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
$350 萬
$360 萬
$380 萬
$340 萬
$350 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,408 | $11,840 | $9,702 | $8,280 |
| 1.500 | $15,981 | $12,423 | $10,296 | $8,885 |
| 2.000 | $16,567 | $13,024 | $10,912 | $9,516 |
| 2.500 | $17,166 | $13,642 | $11,549 | $10,172 |
| 3.000 | $17,779 | $14,278 | $12,208 | $10,854 |
| 3.500 | $18,404 | $14,931 | $12,888 | $11,560 |
| 4.000 | $19,043 | $15,601 | $13,589 | $12,291 |
| 4.500 | $19,694 | $16,287 | $14,310 | $13,044 |
| 5.000 | $20,358 | $16,990 | $15,050 | $13,820 |
| 5.500 | $21,035 | $17,709 | $15,809 | $14,617 |
| 6.000 | $21,725 | $18,444 | $16,587 | $15,435 |
每月供款$11,561
30年
$2,574,432
$1,587,295
$4,161,727
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,509 | $4,052 | $11,560 | $2,570,380 |
| 2 | $7,497 | $4,063 | $11,560 | $2,566,317 |
| 3 | $7,485 | $4,075 | $11,560 | $2,562,242 |
| 4 | $7,473 | $4,087 | $11,560 | $2,558,155 |
| 5 | $7,461 | $4,099 | $11,560 | $2,554,056 |
| 6 | $7,449 | $4,111 | $11,560 | $2,549,945 |
| 7 | $7,437 | $4,123 | $11,560 | $2,545,821 |
| 8 | $7,425 | $4,135 | $11,560 | $2,541,686 |
| 9 | $7,413 | $4,147 | $11,560 | $2,537,539 |
| 10 | $7,401 | $4,159 | $11,560 | $2,533,380 |
| 11 | $7,389 | $4,171 | $11,560 | $2,529,209 |
| 12 | $7,377 | $4,183 | $11,560 | $2,525,025 |
$138,724
$89,318
$49,407
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,365 | $4,196 | $11,560 | $2,520,830 |
| 14 | $7,352 | $4,208 | $11,560 | $2,516,622 |
| 15 | $7,340 | $4,220 | $11,560 | $2,512,402 |
| 16 | $7,328 | $4,233 | $11,560 | $2,508,169 |
| 17 | $7,315 | $4,245 | $11,560 | $2,503,924 |
| 18 | $7,303 | $4,257 | $11,560 | $2,499,667 |
| 19 | $7,291 | $4,270 | $11,560 | $2,495,397 |
| 20 | $7,278 | $4,282 | $11,560 | $2,491,115 |
| 21 | $7,266 | $4,295 | $11,560 | $2,486,821 |
| 22 | $7,253 | $4,307 | $11,560 | $2,482,513 |
| 23 | $7,241 | $4,320 | $11,560 | $2,478,194 |
| 24 | $7,228 | $4,332 | $11,560 | $2,473,861 |
$138,724
$87,560
$51,164
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,215 | $4,345 | $11,560 | $2,469,517 |
| 26 | $7,203 | $4,358 | $11,560 | $2,465,159 |
| 27 | $7,190 | $4,370 | $11,560 | $2,460,789 |
| 28 | $7,177 | $4,383 | $11,560 | $2,456,406 |
| 29 | $7,165 | $4,396 | $11,560 | $2,452,010 |
| 30 | $7,152 | $4,409 | $11,560 | $2,447,601 |
| 31 | $7,139 | $4,422 | $11,560 | $2,443,180 |
| 32 | $7,126 | $4,434 | $11,560 | $2,438,745 |
| 33 | $7,113 | $4,447 | $11,560 | $2,434,298 |
| 34 | $7,100 | $4,460 | $11,560 | $2,429,838 |
| 35 | $7,087 | $4,473 | $11,560 | $2,425,364 |
| 36 | $7,074 | $4,486 | $11,560 | $2,420,878 |
$138,724
$85,741
$52,984
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,061 | $4,499 | $11,560 | $2,416,378 |
| 38 | $7,048 | $4,513 | $11,560 | $2,411,866 |
| 39 | $7,035 | $4,526 | $11,560 | $2,407,340 |
| 40 | $7,021 | $4,539 | $11,560 | $2,402,801 |
| 41 | $7,008 | $4,552 | $11,560 | $2,398,249 |
| 42 | $6,995 | $4,565 | $11,560 | $2,393,683 |
| 43 | $6,982 | $4,579 | $11,560 | $2,389,105 |
| 44 | $6,968 | $4,592 | $11,560 | $2,384,513 |
| 45 | $6,955 | $4,606 | $11,560 | $2,379,907 |
| 46 | $6,941 | $4,619 | $11,560 | $2,375,288 |
| 47 | $6,928 | $4,632 | $11,560 | $2,370,656 |
| 48 | $6,914 | $4,646 | $11,560 | $2,366,010 |
$138,724
$83,856
$54,868
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $6,901 | $4,659 | $11,560 | $2,361,350 |
| 50 | $6,887 | $4,673 | $11,560 | $2,356,677 |
| 51 | $6,874 | $4,687 | $11,560 | $2,351,990 |
| 52 | $6,860 | $4,700 | $11,560 | $2,347,290 |
| 53 | $6,846 | $4,714 | $11,560 | $2,342,576 |
| 54 | $6,833 | $4,728 | $11,560 | $2,337,848 |
| 55 | $6,819 | $4,742 | $11,560 | $2,333,107 |
| 56 | $6,805 | $4,755 | $11,560 | $2,328,351 |
| 57 | $6,791 | $4,769 | $11,560 | $2,323,582 |
| 58 | $6,777 | $4,783 | $11,560 | $2,318,799 |
| 59 | $6,763 | $4,797 | $11,560 | $2,314,001 |
| 60 | $6,749 | $4,811 | $11,560 | $2,309,190 |
$138,724
$81,905
$56,820
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,735 | $4,825 | $11,560 | $2,304,365 |
| 62 | $6,721 | $4,839 | $11,560 | $2,299,526 |
| 63 | $6,707 | $4,853 | $11,560 | $2,294,672 |
| 64 | $6,693 | $4,868 | $11,560 | $2,289,805 |
| 65 | $6,679 | $4,882 | $11,560 | $2,284,923 |
| 66 | $6,664 | $4,896 | $11,560 | $2,280,027 |
| 67 | $6,650 | $4,910 | $11,560 | $2,275,117 |
| 68 | $6,636 | $4,925 | $11,560 | $2,270,192 |
| 69 | $6,621 | $4,939 | $11,560 | $2,265,253 |
| 70 | $6,607 | $4,953 | $11,560 | $2,260,300 |
| 71 | $6,593 | $4,968 | $11,560 | $2,255,332 |
| 72 | $6,578 | $4,982 | $11,560 | $2,250,350 |
$138,724
$79,884
$58,840
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,564 | $4,997 | $11,560 | $2,245,353 |
| 74 | $6,549 | $5,011 | $11,560 | $2,240,341 |
| 75 | $6,534 | $5,026 | $11,560 | $2,235,315 |
| 76 | $6,520 | $5,041 | $11,560 | $2,230,275 |
| 77 | $6,505 | $5,055 | $11,560 | $2,225,219 |
| 78 | $6,490 | $5,070 | $11,560 | $2,220,149 |
| 79 | $6,475 | $5,085 | $11,560 | $2,215,064 |
| 80 | $6,461 | $5,100 | $11,560 | $2,209,965 |
| 81 | $6,446 | $5,115 | $11,560 | $2,204,850 |
| 82 | $6,431 | $5,130 | $11,560 | $2,199,720 |
| 83 | $6,416 | $5,144 | $11,560 | $2,194,576 |
| 84 | $6,401 | $5,160 | $11,560 | $2,189,416 |
$138,724
$77,791
$60,933
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,386 | $5,175 | $11,560 | $2,184,242 |
| 86 | $6,371 | $5,190 | $11,560 | $2,179,052 |
| 87 | $6,356 | $5,205 | $11,560 | $2,173,847 |
| 88 | $6,340 | $5,220 | $11,560 | $2,168,627 |
| 89 | $6,325 | $5,235 | $11,560 | $2,163,392 |
| 90 | $6,310 | $5,250 | $11,560 | $2,158,142 |
| 91 | $6,295 | $5,266 | $11,560 | $2,152,876 |
| 92 | $6,279 | $5,281 | $11,560 | $2,147,595 |
| 93 | $6,264 | $5,297 | $11,560 | $2,142,298 |
| 94 | $6,248 | $5,312 | $11,560 | $2,136,986 |
| 95 | $6,233 | $5,327 | $11,560 | $2,131,659 |
| 96 | $6,217 | $5,343 | $11,560 | $2,126,316 |
$138,724
$75,624
$63,100
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,202 | $5,359 | $11,560 | $2,120,957 |
| 98 | $6,186 | $5,374 | $11,560 | $2,115,583 |
| 99 | $6,170 | $5,390 | $11,560 | $2,110,193 |
| 100 | $6,155 | $5,406 | $11,560 | $2,104,788 |
| 101 | $6,139 | $5,421 | $11,560 | $2,099,366 |
| 102 | $6,123 | $5,437 | $11,560 | $2,093,929 |
| 103 | $6,107 | $5,453 | $11,560 | $2,088,476 |
| 104 | $6,091 | $5,469 | $11,560 | $2,083,007 |
| 105 | $6,075 | $5,485 | $11,560 | $2,077,522 |
| 106 | $6,059 | $5,501 | $11,560 | $2,072,021 |
| 107 | $6,043 | $5,517 | $11,560 | $2,066,504 |
| 108 | $6,027 | $5,533 | $11,560 | $2,060,971 |
$138,724
$73,379
$65,345
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,011 | $5,549 | $11,560 | $2,055,422 |
| 110 | $5,995 | $5,565 | $11,560 | $2,049,857 |
| 111 | $5,979 | $5,582 | $11,560 | $2,044,275 |
| 112 | $5,962 | $5,598 | $11,560 | $2,038,677 |
| 113 | $5,946 | $5,614 | $11,560 | $2,033,063 |
| 114 | $5,930 | $5,631 | $11,560 | $2,027,432 |
| 115 | $5,913 | $5,647 | $11,560 | $2,021,785 |
| 116 | $5,897 | $5,663 | $11,560 | $2,016,122 |
| 117 | $5,880 | $5,680 | $11,560 | $2,010,442 |
| 118 | $5,864 | $5,697 | $11,560 | $2,004,745 |
| 119 | $5,847 | $5,713 | $11,560 | $1,999,032 |
| 120 | $5,831 | $5,730 | $11,560 | $1,993,302 |
$138,724
$71,055
$67,669
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,814 | $5,747 | $11,560 | $1,987,556 |
| 122 | $5,797 | $5,763 | $11,560 | $1,981,792 |
| 123 | $5,780 | $5,780 | $11,560 | $1,976,012 |
| 124 | $5,763 | $5,797 | $11,560 | $1,970,215 |
| 125 | $5,746 | $5,814 | $11,560 | $1,964,401 |
| 126 | $5,730 | $5,831 | $11,560 | $1,958,571 |
| 127 | $5,712 | $5,848 | $11,560 | $1,952,723 |
| 128 | $5,695 | $5,865 | $11,560 | $1,946,858 |
| 129 | $5,678 | $5,882 | $11,560 | $1,940,976 |
| 130 | $5,661 | $5,899 | $11,560 | $1,935,077 |
| 131 | $5,644 | $5,916 | $11,560 | $1,929,160 |
| 132 | $5,627 | $5,934 | $11,560 | $1,923,227 |
$138,724
$68,649
$70,076
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,609 | $5,951 | $11,560 | $1,917,276 |
| 134 | $5,592 | $5,968 | $11,560 | $1,911,307 |
| 135 | $5,575 | $5,986 | $11,560 | $1,905,322 |
| 136 | $5,557 | $6,003 | $11,560 | $1,899,318 |
| 137 | $5,540 | $6,021 | $11,560 | $1,893,298 |
| 138 | $5,522 | $6,038 | $11,560 | $1,887,260 |
| 139 | $5,505 | $6,056 | $11,560 | $1,881,204 |
| 140 | $5,487 | $6,074 | $11,560 | $1,875,130 |
| 141 | $5,469 | $6,091 | $11,560 | $1,869,039 |
| 142 | $5,451 | $6,109 | $11,560 | $1,862,930 |
| 143 | $5,434 | $6,127 | $11,560 | $1,856,803 |
| 144 | $5,416 | $6,145 | $11,560 | $1,850,659 |
$138,724
$66,156
$72,568
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,398 | $6,163 | $11,560 | $1,844,496 |
| 146 | $5,380 | $6,181 | $11,560 | $1,838,315 |
| 147 | $5,362 | $6,199 | $11,560 | $1,832,117 |
| 148 | $5,344 | $6,217 | $11,560 | $1,825,900 |
| 149 | $5,326 | $6,235 | $11,560 | $1,819,665 |
| 150 | $5,307 | $6,253 | $11,560 | $1,813,412 |
| 151 | $5,289 | $6,271 | $11,560 | $1,807,141 |
| 152 | $5,271 | $6,290 | $11,560 | $1,800,852 |
| 153 | $5,252 | $6,308 | $11,560 | $1,794,544 |
| 154 | $5,234 | $6,326 | $11,560 | $1,788,217 |
| 155 | $5,216 | $6,345 | $11,560 | $1,781,873 |
| 156 | $5,197 | $6,363 | $11,560 | $1,775,509 |
$138,724
$63,575
$75,149
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,179 | $6,382 | $11,560 | $1,769,128 |
| 158 | $5,160 | $6,400 | $11,560 | $1,762,727 |
| 159 | $5,141 | $6,419 | $11,560 | $1,756,308 |
| 160 | $5,123 | $6,438 | $11,560 | $1,749,870 |
| 161 | $5,104 | $6,457 | $11,560 | $1,743,414 |
| 162 | $5,085 | $6,475 | $11,560 | $1,736,939 |
| 163 | $5,066 | $6,494 | $11,560 | $1,730,444 |
| 164 | $5,047 | $6,513 | $11,560 | $1,723,931 |
| 165 | $5,028 | $6,532 | $11,560 | $1,717,399 |
| 166 | $5,009 | $6,551 | $11,560 | $1,710,848 |
| 167 | $4,990 | $6,570 | $11,560 | $1,704,277 |
| 168 | $4,971 | $6,590 | $11,560 | $1,697,688 |
$138,724
$60,902
$77,822
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,952 | $6,609 | $11,560 | $1,691,079 |
| 170 | $4,932 | $6,628 | $11,560 | $1,684,451 |
| 171 | $4,913 | $6,647 | $11,560 | $1,677,803 |
| 172 | $4,894 | $6,667 | $11,560 | $1,671,137 |
| 173 | $4,874 | $6,686 | $11,560 | $1,664,450 |
| 174 | $4,855 | $6,706 | $11,560 | $1,657,745 |
| 175 | $4,835 | $6,725 | $11,560 | $1,651,020 |
| 176 | $4,815 | $6,745 | $11,560 | $1,644,275 |
| 177 | $4,796 | $6,765 | $11,560 | $1,637,510 |
| 178 | $4,776 | $6,784 | $11,560 | $1,630,726 |
| 179 | $4,756 | $6,804 | $11,560 | $1,623,922 |
| 180 | $4,736 | $6,824 | $11,560 | $1,617,098 |
$138,724
$58,134
$80,590
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,717 | $6,844 | $11,560 | $1,610,254 |
| 182 | $4,697 | $6,864 | $11,560 | $1,603,390 |
| 183 | $4,677 | $6,884 | $11,560 | $1,596,506 |
| 184 | $4,656 | $6,904 | $11,560 | $1,589,603 |
| 185 | $4,636 | $6,924 | $11,560 | $1,582,679 |
| 186 | $4,616 | $6,944 | $11,560 | $1,575,734 |
| 187 | $4,596 | $6,964 | $11,560 | $1,568,770 |
| 188 | $4,576 | $6,985 | $11,560 | $1,561,785 |
| 189 | $4,555 | $7,005 | $11,560 | $1,554,780 |
| 190 | $4,535 | $7,026 | $11,560 | $1,547,754 |
| 191 | $4,514 | $7,046 | $11,560 | $1,540,708 |
| 192 | $4,494 | $7,067 | $11,560 | $1,533,642 |
$138,724
$55,268
$83,456
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,473 | $7,087 | $11,560 | $1,526,555 |
| 194 | $4,452 | $7,108 | $11,560 | $1,519,447 |
| 195 | $4,432 | $7,129 | $11,560 | $1,512,318 |
| 196 | $4,411 | $7,149 | $11,560 | $1,505,169 |
| 197 | $4,390 | $7,170 | $11,560 | $1,497,998 |
| 198 | $4,369 | $7,191 | $11,560 | $1,490,807 |
| 199 | $4,348 | $7,212 | $11,560 | $1,483,595 |
| 200 | $4,327 | $7,233 | $11,560 | $1,476,362 |
| 201 | $4,306 | $7,254 | $11,560 | $1,469,107 |
| 202 | $4,285 | $7,275 | $11,560 | $1,461,832 |
| 203 | $4,264 | $7,297 | $11,560 | $1,454,535 |
| 204 | $4,242 | $7,318 | $11,560 | $1,447,217 |
$138,724
$52,300
$86,424
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,221 | $7,339 | $11,560 | $1,439,878 |
| 206 | $4,200 | $7,361 | $11,560 | $1,432,517 |
| 207 | $4,178 | $7,382 | $11,560 | $1,425,135 |
| 208 | $4,157 | $7,404 | $11,560 | $1,417,731 |
| 209 | $4,135 | $7,425 | $11,560 | $1,410,306 |
| 210 | $4,113 | $7,447 | $11,560 | $1,402,859 |
| 211 | $4,092 | $7,469 | $11,560 | $1,395,391 |
| 212 | $4,070 | $7,490 | $11,560 | $1,387,900 |
| 213 | $4,048 | $7,512 | $11,560 | $1,380,388 |
| 214 | $4,026 | $7,534 | $11,560 | $1,372,854 |
| 215 | $4,004 | $7,556 | $11,560 | $1,365,297 |
| 216 | $3,982 | $7,578 | $11,560 | $1,357,719 |
$138,724
$49,226
$89,498
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,960 | $7,600 | $11,560 | $1,350,119 |
| 218 | $3,938 | $7,623 | $11,560 | $1,342,496 |
| 219 | $3,916 | $7,645 | $11,560 | $1,334,852 |
| 220 | $3,893 | $7,667 | $11,560 | $1,327,185 |
| 221 | $3,871 | $7,689 | $11,560 | $1,319,495 |
| 222 | $3,849 | $7,712 | $11,560 | $1,311,783 |
| 223 | $3,826 | $7,734 | $11,560 | $1,304,049 |
| 224 | $3,803 | $7,757 | $11,560 | $1,296,292 |
| 225 | $3,781 | $7,779 | $11,560 | $1,288,513 |
| 226 | $3,758 | $7,802 | $11,560 | $1,280,710 |
| 227 | $3,735 | $7,825 | $11,560 | $1,272,885 |
| 228 | $3,713 | $7,848 | $11,560 | $1,265,038 |
$138,724
$46,043
$92,681
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,690 | $7,871 | $11,560 | $1,257,167 |
| 230 | $3,667 | $7,894 | $11,560 | $1,249,273 |
| 231 | $3,644 | $7,917 | $11,560 | $1,241,357 |
| 232 | $3,621 | $7,940 | $11,560 | $1,233,417 |
| 233 | $3,597 | $7,963 | $11,560 | $1,225,454 |
| 234 | $3,574 | $7,986 | $11,560 | $1,217,468 |
| 235 | $3,551 | $8,009 | $11,560 | $1,209,459 |
| 236 | $3,528 | $8,033 | $11,560 | $1,201,426 |
| 237 | $3,504 | $8,056 | $11,560 | $1,193,370 |
| 238 | $3,481 | $8,080 | $11,560 | $1,185,290 |
| 239 | $3,457 | $8,103 | $11,560 | $1,177,187 |
| 240 | $3,433 | $8,127 | $11,560 | $1,169,060 |
$138,724
$42,746
$95,978
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,410 | $8,151 | $11,560 | $1,160,909 |
| 242 | $3,386 | $8,174 | $11,560 | $1,152,735 |
| 243 | $3,362 | $8,198 | $11,560 | $1,144,537 |
| 244 | $3,338 | $8,222 | $11,560 | $1,136,315 |
| 245 | $3,314 | $8,246 | $11,560 | $1,128,069 |
| 246 | $3,290 | $8,270 | $11,560 | $1,119,798 |
| 247 | $3,266 | $8,294 | $11,560 | $1,111,504 |
| 248 | $3,242 | $8,318 | $11,560 | $1,103,186 |
| 249 | $3,218 | $8,343 | $11,560 | $1,094,843 |
| 250 | $3,193 | $8,367 | $11,560 | $1,086,476 |
| 251 | $3,169 | $8,391 | $11,560 | $1,078,084 |
| 252 | $3,144 | $8,416 | $11,560 | $1,069,668 |
$138,724
$39,333
$99,391
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,120 | $8,440 | $11,560 | $1,061,228 |
| 254 | $3,095 | $8,465 | $11,560 | $1,052,763 |
| 255 | $3,071 | $8,490 | $11,560 | $1,044,273 |
| 256 | $3,046 | $8,515 | $11,560 | $1,035,759 |
| 257 | $3,021 | $8,539 | $11,560 | $1,027,219 |
| 258 | $2,996 | $8,564 | $11,560 | $1,018,655 |
| 259 | $2,971 | $8,589 | $11,560 | $1,010,066 |
| 260 | $2,946 | $8,614 | $11,560 | $1,001,451 |
| 261 | $2,921 | $8,639 | $11,560 | $992,812 |
| 262 | $2,896 | $8,665 | $11,560 | $984,147 |
| 263 | $2,870 | $8,690 | $11,560 | $975,457 |
| 264 | $2,845 | $8,715 | $11,560 | $966,742 |
$138,724
$35,798
$102,927
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,820 | $8,741 | $11,560 | $958,001 |
| 266 | $2,794 | $8,766 | $11,560 | $949,235 |
| 267 | $2,769 | $8,792 | $11,560 | $940,443 |
| 268 | $2,743 | $8,817 | $11,560 | $931,626 |
| 269 | $2,717 | $8,843 | $11,560 | $922,783 |
| 270 | $2,691 | $8,869 | $11,560 | $913,914 |
| 271 | $2,666 | $8,895 | $11,560 | $905,019 |
| 272 | $2,640 | $8,921 | $11,560 | $896,098 |
| 273 | $2,614 | $8,947 | $11,560 | $887,152 |
| 274 | $2,588 | $8,973 | $11,560 | $878,179 |
| 275 | $2,561 | $8,999 | $11,560 | $869,180 |
| 276 | $2,535 | $9,025 | $11,560 | $860,155 |
$138,724
$32,137
$106,587
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,509 | $9,052 | $11,560 | $851,103 |
| 278 | $2,482 | $9,078 | $11,560 | $842,025 |
| 279 | $2,456 | $9,104 | $11,560 | $832,921 |
| 280 | $2,429 | $9,131 | $11,560 | $823,790 |
| 281 | $2,403 | $9,158 | $11,560 | $814,632 |
| 282 | $2,376 | $9,184 | $11,560 | $805,448 |
| 283 | $2,349 | $9,211 | $11,560 | $796,237 |
| 284 | $2,322 | $9,238 | $11,560 | $786,999 |
| 285 | $2,295 | $9,265 | $11,560 | $777,734 |
| 286 | $2,268 | $9,292 | $11,560 | $768,442 |
| 287 | $2,241 | $9,319 | $11,560 | $759,123 |
| 288 | $2,214 | $9,346 | $11,560 | $749,776 |
$138,724
$28,346
$110,378
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,187 | $9,374 | $11,560 | $740,403 |
| 290 | $2,160 | $9,401 | $11,560 | $731,002 |
| 291 | $2,132 | $9,428 | $11,560 | $721,574 |
| 292 | $2,105 | $9,456 | $11,560 | $712,118 |
| 293 | $2,077 | $9,483 | $11,560 | $702,635 |
| 294 | $2,049 | $9,511 | $11,560 | $693,124 |
| 295 | $2,022 | $9,539 | $11,560 | $683,585 |
| 296 | $1,994 | $9,567 | $11,560 | $674,018 |
| 297 | $1,966 | $9,594 | $11,560 | $664,424 |
| 298 | $1,938 | $9,622 | $11,560 | $654,801 |
| 299 | $1,910 | $9,651 | $11,560 | $645,151 |
| 300 | $1,882 | $9,679 | $11,560 | $635,472 |
$138,724
$24,420
$114,304
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,853 | $9,707 | $11,560 | $625,765 |
| 302 | $1,825 | $9,735 | $11,560 | $616,030 |
| 303 | $1,797 | $9,764 | $11,560 | $606,267 |
| 304 | $1,768 | $9,792 | $11,560 | $596,475 |
| 305 | $1,740 | $9,821 | $11,560 | $586,654 |
| 306 | $1,711 | $9,849 | $11,560 | $576,805 |
| 307 | $1,682 | $9,878 | $11,560 | $566,927 |
| 308 | $1,654 | $9,907 | $11,560 | $557,020 |
| 309 | $1,625 | $9,936 | $11,560 | $547,084 |
| 310 | $1,596 | $9,965 | $11,560 | $537,119 |
| 311 | $1,567 | $9,994 | $11,560 | $527,126 |
| 312 | $1,537 | $10,023 | $11,560 | $517,103 |
$138,724
$20,355
$118,370
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,508 | $10,052 | $11,560 | $507,051 |
| 314 | $1,479 | $10,081 | $11,560 | $496,969 |
| 315 | $1,449 | $10,111 | $11,560 | $486,858 |
| 316 | $1,420 | $10,140 | $11,560 | $476,718 |
| 317 | $1,390 | $10,170 | $11,560 | $466,548 |
| 318 | $1,361 | $10,200 | $11,560 | $456,348 |
| 319 | $1,331 | $10,229 | $11,560 | $446,119 |
| 320 | $1,301 | $10,259 | $11,560 | $435,860 |
| 321 | $1,271 | $10,289 | $11,560 | $425,571 |
| 322 | $1,241 | $10,319 | $11,560 | $415,252 |
| 323 | $1,211 | $10,349 | $11,560 | $404,903 |
| 324 | $1,181 | $10,379 | $11,560 | $394,523 |
$138,724
$16,145
$122,580
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,151 | $10,410 | $11,560 | $384,114 |
| 326 | $1,120 | $10,440 | $11,560 | $373,674 |
| 327 | $1,090 | $10,470 | $11,560 | $363,203 |
| 328 | $1,059 | $10,501 | $11,560 | $352,702 |
| 329 | $1,029 | $10,532 | $11,560 | $342,170 |
| 330 | $998 | $10,562 | $11,560 | $331,608 |
| 331 | $967 | $10,593 | $11,560 | $321,015 |
| 332 | $936 | $10,624 | $11,560 | $310,391 |
| 333 | $905 | $10,655 | $11,560 | $299,736 |
| 334 | $874 | $10,686 | $11,560 | $289,050 |
| 335 | $843 | $10,717 | $11,560 | $278,332 |
| 336 | $812 | $10,749 | $11,560 | $267,584 |
$138,724
$11,785
$126,939
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $780 | $10,780 | $11,560 | $256,804 |
| 338 | $749 | $10,811 | $11,560 | $245,993 |
| 339 | $717 | $10,843 | $11,560 | $235,150 |
| 340 | $686 | $10,874 | $11,560 | $224,275 |
| 341 | $654 | $10,906 | $11,560 | $213,369 |
| 342 | $622 | $10,938 | $11,560 | $202,431 |
| 343 | $590 | $10,970 | $11,560 | $191,461 |
| 344 | $558 | $11,002 | $11,560 | $180,459 |
| 345 | $526 | $11,034 | $11,560 | $169,425 |
| 346 | $494 | $11,066 | $11,560 | $158,359 |
| 347 | $462 | $11,098 | $11,560 | $147,260 |
| 348 | $430 | $11,131 | $11,560 | $136,130 |
$138,724
$7,270
$131,454
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $397 | $11,163 | $11,560 | $124,966 |
| 350 | $364 | $11,196 | $11,560 | $113,770 |
| 351 | $332 | $11,229 | $11,560 | $102,542 |
| 352 | $299 | $11,261 | $11,560 | $91,281 |
| 353 | $266 | $11,294 | $11,560 | $79,987 |
| 354 | $233 | $11,327 | $11,560 | $68,660 |
| 355 | $200 | $11,360 | $11,560 | $57,299 |
| 356 | $167 | $11,393 | $11,560 | $45,906 |
| 357 | $134 | $11,426 | $11,560 | $34,480 |
| 358 | $101 | $11,460 | $11,560 | $23,020 |
| 359 | $67 | $11,493 | $11,560 | $11,527 |
| 360 | $34 | $11,527 | $11,560 | $0 |
$138,724
$2,595
$136,130
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。
