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
$780 萬
$800 萬
$880 萬
$755 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $12,927 | $9,934 | $8,140 | $6,947 |
| 1.500 | $13,408 | $10,423 | $8,639 | $7,455 |
| 2.000 | $13,900 | $10,927 | $9,155 | $7,984 |
| 2.500 | $14,403 | $11,446 | $9,690 | $8,535 |
| 3.000 | $14,917 | $11,979 | $10,243 | $9,107 |
| 3.375 | $15,309 | $12,389 | $10,669 | $9,549 |
| 3.500 | $15,441 | $12,527 | $10,813 | $9,699 |
| 4.000 | $15,977 | $13,089 | $11,401 | $10,312 |
| 4.500 | $16,524 | $13,665 | $12,006 | $10,944 |
| 5.000 | $17,081 | $14,255 | $12,627 | $11,595 |
| 5.500 | $17,649 | $14,858 | $13,264 | $12,264 |
| 6.000 | $18,227 | $15,475 | $13,917 | $12,950 |
每月供款$9,550
30年
$2,160,000
$1,277,741
$3,437,741
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $6,075 | $3,474 | $9,549 | $2,156,526 |
| 2 | $6,065 | $3,484 | $9,549 | $2,153,042 |
| 3 | $6,055 | $3,494 | $9,549 | $2,149,548 |
| 4 | $6,046 | $3,504 | $9,549 | $2,146,044 |
| 5 | $6,036 | $3,514 | $9,549 | $2,142,531 |
| 6 | $6,026 | $3,523 | $9,549 | $2,139,007 |
| 7 | $6,016 | $3,533 | $9,549 | $2,135,474 |
| 8 | $6,006 | $3,543 | $9,549 | $2,131,931 |
| 9 | $5,996 | $3,553 | $9,549 | $2,128,377 |
| 10 | $5,986 | $3,563 | $9,549 | $2,124,814 |
| 11 | $5,976 | $3,573 | $9,549 | $2,121,241 |
| 12 | $5,966 | $3,583 | $9,549 | $2,117,658 |
$114,591
$72,249
$42,342
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,956 | $3,593 | $9,549 | $2,114,064 |
| 14 | $5,946 | $3,603 | $9,549 | $2,110,461 |
| 15 | $5,936 | $3,614 | $9,549 | $2,106,847 |
| 16 | $5,926 | $3,624 | $9,549 | $2,103,223 |
| 17 | $5,915 | $3,634 | $9,549 | $2,099,589 |
| 18 | $5,905 | $3,644 | $9,549 | $2,095,945 |
| 19 | $5,895 | $3,654 | $9,549 | $2,092,291 |
| 20 | $5,885 | $3,665 | $9,549 | $2,088,626 |
| 21 | $5,874 | $3,675 | $9,549 | $2,084,951 |
| 22 | $5,864 | $3,685 | $9,549 | $2,081,266 |
| 23 | $5,854 | $3,696 | $9,549 | $2,077,570 |
| 24 | $5,843 | $3,706 | $9,549 | $2,073,864 |
$114,591
$70,798
$43,794
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,833 | $3,717 | $9,549 | $2,070,147 |
| 26 | $5,822 | $3,727 | $9,549 | $2,066,420 |
| 27 | $5,812 | $3,737 | $9,549 | $2,062,683 |
| 28 | $5,801 | $3,748 | $9,549 | $2,058,935 |
| 29 | $5,791 | $3,759 | $9,549 | $2,055,176 |
| 30 | $5,780 | $3,769 | $9,549 | $2,051,407 |
| 31 | $5,770 | $3,780 | $9,549 | $2,047,628 |
| 32 | $5,759 | $3,790 | $9,549 | $2,043,837 |
| 33 | $5,748 | $3,801 | $9,549 | $2,040,036 |
| 34 | $5,738 | $3,812 | $9,549 | $2,036,225 |
| 35 | $5,727 | $3,822 | $9,549 | $2,032,402 |
| 36 | $5,716 | $3,833 | $9,549 | $2,028,569 |
$114,591
$69,297
$45,295
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,705 | $3,844 | $9,549 | $2,024,725 |
| 38 | $5,695 | $3,855 | $9,549 | $2,020,870 |
| 39 | $5,684 | $3,866 | $9,549 | $2,017,005 |
| 40 | $5,673 | $3,876 | $9,549 | $2,013,128 |
| 41 | $5,662 | $3,887 | $9,549 | $2,009,241 |
| 42 | $5,651 | $3,898 | $9,549 | $2,005,343 |
| 43 | $5,640 | $3,909 | $9,549 | $2,001,434 |
| 44 | $5,629 | $3,920 | $9,549 | $1,997,513 |
| 45 | $5,618 | $3,931 | $9,549 | $1,993,582 |
| 46 | $5,607 | $3,942 | $9,549 | $1,989,640 |
| 47 | $5,596 | $3,953 | $9,549 | $1,985,686 |
| 48 | $5,585 | $3,965 | $9,549 | $1,981,722 |
$114,591
$67,744
$46,847
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,574 | $3,976 | $9,549 | $1,977,746 |
| 50 | $5,562 | $3,987 | $9,549 | $1,973,759 |
| 51 | $5,551 | $3,998 | $9,549 | $1,969,761 |
| 52 | $5,540 | $4,009 | $9,549 | $1,965,752 |
| 53 | $5,529 | $4,021 | $9,549 | $1,961,731 |
| 54 | $5,517 | $4,032 | $9,549 | $1,957,699 |
| 55 | $5,506 | $4,043 | $9,549 | $1,953,656 |
| 56 | $5,495 | $4,055 | $9,549 | $1,949,601 |
| 57 | $5,483 | $4,066 | $9,549 | $1,945,535 |
| 58 | $5,472 | $4,077 | $9,549 | $1,941,458 |
| 59 | $5,460 | $4,089 | $9,549 | $1,937,369 |
| 60 | $5,449 | $4,100 | $9,549 | $1,933,269 |
$114,591
$66,138
$48,453
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,437 | $4,112 | $9,549 | $1,929,157 |
| 62 | $5,426 | $4,124 | $9,549 | $1,925,033 |
| 63 | $5,414 | $4,135 | $9,549 | $1,920,898 |
| 64 | $5,403 | $4,147 | $9,549 | $1,916,751 |
| 65 | $5,391 | $4,158 | $9,549 | $1,912,593 |
| 66 | $5,379 | $4,170 | $9,549 | $1,908,423 |
| 67 | $5,367 | $4,182 | $9,549 | $1,904,241 |
| 68 | $5,356 | $4,194 | $9,549 | $1,900,047 |
| 69 | $5,344 | $4,205 | $9,549 | $1,895,842 |
| 70 | $5,332 | $4,217 | $9,549 | $1,891,625 |
| 71 | $5,320 | $4,229 | $9,549 | $1,887,396 |
| 72 | $5,308 | $4,241 | $9,549 | $1,883,155 |
$114,591
$64,477
$50,114
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,296 | $4,253 | $9,549 | $1,878,902 |
| 74 | $5,284 | $4,265 | $9,549 | $1,874,637 |
| 75 | $5,272 | $4,277 | $9,549 | $1,870,360 |
| 76 | $5,260 | $4,289 | $9,549 | $1,866,071 |
| 77 | $5,248 | $4,301 | $9,549 | $1,861,770 |
| 78 | $5,236 | $4,313 | $9,549 | $1,857,457 |
| 79 | $5,224 | $4,325 | $9,549 | $1,853,132 |
| 80 | $5,212 | $4,337 | $9,549 | $1,848,795 |
| 81 | $5,200 | $4,350 | $9,549 | $1,844,445 |
| 82 | $5,188 | $4,362 | $9,549 | $1,840,083 |
| 83 | $5,175 | $4,374 | $9,549 | $1,835,709 |
| 84 | $5,163 | $4,386 | $9,549 | $1,831,323 |
$114,591
$62,760
$51,832
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $5,151 | $4,399 | $9,549 | $1,826,924 |
| 86 | $5,138 | $4,411 | $9,549 | $1,822,513 |
| 87 | $5,126 | $4,423 | $9,549 | $1,818,090 |
| 88 | $5,113 | $4,436 | $9,549 | $1,813,654 |
| 89 | $5,101 | $4,448 | $9,549 | $1,809,205 |
| 90 | $5,088 | $4,461 | $9,549 | $1,804,744 |
| 91 | $5,076 | $4,473 | $9,549 | $1,800,271 |
| 92 | $5,063 | $4,486 | $9,549 | $1,795,785 |
| 93 | $5,051 | $4,499 | $9,549 | $1,791,286 |
| 94 | $5,038 | $4,511 | $9,549 | $1,786,775 |
| 95 | $5,025 | $4,524 | $9,549 | $1,782,251 |
| 96 | $5,013 | $4,537 | $9,549 | $1,777,714 |
$114,591
$60,983
$53,608
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,000 | $4,549 | $9,549 | $1,773,165 |
| 98 | $4,987 | $4,562 | $9,549 | $1,768,603 |
| 99 | $4,974 | $4,575 | $9,549 | $1,764,028 |
| 100 | $4,961 | $4,588 | $9,549 | $1,759,440 |
| 101 | $4,948 | $4,601 | $9,549 | $1,754,839 |
| 102 | $4,935 | $4,614 | $9,549 | $1,750,225 |
| 103 | $4,923 | $4,627 | $9,549 | $1,745,598 |
| 104 | $4,909 | $4,640 | $9,549 | $1,740,958 |
| 105 | $4,896 | $4,653 | $9,549 | $1,736,306 |
| 106 | $4,883 | $4,666 | $9,549 | $1,731,640 |
| 107 | $4,870 | $4,679 | $9,549 | $1,726,961 |
| 108 | $4,857 | $4,692 | $9,549 | $1,722,268 |
$114,591
$59,145
$55,446
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,844 | $4,705 | $9,549 | $1,717,563 |
| 110 | $4,831 | $4,719 | $9,549 | $1,712,844 |
| 111 | $4,817 | $4,732 | $9,549 | $1,708,113 |
| 112 | $4,804 | $4,745 | $9,549 | $1,703,367 |
| 113 | $4,791 | $4,759 | $9,549 | $1,698,609 |
| 114 | $4,777 | $4,772 | $9,549 | $1,693,837 |
| 115 | $4,764 | $4,785 | $9,549 | $1,689,051 |
| 116 | $4,750 | $4,799 | $9,549 | $1,684,253 |
| 117 | $4,737 | $4,812 | $9,549 | $1,679,440 |
| 118 | $4,723 | $4,826 | $9,549 | $1,674,614 |
| 119 | $4,710 | $4,839 | $9,549 | $1,669,775 |
| 120 | $4,696 | $4,853 | $9,549 | $1,664,922 |
$114,591
$57,245
$57,346
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,683 | $4,867 | $9,549 | $1,660,055 |
| 122 | $4,669 | $4,880 | $9,549 | $1,655,175 |
| 123 | $4,655 | $4,894 | $9,549 | $1,650,281 |
| 124 | $4,641 | $4,908 | $9,549 | $1,645,373 |
| 125 | $4,628 | $4,922 | $9,549 | $1,640,451 |
| 126 | $4,614 | $4,936 | $9,549 | $1,635,516 |
| 127 | $4,600 | $4,949 | $9,549 | $1,630,566 |
| 128 | $4,586 | $4,963 | $9,549 | $1,625,603 |
| 129 | $4,572 | $4,977 | $9,549 | $1,620,626 |
| 130 | $4,558 | $4,991 | $9,549 | $1,615,635 |
| 131 | $4,544 | $5,005 | $9,549 | $1,610,629 |
| 132 | $4,530 | $5,019 | $9,549 | $1,605,610 |
$114,591
$55,279
$59,312
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,516 | $5,034 | $9,549 | $1,600,576 |
| 134 | $4,502 | $5,048 | $9,549 | $1,595,529 |
| 135 | $4,487 | $5,062 | $9,549 | $1,590,467 |
| 136 | $4,473 | $5,076 | $9,549 | $1,585,391 |
| 137 | $4,459 | $5,090 | $9,549 | $1,580,300 |
| 138 | $4,445 | $5,105 | $9,549 | $1,575,196 |
| 139 | $4,430 | $5,119 | $9,549 | $1,570,077 |
| 140 | $4,416 | $5,133 | $9,549 | $1,564,943 |
| 141 | $4,401 | $5,148 | $9,549 | $1,559,795 |
| 142 | $4,387 | $5,162 | $9,549 | $1,554,633 |
| 143 | $4,372 | $5,177 | $9,549 | $1,549,456 |
| 144 | $4,358 | $5,191 | $9,549 | $1,544,265 |
$114,591
$53,246
$61,345
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,343 | $5,206 | $9,549 | $1,539,059 |
| 146 | $4,329 | $5,221 | $9,549 | $1,533,838 |
| 147 | $4,314 | $5,235 | $9,549 | $1,528,603 |
| 148 | $4,299 | $5,250 | $9,549 | $1,523,353 |
| 149 | $4,284 | $5,265 | $9,549 | $1,518,088 |
| 150 | $4,270 | $5,280 | $9,549 | $1,512,808 |
| 151 | $4,255 | $5,295 | $9,549 | $1,507,514 |
| 152 | $4,240 | $5,309 | $9,549 | $1,502,204 |
| 153 | $4,225 | $5,324 | $9,549 | $1,496,880 |
| 154 | $4,210 | $5,339 | $9,549 | $1,491,541 |
| 155 | $4,195 | $5,354 | $9,549 | $1,486,186 |
| 156 | $4,180 | $5,369 | $9,549 | $1,480,817 |
$114,591
$51,143
$63,448
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,165 | $5,384 | $9,549 | $1,475,432 |
| 158 | $4,150 | $5,400 | $9,549 | $1,470,033 |
| 159 | $4,134 | $5,415 | $9,549 | $1,464,618 |
| 160 | $4,119 | $5,430 | $9,549 | $1,459,188 |
| 161 | $4,104 | $5,445 | $9,549 | $1,453,743 |
| 162 | $4,089 | $5,461 | $9,549 | $1,448,282 |
| 163 | $4,073 | $5,476 | $9,549 | $1,442,806 |
| 164 | $4,058 | $5,491 | $9,549 | $1,437,315 |
| 165 | $4,042 | $5,507 | $9,549 | $1,431,808 |
| 166 | $4,027 | $5,522 | $9,549 | $1,426,285 |
| 167 | $4,011 | $5,538 | $9,549 | $1,420,748 |
| 168 | $3,996 | $5,553 | $9,549 | $1,415,194 |
$114,591
$48,969
$65,623
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,980 | $5,569 | $9,549 | $1,409,625 |
| 170 | $3,965 | $5,585 | $9,549 | $1,404,040 |
| 171 | $3,949 | $5,600 | $9,549 | $1,398,440 |
| 172 | $3,933 | $5,616 | $9,549 | $1,392,824 |
| 173 | $3,917 | $5,632 | $9,549 | $1,387,192 |
| 174 | $3,901 | $5,648 | $9,549 | $1,381,544 |
| 175 | $3,886 | $5,664 | $9,549 | $1,375,880 |
| 176 | $3,870 | $5,680 | $9,549 | $1,370,201 |
| 177 | $3,854 | $5,696 | $9,549 | $1,364,505 |
| 178 | $3,838 | $5,712 | $9,549 | $1,358,794 |
| 179 | $3,822 | $5,728 | $9,549 | $1,353,066 |
| 180 | $3,805 | $5,744 | $9,549 | $1,347,322 |
$114,591
$46,719
$67,872
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,789 | $5,760 | $9,549 | $1,341,562 |
| 182 | $3,773 | $5,776 | $9,549 | $1,335,786 |
| 183 | $3,757 | $5,792 | $9,549 | $1,329,994 |
| 184 | $3,741 | $5,809 | $9,549 | $1,324,185 |
| 185 | $3,724 | $5,825 | $9,549 | $1,318,360 |
| 186 | $3,708 | $5,841 | $9,549 | $1,312,519 |
| 187 | $3,691 | $5,858 | $9,549 | $1,306,661 |
| 188 | $3,675 | $5,874 | $9,549 | $1,300,786 |
| 189 | $3,658 | $5,891 | $9,549 | $1,294,896 |
| 190 | $3,642 | $5,907 | $9,549 | $1,288,988 |
| 191 | $3,625 | $5,924 | $9,549 | $1,283,064 |
| 192 | $3,609 | $5,941 | $9,549 | $1,277,124 |
$114,591
$44,393
$70,198
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,592 | $5,957 | $9,549 | $1,271,166 |
| 194 | $3,575 | $5,974 | $9,549 | $1,265,192 |
| 195 | $3,558 | $5,991 | $9,549 | $1,259,201 |
| 196 | $3,542 | $6,008 | $9,549 | $1,253,193 |
| 197 | $3,525 | $6,025 | $9,549 | $1,247,169 |
| 198 | $3,508 | $6,042 | $9,549 | $1,241,127 |
| 199 | $3,491 | $6,059 | $9,549 | $1,235,069 |
| 200 | $3,474 | $6,076 | $9,549 | $1,228,993 |
| 201 | $3,457 | $6,093 | $9,549 | $1,222,900 |
| 202 | $3,439 | $6,110 | $9,549 | $1,216,790 |
| 203 | $3,422 | $6,127 | $9,549 | $1,210,663 |
| 204 | $3,405 | $6,144 | $9,549 | $1,204,519 |
$114,591
$41,987
$72,605
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,388 | $6,162 | $9,549 | $1,198,357 |
| 206 | $3,370 | $6,179 | $9,549 | $1,192,178 |
| 207 | $3,353 | $6,196 | $9,549 | $1,185,982 |
| 208 | $3,336 | $6,214 | $9,549 | $1,179,768 |
| 209 | $3,318 | $6,231 | $9,549 | $1,173,537 |
| 210 | $3,301 | $6,249 | $9,549 | $1,167,289 |
| 211 | $3,283 | $6,266 | $9,549 | $1,161,022 |
| 212 | $3,265 | $6,284 | $9,549 | $1,154,738 |
| 213 | $3,248 | $6,302 | $9,549 | $1,148,437 |
| 214 | $3,230 | $6,319 | $9,549 | $1,142,118 |
| 215 | $3,212 | $6,337 | $9,549 | $1,135,780 |
| 216 | $3,194 | $6,355 | $9,549 | $1,129,426 |
$114,591
$39,498
$75,093
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,177 | $6,373 | $9,549 | $1,123,053 |
| 218 | $3,159 | $6,391 | $9,549 | $1,116,662 |
| 219 | $3,141 | $6,409 | $9,549 | $1,110,253 |
| 220 | $3,123 | $6,427 | $9,549 | $1,103,827 |
| 221 | $3,105 | $6,445 | $9,549 | $1,097,382 |
| 222 | $3,086 | $6,463 | $9,549 | $1,090,919 |
| 223 | $3,068 | $6,481 | $9,549 | $1,084,438 |
| 224 | $3,050 | $6,499 | $9,549 | $1,077,939 |
| 225 | $3,032 | $6,518 | $9,549 | $1,071,421 |
| 226 | $3,013 | $6,536 | $9,549 | $1,064,885 |
| 227 | $2,995 | $6,554 | $9,549 | $1,058,331 |
| 228 | $2,977 | $6,573 | $9,549 | $1,051,758 |
$114,591
$36,924
$77,667
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,958 | $6,591 | $9,549 | $1,045,167 |
| 230 | $2,940 | $6,610 | $9,549 | $1,038,557 |
| 231 | $2,921 | $6,628 | $9,549 | $1,031,929 |
| 232 | $2,902 | $6,647 | $9,549 | $1,025,282 |
| 233 | $2,884 | $6,666 | $9,549 | $1,018,616 |
| 234 | $2,865 | $6,684 | $9,549 | $1,011,932 |
| 235 | $2,846 | $6,703 | $9,549 | $1,005,229 |
| 236 | $2,827 | $6,722 | $9,549 | $998,507 |
| 237 | $2,808 | $6,741 | $9,549 | $991,766 |
| 238 | $2,789 | $6,760 | $9,549 | $985,006 |
| 239 | $2,770 | $6,779 | $9,549 | $978,227 |
| 240 | $2,751 | $6,798 | $9,549 | $971,429 |
$114,591
$34,262
$80,330
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,732 | $6,817 | $9,549 | $964,612 |
| 242 | $2,713 | $6,836 | $9,549 | $957,775 |
| 243 | $2,694 | $6,856 | $9,549 | $950,920 |
| 244 | $2,674 | $6,875 | $9,549 | $944,045 |
| 245 | $2,655 | $6,894 | $9,549 | $937,151 |
| 246 | $2,636 | $6,914 | $9,549 | $930,237 |
| 247 | $2,616 | $6,933 | $9,549 | $923,304 |
| 248 | $2,597 | $6,952 | $9,549 | $916,352 |
| 249 | $2,577 | $6,972 | $9,549 | $909,380 |
| 250 | $2,558 | $6,992 | $9,549 | $902,388 |
| 251 | $2,538 | $7,011 | $9,549 | $895,377 |
| 252 | $2,518 | $7,031 | $9,549 | $888,346 |
$114,591
$31,508
$83,083
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,498 | $7,051 | $9,549 | $881,295 |
| 254 | $2,479 | $7,071 | $9,549 | $874,224 |
| 255 | $2,459 | $7,091 | $9,549 | $867,134 |
| 256 | $2,439 | $7,110 | $9,549 | $860,023 |
| 257 | $2,419 | $7,130 | $9,549 | $852,893 |
| 258 | $2,399 | $7,151 | $9,549 | $845,742 |
| 259 | $2,379 | $7,171 | $9,549 | $838,572 |
| 260 | $2,358 | $7,191 | $9,549 | $831,381 |
| 261 | $2,338 | $7,211 | $9,549 | $824,170 |
| 262 | $2,318 | $7,231 | $9,549 | $816,939 |
| 263 | $2,298 | $7,252 | $9,549 | $809,687 |
| 264 | $2,277 | $7,272 | $9,549 | $802,415 |
$114,591
$28,661
$85,931
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,257 | $7,292 | $9,549 | $795,122 |
| 266 | $2,236 | $7,313 | $9,549 | $787,809 |
| 267 | $2,216 | $7,334 | $9,549 | $780,476 |
| 268 | $2,195 | $7,354 | $9,549 | $773,122 |
| 269 | $2,174 | $7,375 | $9,549 | $765,747 |
| 270 | $2,154 | $7,396 | $9,549 | $758,351 |
| 271 | $2,133 | $7,416 | $9,549 | $750,935 |
| 272 | $2,112 | $7,437 | $9,549 | $743,497 |
| 273 | $2,091 | $7,458 | $9,549 | $736,039 |
| 274 | $2,070 | $7,479 | $9,549 | $728,560 |
| 275 | $2,049 | $7,500 | $9,549 | $721,060 |
| 276 | $2,028 | $7,521 | $9,549 | $713,539 |
$114,591
$25,715
$88,876
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,007 | $7,542 | $9,549 | $705,996 |
| 278 | $1,986 | $7,564 | $9,549 | $698,432 |
| 279 | $1,964 | $7,585 | $9,549 | $690,848 |
| 280 | $1,943 | $7,606 | $9,549 | $683,241 |
| 281 | $1,922 | $7,628 | $9,549 | $675,614 |
| 282 | $1,900 | $7,649 | $9,549 | $667,965 |
| 283 | $1,879 | $7,671 | $9,549 | $660,294 |
| 284 | $1,857 | $7,692 | $9,549 | $652,602 |
| 285 | $1,835 | $7,714 | $9,549 | $644,888 |
| 286 | $1,814 | $7,736 | $9,549 | $637,152 |
| 287 | $1,792 | $7,757 | $9,549 | $629,395 |
| 288 | $1,770 | $7,779 | $9,549 | $621,616 |
$114,591
$22,669
$91,923
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,748 | $7,801 | $9,549 | $613,815 |
| 290 | $1,726 | $7,823 | $9,549 | $605,992 |
| 291 | $1,704 | $7,845 | $9,549 | $598,147 |
| 292 | $1,682 | $7,867 | $9,549 | $590,280 |
| 293 | $1,660 | $7,889 | $9,549 | $582,391 |
| 294 | $1,638 | $7,911 | $9,549 | $574,480 |
| 295 | $1,616 | $7,934 | $9,549 | $566,546 |
| 296 | $1,593 | $7,956 | $9,549 | $558,590 |
| 297 | $1,571 | $7,978 | $9,549 | $550,612 |
| 298 | $1,549 | $8,001 | $9,549 | $542,611 |
| 299 | $1,526 | $8,023 | $9,549 | $534,588 |
| 300 | $1,504 | $8,046 | $9,549 | $526,542 |
$114,591
$19,518
$95,074
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,481 | $8,068 | $9,549 | $518,474 |
| 302 | $1,458 | $8,091 | $9,549 | $510,383 |
| 303 | $1,435 | $8,114 | $9,549 | $502,269 |
| 304 | $1,413 | $8,137 | $9,549 | $494,132 |
| 305 | $1,390 | $8,160 | $9,549 | $485,973 |
| 306 | $1,367 | $8,182 | $9,549 | $477,790 |
| 307 | $1,344 | $8,205 | $9,549 | $469,585 |
| 308 | $1,321 | $8,229 | $9,549 | $461,356 |
| 309 | $1,298 | $8,252 | $9,549 | $453,105 |
| 310 | $1,274 | $8,275 | $9,549 | $444,830 |
| 311 | $1,251 | $8,298 | $9,549 | $436,532 |
| 312 | $1,228 | $8,322 | $9,549 | $428,210 |
$114,591
$16,259
$98,332
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,204 | $8,345 | $9,549 | $419,865 |
| 314 | $1,181 | $8,368 | $9,549 | $411,497 |
| 315 | $1,157 | $8,392 | $9,549 | $403,105 |
| 316 | $1,134 | $8,416 | $9,549 | $394,689 |
| 317 | $1,110 | $8,439 | $9,549 | $386,250 |
| 318 | $1,086 | $8,463 | $9,549 | $377,787 |
| 319 | $1,063 | $8,487 | $9,549 | $369,300 |
| 320 | $1,039 | $8,511 | $9,549 | $360,790 |
| 321 | $1,015 | $8,535 | $9,549 | $352,255 |
| 322 | $991 | $8,559 | $9,549 | $343,697 |
| 323 | $967 | $8,583 | $9,549 | $335,114 |
| 324 | $943 | $8,607 | $9,549 | $326,507 |
$114,591
$12,888
$101,703
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $918 | $8,631 | $9,549 | $317,876 |
| 326 | $894 | $8,655 | $9,549 | $309,221 |
| 327 | $870 | $8,680 | $9,549 | $300,541 |
| 328 | $845 | $8,704 | $9,549 | $291,837 |
| 329 | $821 | $8,728 | $9,549 | $283,109 |
| 330 | $796 | $8,753 | $9,549 | $274,356 |
| 331 | $772 | $8,778 | $9,549 | $265,578 |
| 332 | $747 | $8,802 | $9,549 | $256,776 |
| 333 | $722 | $8,827 | $9,549 | $247,949 |
| 334 | $697 | $8,852 | $9,549 | $239,097 |
| 335 | $672 | $8,877 | $9,549 | $230,220 |
| 336 | $647 | $8,902 | $9,549 | $221,318 |
$114,591
$9,402
$105,189
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $622 | $8,927 | $9,549 | $212,391 |
| 338 | $597 | $8,952 | $9,549 | $203,439 |
| 339 | $572 | $8,977 | $9,549 | $194,462 |
| 340 | $547 | $9,002 | $9,549 | $185,460 |
| 341 | $522 | $9,028 | $9,549 | $176,432 |
| 342 | $496 | $9,053 | $9,549 | $167,379 |
| 343 | $471 | $9,079 | $9,549 | $158,301 |
| 344 | $445 | $9,104 | $9,549 | $149,197 |
| 345 | $420 | $9,130 | $9,549 | $140,067 |
| 346 | $394 | $9,155 | $9,549 | $130,912 |
| 347 | $368 | $9,181 | $9,549 | $121,731 |
| 348 | $342 | $9,207 | $9,549 | $112,524 |
$114,591
$5,797
$108,795
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $316 | $9,233 | $9,549 | $103,291 |
| 350 | $291 | $9,259 | $9,549 | $94,032 |
| 351 | $264 | $9,285 | $9,549 | $84,747 |
| 352 | $238 | $9,311 | $9,549 | $75,436 |
| 353 | $212 | $9,337 | $9,549 | $66,099 |
| 354 | $186 | $9,363 | $9,549 | $56,736 |
| 355 | $160 | $9,390 | $9,549 | $47,346 |
| 356 | $133 | $9,416 | $9,549 | $37,930 |
| 357 | $107 | $9,443 | $9,549 | $28,487 |
| 358 | $80 | $9,469 | $9,549 | $19,018 |
| 359 | $53 | $9,496 | $9,549 | $9,522 |
| 360 | $27 | $9,522 | $9,549 | $0 |
$114,591
$2,068
$112,524
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。
