13,552 | $2,403,461 |
| 119 | $6,509 | $7,043 | $13,552 | $2,396,418 |
| 120 | $6,490 | $7,062 | $13,552 | $2,389,356 |
$162,628
$79,131
$83,497
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,471 | $7,081 | $13,552 | $2,382,275 |
| 122 | $6,452 | $7,100 | $13,552 | $2,375,174 |
| 123 | $6,433 | $7,120 | $13,552 | $2,368,055 |
| 124 | $6,413 | $7,139 | $13,552 | $2,360,916 |
| 125 | $6,394 | $7,158 | $13,552 | $2,353,758 |
| 126 | $6,375 | $7,178 | $13,552 | $2,346,580 |
| 127 | $6,355 | $7,197 | $13,552 | $2,339,383 |
| 128 | $6,336 | $7,216 | $13,552 | $2,332,167 |
| 129 | $6,316 | $7,236 | $13,552 | $2,324,931 |
| 130 | $6,297 | $7,256 | $13,552 | $2,317,675 |
| 131 | $6,277 | $7,275 | $13,552 | $2,310,400 |
| 132 | $6,257 | $7,295 | $13,552 | $2,303,105 |
$162,628
$76,377
$86,251
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,238 | $7,315 | $13,552 | $2,295,790 |
| 134 | $6,218 | $7,335 | $13,552 | $2,288,455 |
| 135 | $6,198 | $7,354 | $13,552 | $2,281,101 |
| 136 | $6,178 | $7,374 | $13,552 | $2,273,727 |
| 137 | $6,158 | $7,394 | $13,552 | $2,266,332 |
| 138 | $6,138 | $7,414 | $13,552 | $2,258,918 |
| 139 | $6,118 | $7,434 | $13,552 | $2,251,484 |
| 140 | $6,098 | $7,455 | $13,552 | $2,244,029 |
| 141 | $6,078 | $7,475 | $13,552 | $2,236,554 |
| 142 | $6,057 | $7,495 | $13,552 | $2,229,059 |
| 143 | $6,037 | $7,515 | $13,552 | $2,221,544 |
| 144 | $6,017 | $7,536 | $13,552 | $2,214,008 |
$162,628
$73,532
$89,096
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,996 | $7,556 | $13,552 | $2,206,452 |
| 146 | $5,976 | $7,577 | $13,552 | $2,198,876 |
| 147 | $5,955 | $7,597 | $13,552 | $2,191,279 |
| 148 | $5,935 | $7,618 | $13,552 | $2,183,661 |
| 149 | $5,914 | $7,638 | $13,552 | $2,176,023 |
| 150 | $5,893 | $7,659 | $13,552 | $2,168,364 |
| 151 | $5,873 | $7,680 | $13,552 | $2,160,684 |
| 152 | $5,852 | $7,700 | $13,552 | $2,152,984 |
| 153 | $5,831 | $7,721 | $13,552 | $2,145,262 |
| 154 | $5,810 | $7,742 | $13,552 | $2,137,520 |
| 155 | $5,789 | $7,763 | $13,552 | $2,129,757 |
| 156 | $5,768 | $7,784 | $13,552 | $2,121,973 |
$162,628
$70,592
$92,036
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,747 | $7,805 | $13,552 | $2,114,167 |
| 158 | $5,726 | $7,826 | $13,552 | $2,106,341 |
| 159 | $5,705 | $7,848 | $13,552 | $2,098,493 |
| 160 | $5,683 | $7,869 | $13,552 | $2,090,624 |
| 161 | $5,662 | $7,890 | $13,552 | $2,082,734 |
| 162 | $5,641 | $7,912 | $13,552 | $2,074,823 |
| 163 | $5,619 | $7,933 | $13,552 | $2,066,890 |
| 164 | $5,598 | $7,954 | $13,552 | $2,058,935 |
| 165 | $5,576 | $7,976 | $13,552 | $2,050,959 |
| 166 | $5,555 | $7,998 | $13,552 | $2,042,961 |
| 167 | $5,533 | $8,019 | $13,552 | $2,034,942 |
| 168 | $5,511 | $8,041 | $13,552 | $2,026,901 |
$162,628
$67,556
$95,072
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,490 | $8,063 | $13,552 | $2,018,838 |
| 170 | $5,468 | $8,085 | $13,552 | $2,010,754 |
| 171 | $5,446 | $8,107 | $13,552 | $2,002,647 |
| 172 | $5,424 | $8,128 | $13,552 | $1,994,519 |
| 173 | $5,402 | $8,151 | $13,552 | $1,986,368 |
| 174 | $5,380 | $8,173 | $13,552 | $1,978,196 |
| 175 | $5,358 | $8,195 | $13,552 | $1,970,001 |
| 176 | $5,335 | $8,217 | $13,552 | $1,961,784 |
| 177 | $5,313 | $8,239 | $13,552 | $1,953,545 |
| 178 | $5,291 | $8,261 | $13,552 | $1,945,283 |
| 179 | $5,268 | $8,284 | $13,552 | $1,936,999 |
| 180 | $5,246 | $8,306 | $13,552 | $1,928,693 |
$162,628
$64,420
$98,208
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,224 | $8,329 | $13,552 | $1,920,364 |
| 182 | $5,201 | $8,351 | $13,552 | $1,912,013 |
| 183 | $5,178 | $8,374 | $13,552 | $1,903,639 |
| 184 | $5,156 | $8,397 | $13,552 | $1,895,242 |
| 185 | $5,133 | $8,419 | $13,552 | $1,886,823 |
| 186 | $5,110 | $8,442 | $13,552 | $1,878,381 |
| 187 | $5,087 | $8,465 | $13,552 | $1,869,916 |
| 188 | $5,064 | $8,488 | $13,552 | $1,861,428 |
| 189 | $5,041 | $8,511 | $13,552 | $1,852,917 |
| 190 | $5,018 | $8,534 | $13,552 | $1,844,383 |
| 191 | $4,995 | $8,557 | $13,552 | $1,835,826 |
| 192 | $4,972 | $8,580 | $13,552 | $1,827,246 |
$162,628
$61,180
$101,448
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,949 | $8,604 | $13,552 | $1,818,642 |
| 194 | $4,925 | $8,627 | $13,552 | $1,810,015 |
| 195 | $4,902 | $8,650 | $13,552 | $1,801,365 |
| 196 | $4,879 | $8,674 | $13,552 | $1,792,691 |
| 197 | $4,855 | $8,697 | $13,552 | $1,783,994 |
| 198 | $4,832 | $8,721 | $13,552 | $1,775,274 |
| 199 | $4,808 | $8,744 | $13,552 | $1,766,529 |
| 200 | $4,784 | $8,768 | $13,552 | $1,757,761 |
| 201 | $4,761 | $8,792 | $13,552 | $1,748,970 |
| 202 | $4,737 | $8,816 | $13,552 | $1,740,154 |
| 203 | $4,713 | $8,839 | $13,552 | $1,731,315 |
| 204 | $4,689 | $8,863 | $13,552 | $1,722,451 |
$162,628
$57,834
$104,794
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,665 | $8,887 | $13,552 | $1,713,564 |
| 206 | $4,641 | $8,911 | $13,552 | $1,704,652 |
| 207 | $4,617 | $8,936 | $13,552 | $1,695,717 |
| 208 | $4,593 | $8,960 | $13,552 | $1,686,757 |
| 209 | $4,568 | $8,984 | $13,552 | $1,677,773 |
| 210 | $4,544 | $9,008 | $13,552 | $1,668,765 |
| 211 | $4,520 | $9,033 | $13,552 | $1,659,732 |
| 212 | $4,495 | $9,057 | $13,552 | $1,650,675 |
| 213 | $4,471 | $9,082 | $13,552 | $1,641,593 |
| 214 | $4,446 | $9,106 | $13,552 | $1,632,487 |
| 215 | $4,421 | $9,131 | $13,552 | $1,623,356 |
| 216 | $4,397 | $9,156 | $13,552 | $1,614,200 |
$162,628
$54,377
$108,251
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,372 | $9,181 | $13,552 | $1,605,019 |
| 218 | $4,347 | $9,205 | $13,552 | $1,595,814 |
| 219 | $4,322 | $9,230 | $13,552 | $1,586,584 |
| 220 | $4,297 | $9,255 | $13,552 | $1,577,328 |
| 221 | $4,272 | $9,280 | $13,552 | $1,568,048 |
| 222 | $4,247 | $9,306 | $13,552 | $1,558,742 |
| 223 | $4,222 | $9,331 | $13,552 | $1,549,412 |
| 224 | $4,196 | $9,356 | $13,552 | $1,540,056 |
| 225 | $4,171 | $9,381 | $13,552 | $1,530,674 |
| 226 | $4,146 | $9,407 | $13,552 | $1,521,268 |
| 227 | $4,120 | $9,432 | $13,552 | $1,511,835 |
| 228 | $4,095 | $9,458 | $13,552 | $1,502,378 |
$162,628
$50,806
$111,822
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,069 | $9,483 | $13,552 | $1,492,894 |
| 230 | $4,043 | $9,509 | $13,552 | $1,483,385 |
| 231 | $4,018 | $9,535 | $13,552 | $1,473,850 |
| 232 | $3,992 | $9,561 | $13,552 | $1,464,290 |
| 233 | $3,966 | $9,587 | $13,552 | $1,454,703 |
| 234 | $3,940 | $9,613 | $13,552 | $1,445,091 |
| 235 | $3,914 | $9,639 | $13,552 | $1,435,452 |
| 236 | $3,888 | $9,665 | $13,552 | $1,425,788 |
| 237 | $3,862 | $9,691 | $13,552 | $1,416,097 |
| 238 | $3,835 | $9,717 | $13,552 | $1,406,380 |
| 239 | $3,809 | $9,743 | $13,552 | $1,396,636 |
| 240 | $3,783 | $9,770 | $13,552 | $1,386,867 |
$162,628
$47,117
$115,511
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,756 | $9,796 | $13,552 | $1,377,070 |
| 242 | $3,730 | $9,823 | $13,552 | $1,367,248 |
| 243 | $3,703 | $9,849 | $13,552 | $1,357,398 |
| 244 | $3,676 | $9,876 | $13,552 | $1,347,522 |
| 245 | $3,650 | $9,903 | $13,552 | $1,337,619 |
| 246 | $3,623 | $9,930 | $13,552 | $1,327,690 |
| 247 | $3,596 | $9,956 | $13,552 | $1,317,733 |
| 248 | $3,569 | $9,983 | $13,552 | $1,307,750 |
| 249 | $3,542 | $10,011 | $13,552 | $1,297,739 |
| 250 | $3,515 | $10,038 | $13,552 | $1,287,702 |
| 251 | $3,488 | $10,065 | $13,552 | $1,277,637 |
| 252 | $3,460 | $10,092 | $13,552 | $1,267,545 |
$162,628
$43,306
$119,322
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,433 | $10,119 | $13,552 | $1,257,425 |
| 254 | $3,406 | $10,147 | $13,552 | $1,247,279 |
| 255 | $3,378 | $10,174 | $13,552 | $1,237,104 |
| 256 | $3,350 | $10,202 | $13,552 | $1,226,902 |
| 257 | $3,323 | $10,229 | $13,552 | $1,216,673 |
| 258 | $3,295 | $10,257 | $13,552 | $1,206,416 |
| 259 | $3,267 | $10,285 | $13,552 | $1,196,131 |
| 260 | $3,240 | $10,313 | $13,552 | $1,185,818 |
| 261 | $3,212 | $10,341 | $13,552 | $1,175,477 |
| 262 | $3,184 | $10,369 | $13,552 | $1,165,109 |
| 263 | $3,156 | $10,397 | $13,552 | $1,154,712 |
| 264 | $3,127 | $10,425 | $13,552 | $1,144,287 |
$162,628
$39,370
$123,258
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,099 | $10,453 | $13,552 | $1,133,834 |
| 266 | $3,071 | $10,482 | $13,552 | $1,123,352 |
| 267 | $3,042 | $10,510 | $13,552 | $1,112,842 |
| 268 | $3,014 | $10,538 | $13,552 | $1,102,304 |
| 269 | $2,985 | $10,567 | $13,552 | $1,091,737 |
| 270 | $2,957 | $10,596 | $13,552 | $1,081,141 |
| 271 | $2,928 | $10,624 | $13,552 | $1,070,517 |
| 272 | $2,899 | $10,653 | $13,552 | $1,059,864 |
| 273 | $2,870 | $10,682 | $13,552 | $1,049,182 |
| 274 | $2,842 | $10,711 | $13,552 | $1,038,471 |
| 275 | $2,813 | $10,740 | $13,552 | $1,027,732 |
| 276 | $2,783 | $10,769 | $13,552 | $1,016,963 |
$162,628
$35,304
$127,324
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,754 | $10,798 | $13,552 | $1,006,165 |
| 278 | $2,725 | $10,827 | $13,552 | $995,337 |
| 279 | $2,696 | $10,857 | $13,552 | $984,481 |
| 280 | $2,666 | $10,886 | $13,552 | $973,595 |
| 281 | $2,637 | $10,916 | $13,552 | $962,679 |
| 282 | $2,607 | $10,945 | $13,552 | $951,734 |
| 283 | $2,578 | $10,975 | $13,552 | $940,759 |
| 284 | $2,548 | $11,004 | $13,552 | $929,755 |
| 285 | $2,518 | $11,034 | $13,552 | $918,721 |
| 286 | $2,488 | $11,064 | $13,552 | $907,657 |
| 287 | $2,458 | $11,094 | $13,552 | $896,563 |
| 288 | $2,428 | $11,124 | $13,552 | $885,438 |
$162,628
$31,104
$131,524
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,398 | $11,154 | $13,552 | $874,284 |
| 290 | $2,368 | $11,184 | $13,552 | $863,100 |
| 291 | $2,338 | $11,215 | $13,552 | $851,885 |
| 292 | $2,307 | $11,245 | $13,552 | $840,640 |
| 293 | $2,277 | $11,276 | $13,552 | $829,364 |
| 294 | $2,246 | $11,306 | $13,552 | $818,058 |
| 295 | $2,216 | $11,337 | $13,552 | $806,721 |
| 296 | $2,185 | $11,367 | $13,552 | $795,354 |
| 297 | $2,154 | $11,398 | $13,552 | $783,956 |
| 298 | $2,123 | $11,429 | $13,552 | $772,527 |
| 299 | $2,092 | $11,460 | $13,552 | $761,066 |
| 300 | $2,061 | $11,491 | $13,552 | $749,575 |
$162,628
$26,765
$135,863
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,030 | $11,522 | $13,552 | $738,053 |
| 302 | $1,999 | $11,553 | $13,552 | $726,500 |
| 303 | $1,968 | $11,585 | $13,552 | $714,915 |
| 304 | $1,936 | $11,616 | $13,552 | $703,299 |
| 305 | $1,905 | $11,648 | $13,552 | $691,651 |
| 306 | $1,873 | $11,679 | $13,552 | $679,972 |
| 307 | $1,842 | $11,711 | $13,552 | $668,262 |
| 308 | $1,810 | $11,742 | $13,552 | $656,519 |
| 309 | $1,778 | $11,774 | $13,552 | $644,745 |
| 310 | $1,746 | $11,806 | $13,552 | $632,939 |
| 311 | $1,714 | $11,838 | $13,552 | $621,101 |
| 312 | $1,682 | $11,870 | $13,552 | $609,230 |
$162,628
$22,283
$140,345
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,650 | $11,902 | $13,552 | $597,328 |
| 314 | $1,618 | $11,935 | $13,552 | $585,394 |
| 315 | $1,585 | $11,967 | $13,552 | $573,427 |
| 316 | $1,553 | $11,999 | $13,552 | $561,427 |
| 317 | $1,521 | $12,032 | $13,552 | $549,396 |
| 318 | $1,488 | $12,064 | $13,552 | $537,331 |
| 319 | $1,455 | $12,097 | $13,552 | $525,234 |
| 320 | $1,423 | $12,130 | $13,552 | $513,104 |
| 321 | $1,390 | $12,163 | $13,552 | $500,942 |
| 322 | $1,357 | $12,196 | $13,552 | $488,746 |
| 323 | $1,324 | $12,229 | $13,552 | $476,517 |
| 324 | $1,291 | $12,262 | $13,552 | $464,256 |
$162,628
$17,653
$144,975
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,257 | $12,295 | $13,552 | $451,961 |
| 326 | $1,224 | $12,328 | $13,552 | $439,632 |
| 327 | $1,191 | $12,362 | $13,552 | $427,271 |
| 328 | $1,157 | $12,395 | $13,552 | $414,876 |
| 329 | $1,124 | $12,429 | $13,552 | $402,447 |
| 330 | $1,090 | $12,462 | $13,552 | $389,985 |
| 331 | $1,056 | $12,496 | $13,552 | $377,488 |
| 332 | $1,022 | $12,530 | $13,552 | $364,958 |
| 333 | $988 | $12,564 | $13,552 | $352,395 |
| 334 | $954 | $12,598 | $13,552 | $339,797 |
| 335 | $920 | $12,632 | $13,552 | $327,165 |
| 336 | $886 | $12,666 | $13,552 | $314,498 |
$162,628
$12,871
$149,757
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $852 | $12,701 | $13,552 | $301,798 |
| 338 | $817 | $12,735 | $13,552 | $289,063 |
| 339 | $783 | $12,769 | $13,552 | $276,293 |
| 340 | $748 | $12,804 | $13,552 | $263,489 |
| 341 | $714 | $12,839 | $13,552 | $250,651 |
| 342 | $679 | $12,873 | $13,552 | $237,777 |
| 343 | $644 | $12,908 | $13,552 | $224,869 |
| 344 | $609 | $12,943 | $13,552 | $211,926 |
| 345 | $574 | $12,978 | $13,552 | $198,947 |
| 346 | $539 | $13,014 | $13,552 | $185,934 |
| 347 | $504 | $13,049 | $13,552 | $172,885 |
| 348 | $468 | $13,084 | $13,552 | $159,801 |
$162,628
$7,930
$154,698
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $433 | $13,120 | $13,552 | $146,681 |
| 350 | $397 | $13,155 | $13,552 | $133,526 |
| 351 | $362 | $13,191 | $13,552 | $120,336 |
| 352 | $326 | $13,226 | $13,552 | $107,109 |
| 353 | $290 | $13,262 | $13,552 | $93,847 |
| 354 | $254 | $13,298 | $13,552 | $80,549 |
| 355 | $218 | $13,334 | $13,552 | $67,215 |
| 356 | $182 | $13,370 | $13,552 | $53,844 |
| 357 | $146 | $13,406 | $13,552 | $40,438 |
| 358 | $110 | $13,443 | $13,552 | $26,995 |
| 359 | $73 | $13,479 | $13,552 | $13,516 |
| 360 | $37 | $13,516 | $13,552 | $0 |
$162,628
$2,827
$159,801
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。
