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
$300 萬
$320 萬
$350 萬
$300 萬
$350 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $15,848 | $12,178 | $9,980 | $8,517 |
| 1.500 | $16,437 | $12,778 | $10,590 | $9,139 |
| 2.000 | $17,040 | $13,396 | $11,224 | $9,787 |
| 2.500 | $17,656 | $14,032 | $11,879 | $10,463 |
| 3.000 | $18,287 | $14,686 | $12,557 | $11,164 |
| 3.500 | $18,930 | $15,357 | $13,256 | $11,891 |
| 4.000 | $19,587 | $16,046 | $13,977 | $12,642 |
| 4.500 | $20,257 | $16,752 | $14,718 | $13,417 |
| 5.000 | $20,940 | $17,476 | $15,480 | $14,215 |
| 5.500 | $21,636 | $18,215 | $16,261 | $15,035 |
| 6.000 | $22,345 | $18,971 | $17,061 | $15,876 |
每月供款$11,891
30年
$2,647,987.2
$1,632,646
$4,280,633.2
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $7,723 | $4,167 | $11,891 | $2,643,820 |
| 2 | $7,711 | $4,180 | $11,891 | $2,639,640 |
| 3 | $7,699 | $4,192 | $11,891 | $2,635,449 |
| 4 | $7,687 | $4,204 | $11,891 | $2,631,245 |
| 5 | $7,674 | $4,216 | $11,891 | $2,627,029 |
| 6 | $7,662 | $4,228 | $11,891 | $2,622,800 |
| 7 | $7,650 | $4,241 | $11,891 | $2,618,559 |
| 8 | $7,637 | $4,253 | $11,891 | $2,614,306 |
| 9 | $7,625 | $4,266 | $11,891 | $2,610,040 |
| 10 | $7,613 | $4,278 | $11,891 | $2,605,762 |
| 11 | $7,600 | $4,291 | $11,891 | $2,601,472 |
| 12 | $7,588 | $4,303 | $11,891 | $2,597,169 |
$142,688
$91,869
$50,818
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,575 | $4,316 | $11,891 | $2,592,853 |
| 14 | $7,562 | $4,328 | $11,891 | $2,588,525 |
| 15 | $7,550 | $4,341 | $11,891 | $2,584,184 |
| 16 | $7,537 | $4,353 | $11,891 | $2,579,831 |
| 17 | $7,525 | $4,366 | $11,891 | $2,575,465 |
| 18 | $7,512 | $4,379 | $11,891 | $2,571,086 |
| 19 | $7,499 | $4,392 | $11,891 | $2,566,694 |
| 20 | $7,486 | $4,404 | $11,891 | $2,562,290 |
| 21 | $7,473 | $4,417 | $11,891 | $2,557,873 |
| 22 | $7,460 | $4,430 | $11,891 | $2,553,442 |
| 23 | $7,448 | $4,443 | $11,891 | $2,548,999 |
| 24 | $7,435 | $4,456 | $11,891 | $2,544,543 |
$142,688
$90,062
$52,626
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,422 | $4,469 | $11,891 | $2,540,074 |
| 26 | $7,409 | $4,482 | $11,891 | $2,535,592 |
| 27 | $7,395 | $4,495 | $11,891 | $2,531,097 |
| 28 | $7,382 | $4,508 | $11,891 | $2,526,589 |
| 29 | $7,369 | $4,521 | $11,891 | $2,522,067 |
| 30 | $7,356 | $4,535 | $11,891 | $2,517,533 |
| 31 | $7,343 | $4,548 | $11,891 | $2,512,985 |
| 32 | $7,330 | $4,561 | $11,891 | $2,508,424 |
| 33 | $7,316 | $4,574 | $11,891 | $2,503,849 |
| 34 | $7,303 | $4,588 | $11,891 | $2,499,261 |
| 35 | $7,290 | $4,601 | $11,891 | $2,494,660 |
| 36 | $7,276 | $4,615 | $11,891 | $2,490,046 |
$142,688
$88,190
$54,497
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,263 | $4,628 | $11,891 | $2,485,418 |
| 38 | $7,249 | $4,642 | $11,891 | $2,480,776 |
| 39 | $7,236 | $4,655 | $11,891 | $2,476,121 |
| 40 | $7,222 | $4,669 | $11,891 | $2,471,453 |
| 41 | $7,208 | $4,682 | $11,891 | $2,466,770 |
| 42 | $7,195 | $4,696 | $11,891 | $2,462,074 |
| 43 | $7,181 | $4,710 | $11,891 | $2,457,365 |
| 44 | $7,167 | $4,723 | $11,891 | $2,452,642 |
| 45 | $7,154 | $4,737 | $11,891 | $2,447,904 |
| 46 | $7,140 | $4,751 | $11,891 | $2,443,153 |
| 47 | $7,126 | $4,765 | $11,891 | $2,438,389 |
| 48 | $7,112 | $4,779 | $11,891 | $2,433,610 |
$142,688
$86,252
$56,436
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,098 | $4,793 | $11,891 | $2,428,817 |
| 50 | $7,084 | $4,807 | $11,891 | $2,424,011 |
| 51 | $7,070 | $4,821 | $11,891 | $2,419,190 |
| 52 | $7,056 | $4,835 | $11,891 | $2,414,356 |
| 53 | $7,042 | $4,849 | $11,891 | $2,409,507 |
| 54 | $7,028 | $4,863 | $11,891 | $2,404,644 |
| 55 | $7,014 | $4,877 | $11,891 | $2,399,767 |
| 56 | $6,999 | $4,891 | $11,891 | $2,394,875 |
| 57 | $6,985 | $4,906 | $11,891 | $2,389,970 |
| 58 | $6,971 | $4,920 | $11,891 | $2,385,050 |
| 59 | $6,956 | $4,934 | $11,891 | $2,380,116 |
| 60 | $6,942 | $4,949 | $11,891 | $2,375,167 |
$142,688
$84,245
$58,443
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $6,928 | $4,963 | $11,891 | $2,370,204 |
| 62 | $6,913 | $4,978 | $11,891 | $2,365,226 |
| 63 | $6,899 | $4,992 | $11,891 | $2,360,234 |
| 64 | $6,884 | $5,007 | $11,891 | $2,355,228 |
| 65 | $6,869 | $5,021 | $11,891 | $2,350,206 |
| 66 | $6,855 | $5,036 | $11,891 | $2,345,171 |
| 67 | $6,840 | $5,051 | $11,891 | $2,340,120 |
| 68 | $6,825 | $5,065 | $11,891 | $2,335,055 |
| 69 | $6,811 | $5,080 | $11,891 | $2,329,975 |
| 70 | $6,796 | $5,095 | $11,891 | $2,324,880 |
| 71 | $6,781 | $5,110 | $11,891 | $2,319,770 |
| 72 | $6,766 | $5,125 | $11,891 | $2,314,645 |
$142,688
$82,166
$60,522
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,751 | $5,140 | $11,891 | $2,309,506 |
| 74 | $6,736 | $5,155 | $11,891 | $2,304,351 |
| 75 | $6,721 | $5,170 | $11,891 | $2,299,182 |
| 76 | $6,706 | $5,185 | $11,891 | $2,293,997 |
| 77 | $6,691 | $5,200 | $11,891 | $2,288,797 |
| 78 | $6,676 | $5,215 | $11,891 | $2,283,582 |
| 79 | $6,660 | $5,230 | $11,891 | $2,278,352 |
| 80 | $6,645 | $5,245 | $11,891 | $2,273,106 |
| 81 | $6,630 | $5,261 | $11,891 | $2,267,846 |
| 82 | $6,615 | $5,276 | $11,891 | $2,262,570 |
| 83 | $6,599 | $5,291 | $11,891 | $2,257,278 |
| 84 | $6,584 | $5,307 | $11,891 | $2,251,971 |
$142,688
$80,014
$62,674
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,568 | $5,322 | $11,891 | $2,246,649 |
| 86 | $6,553 | $5,338 | $11,891 | $2,241,311 |
| 87 | $6,537 | $5,353 | $11,891 | $2,235,957 |
| 88 | $6,522 | $5,369 | $11,891 | $2,230,588 |
| 89 | $6,506 | $5,385 | $11,891 | $2,225,203 |
| 90 | $6,490 | $5,400 | $11,891 | $2,219,803 |
| 91 | $6,474 | $5,416 | $11,891 | $2,214,387 |
| 92 | $6,459 | $5,432 | $11,891 | $2,208,955 |
| 93 | $6,443 | $5,448 | $11,891 | $2,203,507 |
| 94 | $6,427 | $5,464 | $11,891 | $2,198,043 |
| 95 | $6,411 | $5,480 | $11,891 | $2,192,563 |
| 96 | $6,395 | $5,496 | $11,891 | $2,187,068 |
$142,688
$77,784
$64,903
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,379 | $5,512 | $11,891 | $2,181,556 |
| 98 | $6,363 | $5,528 | $11,891 | $2,176,028 |
| 99 | $6,347 | $5,544 | $11,891 | $2,170,484 |
| 100 | $6,331 | $5,560 | $11,891 | $2,164,924 |
| 101 | $6,314 | $5,576 | $11,891 | $2,159,348 |
| 102 | $6,298 | $5,593 | $11,891 | $2,153,756 |
| 103 | $6,282 | $5,609 | $11,891 | $2,148,147 |
| 104 | $6,265 | $5,625 | $11,891 | $2,142,521 |
| 105 | $6,249 | $5,642 | $11,891 | $2,136,880 |
| 106 | $6,233 | $5,658 | $11,891 | $2,131,222 |
| 107 | $6,216 | $5,675 | $11,891 | $2,125,547 |
| 108 | $6,200 | $5,691 | $11,891 | $2,119,856 |
$142,688
$75,476
$67,212
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,183 | $5,708 | $11,891 | $2,114,148 |
| 110 | $6,166 | $5,724 | $11,891 | $2,108,424 |
| 111 | $6,150 | $5,741 | $11,891 | $2,102,683 |
| 112 | $6,133 | $5,758 | $11,891 | $2,096,925 |
| 113 | $6,116 | $5,775 | $11,891 | $2,091,150 |
| 114 | $6,099 | $5,791 | $11,891 | $2,085,359 |
| 115 | $6,082 | $5,808 | $11,891 | $2,079,551 |
| 116 | $6,065 | $5,825 | $11,891 | $2,073,725 |
| 117 | $6,048 | $5,842 | $11,891 | $2,067,883 |
| 118 | $6,031 | $5,859 | $11,891 | $2,062,024 |
| 119 | $6,014 | $5,876 | $11,891 | $2,056,147 |
| 120 | $5,997 | $5,894 | $11,891 | $2,050,254 |
$142,688
$73,085
$69,602
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,980 | $5,911 | $11,891 | $2,044,343 |
| 122 | $5,963 | $5,928 | $11,891 | $2,038,415 |
| 123 | $5,945 | $5,945 | $11,891 | $2,032,470 |
| 124 | $5,928 | $5,963 | $11,891 | $2,026,507 |
| 125 | $5,911 | $5,980 | $11,891 | $2,020,527 |
| 126 | $5,893 | $5,997 | $11,891 | $2,014,530 |
| 127 | $5,876 | $6,015 | $11,891 | $2,008,515 |
| 128 | $5,858 | $6,032 | $11,891 | $2,002,482 |
| 129 | $5,841 | $6,050 | $11,891 | $1,996,432 |
| 130 | $5,823 | $6,068 | $11,891 | $1,990,365 |
| 131 | $5,805 | $6,085 | $11,891 | $1,984,279 |
| 132 | $5,787 | $6,103 | $11,891 | $1,978,176 |
$142,688
$70,610
$72,078
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,770 | $6,121 | $11,891 | $1,972,055 |
| 134 | $5,752 | $6,139 | $11,891 | $1,965,916 |
| 135 | $5,734 | $6,157 | $11,891 | $1,959,759 |
| 136 | $5,716 | $6,175 | $11,891 | $1,953,585 |
| 137 | $5,698 | $6,193 | $11,891 | $1,947,392 |
| 138 | $5,680 | $6,211 | $11,891 | $1,941,181 |
| 139 | $5,662 | $6,229 | $11,891 | $1,934,952 |
| 140 | $5,644 | $6,247 | $11,891 | $1,928,705 |
| 141 | $5,625 | $6,265 | $11,891 | $1,922,440 |
| 142 | $5,607 | $6,284 | $11,891 | $1,916,157 |
| 143 | $5,589 | $6,302 | $11,891 | $1,909,855 |
| 144 | $5,570 | $6,320 | $11,891 | $1,903,535 |
$142,688
$68,046
$74,641
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,552 | $6,339 | $11,891 | $1,897,196 |
| 146 | $5,533 | $6,357 | $11,891 | $1,890,839 |
| 147 | $5,515 | $6,376 | $11,891 | $1,884,463 |
| 148 | $5,496 | $6,394 | $11,891 | $1,878,069 |
| 149 | $5,478 | $6,413 | $11,891 | $1,871,656 |
| 150 | $5,459 | $6,432 | $11,891 | $1,865,224 |
| 151 | $5,440 | $6,450 | $11,891 | $1,858,774 |
| 152 | $5,421 | $6,469 | $11,891 | $1,852,304 |
| 153 | $5,403 | $6,488 | $11,891 | $1,845,816 |
| 154 | $5,384 | $6,507 | $11,891 | $1,839,309 |
| 155 | $5,365 | $6,526 | $11,891 | $1,832,783 |
| 156 | $5,346 | $6,545 | $11,891 | $1,826,238 |
$142,688
$65,392
$77,296
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,327 | $6,564 | $11,891 | $1,819,674 |
| 158 | $5,307 | $6,583 | $11,891 | $1,813,091 |
| 159 | $5,288 | $6,602 | $11,891 | $1,806,488 |
| 160 | $5,269 | $6,622 | $11,891 | $1,799,867 |
| 161 | $5,250 | $6,641 | $11,891 | $1,793,226 |
| 162 | $5,230 | $6,660 | $11,891 | $1,786,565 |
| 163 | $5,211 | $6,680 | $11,891 | $1,779,886 |
| 164 | $5,191 | $6,699 | $11,891 | $1,773,186 |
| 165 | $5,172 | $6,719 | $11,891 | $1,766,467 |
| 166 | $5,152 | $6,738 | $11,891 | $1,759,729 |
| 167 | $5,133 | $6,758 | $11,891 | $1,752,971 |
| 168 | $5,113 | $6,778 | $11,891 | $1,746,193 |
$142,688
$62,642
$80,045
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,093 | $6,798 | $11,891 | $1,739,395 |
| 170 | $5,073 | $6,817 | $11,891 | $1,732,578 |
| 171 | $5,053 | $6,837 | $11,891 | $1,725,741 |
| 172 | $5,033 | $6,857 | $11,891 | $1,718,883 |
| 173 | $5,013 | $6,877 | $11,891 | $1,712,006 |
| 174 | $4,993 | $6,897 | $11,891 | $1,705,109 |
| 175 | $4,973 | $6,917 | $11,891 | $1,698,192 |
| 176 | $4,953 | $6,938 | $11,891 | $1,691,254 |
| 177 | $4,933 | $6,958 | $11,891 | $1,684,296 |
| 178 | $4,913 | $6,978 | $11,891 | $1,677,318 |
| 179 | $4,892 | $6,998 | $11,891 | $1,670,320 |
| 180 | $4,872 | $7,019 | $11,891 | $1,663,301 |
$142,688
$59,795
$82,892
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,851 | $7,039 | $11,891 | $1,656,261 |
| 182 | $4,831 | $7,060 | $11,891 | $1,649,201 |
| 183 | $4,810 | $7,080 | $11,891 | $1,642,121 |
| 184 | $4,790 | $7,101 | $11,891 | $1,635,020 |
| 185 | $4,769 | $7,122 | $11,891 | $1,627,898 |
| 186 | $4,748 | $7,143 | $11,891 | $1,620,755 |
| 187 | $4,727 | $7,163 | $11,891 | $1,613,592 |
| 188 | $4,706 | $7,184 | $11,891 | $1,606,408 |
| 189 | $4,685 | $7,205 | $11,891 | $1,599,202 |
| 190 | $4,664 | $7,226 | $11,891 | $1,591,976 |
| 191 | $4,643 | $7,247 | $11,891 | $1,584,729 |
| 192 | $4,622 | $7,269 | $11,891 | $1,577,460 |
$142,688
$56,847
$85,841
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,601 | $7,290 | $11,891 | $1,570,170 |
| 194 | $4,580 | $7,311 | $11,891 | $1,562,859 |
| 195 | $4,558 | $7,332 | $11,891 | $1,555,527 |
| 196 | $4,537 | $7,354 | $11,891 | $1,548,173 |
| 197 | $4,516 | $7,375 | $11,891 | $1,540,798 |
| 198 | $4,494 | $7,397 | $11,891 | $1,533,402 |
| 199 | $4,472 | $7,418 | $11,891 | $1,525,983 |
| 200 | $4,451 | $7,440 | $11,891 | $1,518,543 |
| 201 | $4,429 | $7,462 | $11,891 | $1,511,082 |
| 202 | $4,407 | $7,483 | $11,891 | $1,503,599 |
| 203 | $4,385 | $7,505 | $11,891 | $1,496,093 |
| 204 | $4,364 | $7,527 | $11,891 | $1,488,566 |
$142,688
$53,794
$88,894
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,342 | $7,549 | $11,891 | $1,481,017 |
| 206 | $4,320 | $7,571 | $11,891 | $1,473,446 |
| 207 | $4,298 | $7,593 | $11,891 | $1,465,853 |
| 208 | $4,275 | $7,615 | $11,891 | $1,458,238 |
| 209 | $4,253 | $7,637 | $11,891 | $1,450,601 |
| 210 | $4,231 | $7,660 | $11,891 | $1,442,941 |
| 211 | $4,209 | $7,682 | $11,891 | $1,435,259 |
| 212 | $4,186 | $7,704 | $11,891 | $1,427,554 |
| 213 | $4,164 | $7,727 | $11,891 | $1,419,827 |
| 214 | $4,141 | $7,749 | $11,891 | $1,412,078 |
| 215 | $4,119 | $7,772 | $11,891 | $1,404,306 |
| 216 | $4,096 | $7,795 | $11,891 | $1,396,511 |
$142,688
$50,632
$92,055
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,073 | $7,817 | $11,891 | $1,388,694 |
| 218 | $4,050 | $7,840 | $11,891 | $1,380,853 |
| 219 | $4,027 | $7,863 | $11,891 | $1,372,990 |
| 220 | $4,005 | $7,886 | $11,891 | $1,365,104 |
| 221 | $3,982 | $7,909 | $11,891 | $1,357,195 |
| 222 | $3,958 | $7,932 | $11,891 | $1,349,263 |
| 223 | $3,935 | $7,955 | $11,891 | $1,341,308 |
| 224 | $3,912 | $7,978 | $11,891 | $1,333,329 |
| 225 | $3,889 | $8,002 | $11,891 | $1,325,327 |
| 226 | $3,866 | $8,025 | $11,891 | $1,317,302 |
| 227 | $3,842 | $8,049 | $11,891 | $1,309,254 |
| 228 | $3,819 | $8,072 | $11,891 | $1,301,182 |
$142,688
$47,358
$95,329
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,795 | $8,096 | $11,891 | $1,293,086 |
| 230 | $3,772 | $8,119 | $11,891 | $1,284,967 |
| 231 | $3,748 | $8,143 | $11,891 | $1,276,824 |
| 232 | $3,724 | $8,167 | $11,891 | $1,268,658 |
| 233 | $3,700 | $8,190 | $11,891 | $1,260,467 |
| 234 | $3,676 | $8,214 | $11,891 | $1,252,253 |
| 235 | $3,652 | $8,238 | $11,891 | $1,244,015 |
| 236 | $3,628 | $8,262 | $11,891 | $1,235,752 |
| 237 | $3,604 | $8,286 | $11,891 | $1,227,466 |
| 238 | $3,580 | $8,311 | $11,891 | $1,219,155 |
| 239 | $3,556 | $8,335 | $11,891 | $1,210,821 |
| 240 | $3,532 | $8,359 | $11,891 | $1,202,462 |
$142,688
$43,968
$98,720
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,507 | $8,383 | $11,891 | $1,194,078 |
| 242 | $3,483 | $8,408 | $11,891 | $1,185,670 |
| 243 | $3,458 | $8,432 | $11,891 | $1,177,238 |
| 244 | $3,434 | $8,457 | $11,891 | $1,168,781 |
| 245 | $3,409 | $8,482 | $11,891 | $1,160,299 |
| 246 | $3,384 | $8,506 | $11,891 | $1,151,793 |
| 247 | $3,359 | $8,531 | $11,891 | $1,143,261 |
| 248 | $3,335 | $8,556 | $11,891 | $1,134,705 |
| 249 | $3,310 | $8,581 | $11,891 | $1,126,124 |
| 250 | $3,285 | $8,606 | $11,891 | $1,117,518 |
| 251 | $3,259 | $8,631 | $11,891 | $1,108,887 |
| 252 | $3,234 | $8,656 | $11,891 | $1,100,230 |
$142,688
$40,457
$102,231
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,209 | $8,682 | $11,891 | $1,091,549 |
| 254 | $3,184 | $8,707 | $11,891 | $1,082,842 |
| 255 | $3,158 | $8,732 | $11,891 | $1,074,109 |
| 256 | $3,133 | $8,758 | $11,891 | $1,065,352 |
| 257 | $3,107 | $8,783 | $11,891 | $1,056,568 |
| 258 | $3,082 | $8,809 | $11,891 | $1,047,759 |
| 259 | $3,056 | $8,835 | $11,891 | $1,038,925 |
| 260 | $3,030 | $8,860 | $11,891 | $1,030,064 |
| 261 | $3,004 | $8,886 | $11,891 | $1,021,178 |
| 262 | $2,978 | $8,912 | $11,891 | $1,012,266 |
| 263 | $2,952 | $8,938 | $11,891 | $1,003,327 |
| 264 | $2,926 | $8,964 | $11,891 | $994,363 |
$142,688
$36,820
$105,867
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,900 | $8,990 | $11,891 | $985,373 |
| 266 | $2,874 | $9,017 | $11,891 | $976,356 |
| 267 | $2,848 | $9,043 | $11,891 | $967,313 |
| 268 | $2,821 | $9,069 | $11,891 | $958,244 |
| 269 | $2,795 | $9,096 | $11,891 | $949,148 |
| 270 | $2,768 | $9,122 | $11,891 | $940,026 |
| 271 | $2,742 | $9,149 | $11,891 | $930,877 |
| 272 | $2,715 | $9,176 | $11,891 | $921,701 |
| 273 | $2,688 | $9,202 | $11,891 | $912,499 |
| 274 | $2,661 | $9,229 | $11,891 | $903,270 |
| 275 | $2,635 | $9,256 | $11,891 | $894,014 |
| 276 | $2,608 | $9,283 | $11,891 | $884,731 |
$142,688
$33,055
$109,633
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,580 | $9,310 | $11,891 | $875,420 |
| 278 | $2,553 | $9,337 | $11,891 | $866,083 |
| 279 | $2,526 | $9,365 | $11,891 | $856,718 |
| 280 | $2,499 | $9,392 | $11,891 | $847,327 |
| 281 | $2,471 | $9,419 | $11,891 | $837,907 |
| 282 | $2,444 | $9,447 | $11,891 | $828,461 |
| 283 | $2,416 | $9,474 | $11,891 | $818,986 |
| 284 | $2,389 | $9,502 | $11,891 | $809,484 |
| 285 | $2,361 | $9,530 | $11,891 | $799,955 |
| 286 | $2,333 | $9,557 | $11,891 | $790,397 |
| 287 | $2,305 | $9,585 | $11,891 | $780,812 |
| 288 | $2,277 | $9,613 | $11,891 | $771,199 |
$142,688
$29,156
$113,532
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,249 | $9,641 | $11,891 | $761,557 |
| 290 | $2,221 | $9,669 | $11,891 | $751,888 |
| 291 | $2,193 | $9,698 | $11,891 | $742,190 |
| 292 | $2,165 | $9,726 | $11,891 | $732,464 |
| 293 | $2,136 | $9,754 | $11,891 | $722,710 |
| 294 | $2,108 | $9,783 | $11,891 | $712,927 |
| 295 | $2,079 | $9,811 | $11,891 | $703,116 |
| 296 | $2,051 | $9,840 | $11,891 | $693,276 |
| 297 | $2,022 | $9,869 | $11,891 | $683,407 |
| 298 | $1,993 | $9,897 | $11,891 | $673,510 |
| 299 | $1,964 | $9,926 | $11,891 | $663,584 |
| 300 | $1,935 | $9,955 | $11,891 | $653,629 |
$142,688
$25,118
$117,570
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,906 | $9,984 | $11,891 | $643,644 |
| 302 | $1,877 | $10,013 | $11,891 | $633,631 |
| 303 | $1,848 | $10,043 | $11,891 | $623,589 |
| 304 | $1,819 | $10,072 | $11,891 | $613,517 |
| 305 | $1,789 | $10,101 | $11,891 | $603,415 |
| 306 | $1,760 | $10,131 | $11,891 | $593,285 |
| 307 | $1,730 | $10,160 | $11,891 | $583,125 |
| 308 | $1,701 | $10,190 | $11,891 | $572,935 |
| 309 | $1,671 | $10,220 | $11,891 | $562,715 |
| 310 | $1,641 | $10,249 | $11,891 | $552,466 |
| 311 | $1,611 | $10,279 | $11,891 | $542,186 |
| 312 | $1,581 | $10,309 | $11,891 | $531,877 |
$142,688
$20,936
$121,752
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,551 | $10,339 | $11,891 | $521,538 |
| 314 | $1,521 | $10,369 | $11,891 | $511,168 |
| 315 | $1,491 | $10,400 | $11,891 | $500,769 |
| 316 | $1,461 | $10,430 | $11,891 | $490,338 |
| 317 | $1,430 | $10,460 | $11,891 | $479,878 |
| 318 | $1,400 | $10,491 | $11,891 | $469,387 |
| 319 | $1,369 | $10,522 | $11,891 | $458,865 |
| 320 | $1,338 | $10,552 | $11,891 | $448,313 |
| 321 | $1,308 | $10,583 | $11,891 | $437,730 |
| 322 | $1,277 | $10,614 | $11,891 | $427,116 |
| 323 | $1,246 | $10,645 | $11,891 | $416,471 |
| 324 | $1,215 | $10,676 | $11,891 | $405,795 |
$142,688
$16,606
$126,082
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,184 | $10,707 | $11,891 | $395,088 |
| 326 | $1,152 | $10,738 | $11,891 | $384,350 |
| 327 | $1,121 | $10,770 | $11,891 | $373,580 |
| 328 | $1,090 | $10,801 | $11,891 | $362,779 |
| 329 | $1,058 | $10,833 | $11,891 | $351,947 |
| 330 | $1,027 | $10,864 | $11,891 | $341,083 |
| 331 | $995 | $10,896 | $11,891 | $330,187 |
| 332 | $963 | $10,928 | $11,891 | $319,259 |
| 333 | $931 | $10,959 | $11,891 | $308,300 |
| 334 | $899 | $10,991 | $11,891 | $297,308 |
| 335 | $867 | $11,023 | $11,891 | $286,285 |
| 336 | $835 | $11,056 | $11,891 | $275,229 |
$142,688
$12,122
$130,566
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $803 | $11,088 | $11,891 | $264,141 |
| 338 | $770 | $11,120 | $11,891 | $253,021 |
| 339 | $738 | $11,153 | $11,891 | $241,868 |
| 340 | $705 | $11,185 | $11,891 | $230,683 |
| 341 | $673 | $11,218 | $11,891 | $219,465 |
| 342 | $640 | $11,251 | $11,891 | $208,215 |
| 343 | $607 | $11,283 | $11,891 | $196,931 |
| 344 | $574 | $11,316 | $11,891 | $185,615 |
| 345 | $541 | $11,349 | $11,891 | $174,266 |
| 346 | $508 | $11,382 | $11,891 | $162,883 |
| 347 | $475 | $11,416 | $11,891 | $151,468 |
| 348 | $442 | $11,449 | $11,891 | $140,019 |
$142,688
$7,478
$135,210
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $408 | $11,482 | $11,891 | $128,537 |
| 350 | $375 | $11,516 | $11,891 | $117,021 |
| 351 | $341 | $11,549 | $11,891 | $105,472 |
| 352 | $308 | $11,583 | $11,891 | $93,889 |
| 353 | $274 | $11,617 | $11,891 | $82,272 |
| 354 | $240 | $11,651 | $11,891 | $70,621 |
| 355 | $206 | $11,685 | $11,891 | $58,937 |
| 356 | $172 | $11,719 | $11,891 | $47,218 |
| 357 | $138 | $11,753 | $11,891 | $35,465 |
| 358 | $103 | $11,787 | $11,891 | $23,678 |
| 359 | $69 | $11,822 | $11,891 | $11,856 |
| 360 | $35 | $11,856 | $11,891 | $0 |
$142,688
$2,669
$140,019
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。