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
$850 萬
$720 萬
$880 萬
$700 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $13,251 | $10,182 | $8,344 | $7,121 |
| 1.500 | $13,743 | $10,684 | $8,855 | $7,641 |
| 2.000 | $14,247 | $11,200 | $9,384 | $8,183 |
| 2.500 | $14,763 | $11,732 | $9,932 | $8,748 |
| 3.000 | $15,289 | $12,279 | $10,499 | $9,334 |
| 3.500 | $15,827 | $12,840 | $11,084 | $9,942 |
| 4.000 | $16,377 | $13,416 | $11,686 | $10,570 |
| 4.500 | $16,937 | $14,007 | $12,306 | $11,218 |
| 5.000 | $17,508 | $14,611 | $12,943 | $11,885 |
| 5.500 | $18,090 | $15,230 | $13,596 | $12,571 |
| 6.000 | $18,683 | $15,862 | $14,265 | $13,274 |
每月供款$9,942
30年
$2,214,000
$1,365,066
$3,579,066
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $6,458 | $3,484 | $9,942 | $2,210,516 |
| 2 | $6,447 | $3,495 | $9,942 | $2,207,021 |
| 3 | $6,437 | $3,505 | $9,942 | $2,203,516 |
| 4 | $6,427 | $3,515 | $9,942 | $2,200,002 |
| 5 | $6,417 | $3,525 | $9,942 | $2,196,476 |
| 6 | $6,406 | $3,535 | $9,942 | $2,192,941 |
| 7 | $6,396 | $3,546 | $9,942 | $2,189,395 |
| 8 | $6,386 | $3,556 | $9,942 | $2,185,839 |
| 9 | $6,375 | $3,566 | $9,942 | $2,182,272 |
| 10 | $6,365 | $3,577 | $9,942 | $2,178,696 |
| 11 | $6,355 | $3,587 | $9,942 | $2,175,108 |
| 12 | $6,344 | $3,598 | $9,942 | $2,171,511 |
$119,302
$76,813
$42,489
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $6,334 | $3,608 | $9,942 | $2,167,902 |
| 14 | $6,323 | $3,619 | $9,942 | $2,164,283 |
| 15 | $6,312 | $3,629 | $9,942 | $2,160,654 |
| 16 | $6,302 | $3,640 | $9,942 | $2,157,014 |
| 17 | $6,291 | $3,651 | $9,942 | $2,153,364 |
| 18 | $6,281 | $3,661 | $9,942 | $2,149,702 |
| 19 | $6,270 | $3,672 | $9,942 | $2,146,030 |
| 20 | $6,259 | $3,683 | $9,942 | $2,142,348 |
| 21 | $6,249 | $3,693 | $9,942 | $2,138,655 |
| 22 | $6,238 | $3,704 | $9,942 | $2,134,950 |
| 23 | $6,227 | $3,715 | $9,942 | $2,131,236 |
| 24 | $6,216 | $3,726 | $9,942 | $2,127,510 |
$119,302
$75,301
$44,001
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $6,205 | $3,737 | $9,942 | $2,123,773 |
| 26 | $6,194 | $3,748 | $9,942 | $2,120,026 |
| 27 | $6,183 | $3,758 | $9,942 | $2,116,267 |
| 28 | $6,172 | $3,769 | $9,942 | $2,112,498 |
| 29 | $6,161 | $3,780 | $9,942 | $2,108,717 |
| 30 | $6,150 | $3,791 | $9,942 | $2,104,926 |
| 31 | $6,139 | $3,802 | $9,942 | $2,101,124 |
| 32 | $6,128 | $3,814 | $9,942 | $2,097,310 |
| 33 | $6,117 | $3,825 | $9,942 | $2,093,485 |
| 34 | $6,106 | $3,836 | $9,942 | $2,089,649 |
| 35 | $6,095 | $3,847 | $9,942 | $2,085,802 |
| 36 | $6,084 | $3,858 | $9,942 | $2,081,944 |
$119,302
$73,737
$45,566
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,072 | $3,870 | $9,942 | $2,078,075 |
| 38 | $6,061 | $3,881 | $9,942 | $2,074,194 |
| 39 | $6,050 | $3,892 | $9,942 | $2,070,302 |
| 40 | $6,038 | $3,903 | $9,942 | $2,066,398 |
| 41 | $6,027 | $3,915 | $9,942 | $2,062,483 |
| 42 | $6,016 | $3,926 | $9,942 | $2,058,557 |
| 43 | $6,004 | $3,938 | $9,942 | $2,054,619 |
| 44 | $5,993 | $3,949 | $9,942 | $2,050,670 |
| 45 | $5,981 | $3,961 | $9,942 | $2,046,709 |
| 46 | $5,970 | $3,972 | $9,942 | $2,042,737 |
| 47 | $5,958 | $3,984 | $9,942 | $2,038,753 |
| 48 | $5,946 | $3,995 | $9,942 | $2,034,758 |
$119,302
$72,116
$47,186
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,935 | $4,007 | $9,942 | $2,030,751 |
| 50 | $5,923 | $4,019 | $9,942 | $2,026,732 |
| 51 | $5,911 | $4,031 | $9,942 | $2,022,701 |
| 52 | $5,900 | $4,042 | $9,942 | $2,018,659 |
| 53 | $5,888 | $4,054 | $9,942 | $2,014,605 |
| 54 | $5,876 | $4,066 | $9,942 | $2,010,539 |
| 55 | $5,864 | $4,078 | $9,942 | $2,006,461 |
| 56 | $5,852 | $4,090 | $9,942 | $2,002,372 |
| 57 | $5,840 | $4,102 | $9,942 | $1,998,270 |
| 58 | $5,828 | $4,114 | $9,942 | $1,994,156 |
| 59 | $5,816 | $4,126 | $9,942 | $1,990,031 |
| 60 | $5,804 | $4,138 | $9,942 | $1,985,893 |
$119,302
$70,438
$48,865
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,792 | $4,150 | $9,942 | $1,981,744 |
| 62 | $5,780 | $4,162 | $9,942 | $1,977,582 |
| 63 | $5,768 | $4,174 | $9,942 | $1,973,408 |
| 64 | $5,756 | $4,186 | $9,942 | $1,969,222 |
| 65 | $5,744 | $4,198 | $9,942 | $1,965,023 |
| 66 | $5,731 | $4,211 | $9,942 | $1,960,813 |
| 67 | $5,719 | $4,223 | $9,942 | $1,956,590 |
| 68 | $5,707 | $4,235 | $9,942 | $1,952,355 |
| 69 | $5,694 | $4,247 | $9,942 | $1,948,108 |
| 70 | $5,682 | $4,260 | $9,942 | $1,943,848 |
| 71 | $5,670 | $4,272 | $9,942 | $1,939,575 |
| 72 | $5,657 | $4,285 | $9,942 | $1,935,291 |
$119,302
$68,700
$50,603
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,645 | $4,297 | $9,942 | $1,930,993 |
| 74 | $5,632 | $4,310 | $9,942 | $1,926,684 |
| 75 | $5,619 | $4,322 | $9,942 | $1,922,361 |
| 76 | $5,607 | $4,335 | $9,942 | $1,918,026 |
| 77 | $5,594 | $4,348 | $9,942 | $1,913,679 |
| 78 | $5,582 | $4,360 | $9,942 | $1,909,318 |
| 79 | $5,569 | $4,373 | $9,942 | $1,904,945 |
| 80 | $5,556 | $4,386 | $9,942 | $1,900,560 |
| 81 | $5,543 | $4,399 | $9,942 | $1,896,161 |
| 82 | $5,530 | $4,411 | $9,942 | $1,891,750 |
| 83 | $5,518 | $4,424 | $9,942 | $1,887,325 |
| 84 | $5,505 | $4,437 | $9,942 | $1,882,888 |
$119,302
$66,900
$52,402
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $5,492 | $4,450 | $9,942 | $1,878,438 |
| 86 | $5,479 | $4,463 | $9,942 | $1,873,975 |
| 87 | $5,466 | $4,476 | $9,942 | $1,869,499 |
| 88 | $5,453 | $4,489 | $9,942 | $1,865,010 |
| 89 | $5,440 | $4,502 | $9,942 | $1,860,508 |
| 90 | $5,426 | $4,515 | $9,942 | $1,855,992 |
| 91 | $5,413 | $4,529 | $9,942 | $1,851,464 |
| 92 | $5,400 | $4,542 | $9,942 | $1,846,922 |
| 93 | $5,387 | $4,555 | $9,942 | $1,842,367 |
| 94 | $5,374 | $4,568 | $9,942 | $1,837,799 |
| 95 | $5,360 | $4,582 | $9,942 | $1,833,217 |
| 96 | $5,347 | $4,595 | $9,942 | $1,828,622 |
$119,302
$65,036
$54,266
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,333 | $4,608 | $9,942 | $1,824,014 |
| 98 | $5,320 | $4,622 | $9,942 | $1,819,392 |
| 99 | $5,307 | $4,635 | $9,942 | $1,814,757 |
| 100 | $5,293 | $4,649 | $9,942 | $1,810,108 |
| 101 | $5,279 | $4,662 | $9,942 | $1,805,446 |
| 102 | $5,266 | $4,676 | $9,942 | $1,800,770 |
| 103 | $5,252 | $4,690 | $9,942 | $1,796,080 |
| 104 | $5,239 | $4,703 | $9,942 | $1,791,377 |
| 105 | $5,225 | $4,717 | $9,942 | $1,786,660 |
| 106 | $5,211 | $4,731 | $9,942 | $1,781,929 |
| 107 | $5,197 | $4,745 | $9,942 | $1,777,184 |
| 108 | $5,183 | $4,758 | $9,942 | $1,772,426 |
$119,302
$63,106
$56,196
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,170 | $4,772 | $9,942 | $1,767,654 |
| 110 | $5,156 | $4,786 | $9,942 | $1,762,867 |
| 111 | $5,142 | $4,800 | $9,942 | $1,758,067 |
| 112 | $5,128 | $4,814 | $9,942 | $1,753,253 |
| 113 | $5,114 | $4,828 | $9,942 | $1,748,425 |
| 114 | $5,100 | $4,842 | $9,942 | $1,743,583 |
| 115 | $5,085 | $4,856 | $9,942 | $1,738,726 |
| 116 | $5,071 | $4,871 | $9,942 | $1,733,856 |
| 117 | $5,057 | $4,885 | $9,942 | $1,728,971 |
| 118 | $5,043 | $4,899 | $9,942 | $1,724,072 |
| 119 | $5,029 | $4,913 | $9,942 | $1,719,159 |
| 120 | $5,014 | $4,928 | $9,942 | $1,714,231 |
$119,302
$61,107
$58,195
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,000 | $4,942 | $9,942 | $1,709,289 |
| 122 | $4,985 | $4,956 | $9,942 | $1,704,333 |
| 123 | $4,971 | $4,971 | $9,942 | $1,699,362 |
| 124 | $4,956 | $4,985 | $9,942 | $1,694,376 |
| 125 | $4,942 | $5,000 | $9,942 | $1,689,376 |
| 126 | $4,927 | $5,015 | $9,942 | $1,684,362 |
| 127 | $4,913 | $5,029 | $9,942 | $1,679,333 |
| 128 | $4,898 | $5,044 | $9,942 | $1,674,289 |
| 129 | $4,883 | $5,059 | $9,942 | $1,669,230 |
| 130 | $4,869 | $5,073 | $9,942 | $1,664,157 |
| 131 | $4,854 | $5,088 | $9,942 | $1,659,069 |
| 132 | $4,839 | $5,103 | $9,942 | $1,653,966 |
$119,302
$59,037
$60,265
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,824 | $5,118 | $9,942 | $1,648,848 |
| 134 | $4,809 | $5,133 | $9,942 | $1,643,716 |
| 135 | $4,794 | $5,148 | $9,942 | $1,638,568 |
| 136 | $4,779 | $5,163 | $9,942 | $1,633,405 |
| 137 | $4,764 | $5,178 | $9,942 | $1,628,228 |
| 138 | $4,749 | $5,193 | $9,942 | $1,623,035 |
| 139 | $4,734 | $5,208 | $9,942 | $1,617,827 |
| 140 | $4,719 | $5,223 | $9,942 | $1,612,604 |
| 141 | $4,703 | $5,238 | $9,942 | $1,607,365 |
| 142 | $4,688 | $5,254 | $9,942 | $1,602,111 |
| 143 | $4,673 | $5,269 | $9,942 | $1,596,842 |
| 144 | $4,657 | $5,284 | $9,942 | $1,591,558 |
$119,302
$56,894
$62,408
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,642 | $5,300 | $9,942 | $1,586,258 |
| 146 | $4,627 | $5,315 | $9,942 | $1,580,943 |
| 147 | $4,611 | $5,331 | $9,942 | $1,575,612 |
| 148 | $4,596 | $5,346 | $9,942 | $1,570,266 |
| 149 | $4,580 | $5,362 | $9,942 | $1,564,904 |
| 150 | $4,564 | $5,378 | $9,942 | $1,559,526 |
| 151 | $4,549 | $5,393 | $9,942 | $1,554,133 |
| 152 | $4,533 | $5,409 | $9,942 | $1,548,724 |
| 153 | $4,517 | $5,425 | $9,942 | $1,543,300 |
| 154 | $4,501 | $5,441 | $9,942 | $1,537,859 |
| 155 | $4,485 | $5,456 | $9,942 | $1,532,403 |
| 156 | $4,470 | $5,472 | $9,942 | $1,526,930 |
$119,302
$54,674
$64,628
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,454 | $5,488 | $9,942 | $1,521,442 |
| 158 | $4,438 | $5,504 | $9,942 | $1,515,938 |
| 159 | $4,421 | $5,520 | $9,942 | $1,510,417 |
| 160 | $4,405 | $5,536 | $9,942 | $1,504,881 |
| 161 | $4,389 | $5,553 | $9,942 | $1,499,328 |
| 162 | $4,373 | $5,569 | $9,942 | $1,493,759 |
| 163 | $4,357 | $5,585 | $9,942 | $1,488,174 |
| 164 | $4,341 | $5,601 | $9,942 | $1,482,573 |
| 165 | $4,324 | $5,618 | $9,942 | $1,476,955 |
| 166 | $4,308 | $5,634 | $9,942 | $1,471,321 |
| 167 | $4,291 | $5,650 | $9,942 | $1,465,671 |
| 168 | $4,275 | $5,667 | $9,942 | $1,460,004 |
$119,302
$52,376
$66,926
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,258 | $5,684 | $9,942 | $1,454,320 |
| 170 | $4,242 | $5,700 | $9,942 | $1,448,620 |
| 171 | $4,225 | $5,717 | $9,942 | $1,442,903 |
| 172 | $4,208 | $5,733 | $9,942 | $1,437,170 |
| 173 | $4,192 | $5,750 | $9,942 | $1,431,420 |
| 174 | $4,175 | $5,767 | $9,942 | $1,425,653 |
| 175 | $4,158 | $5,784 | $9,942 | $1,419,869 |
| 176 | $4,141 | $5,801 | $9,942 | $1,414,069 |
| 177 | $4,124 | $5,817 | $9,942 | $1,408,251 |
| 178 | $4,107 | $5,834 | $9,942 | $1,402,417 |
| 179 | $4,090 | $5,851 | $9,942 | $1,396,565 |
| 180 | $4,073 | $5,869 | $9,942 | $1,390,697 |
$119,302
$49,995
$69,307
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,056 | $5,886 | $9,942 | $1,384,811 |
| 182 | $4,039 | $5,903 | $9,942 | $1,378,908 |
| 183 | $4,022 | $5,920 | $9,942 | $1,372,988 |
| 184 | $4,005 | $5,937 | $9,942 | $1,367,051 |
| 185 | $3,987 | $5,955 | $9,942 | $1,361,096 |
| 186 | $3,970 | $5,972 | $9,942 | $1,355,125 |
| 187 | $3,952 | $5,989 | $9,942 | $1,349,135 |
| 188 | $3,935 | $6,007 | $9,942 | $1,343,128 |
| 189 | $3,917 | $6,024 | $9,942 | $1,337,104 |
| 190 | $3,900 | $6,042 | $9,942 | $1,331,062 |
| 191 | $3,882 | $6,060 | $9,942 | $1,325,002 |
| 192 | $3,865 | $6,077 | $9,942 | $1,318,925 |
$119,302
$47,530
$71,772
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,847 | $6,095 | $9,942 | $1,312,830 |
| 194 | $3,829 | $6,113 | $9,942 | $1,306,717 |
| 195 | $3,811 | $6,131 | $9,942 | $1,300,587 |
| 196 | $3,793 | $6,148 | $9,942 | $1,294,438 |
| 197 | $3,775 | $6,166 | $9,942 | $1,288,272 |
| 198 | $3,757 | $6,184 | $9,942 | $1,282,087 |
| 199 | $3,739 | $6,202 | $9,942 | $1,275,885 |
| 200 | $3,721 | $6,221 | $9,942 | $1,269,664 |
| 201 | $3,703 | $6,239 | $9,942 | $1,263,426 |
| 202 | $3,685 | $6,257 | $9,942 | $1,257,169 |
| 203 | $3,667 | $6,275 | $9,942 | $1,250,894 |
| 204 | $3,648 | $6,293 | $9,942 | $1,244,600 |
$119,302
$44,978
$74,325
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,630 | $6,312 | $9,942 | $1,238,289 |
| 206 | $3,612 | $6,330 | $9,942 | $1,231,959 |
| 207 | $3,593 | $6,349 | $9,942 | $1,225,610 |
| 208 | $3,575 | $6,367 | $9,942 | $1,219,243 |
| 209 | $3,556 | $6,386 | $9,942 | $1,212,857 |
| 210 | $3,537 | $6,404 | $9,942 | $1,206,453 |
| 211 | $3,519 | $6,423 | $9,942 | $1,200,030 |
| 212 | $3,500 | $6,442 | $9,942 | $1,193,588 |
| 213 | $3,481 | $6,461 | $9,942 | $1,187,127 |
| 214 | $3,462 | $6,479 | $9,942 | $1,180,648 |
| 215 | $3,444 | $6,498 | $9,942 | $1,174,150 |
| 216 | $3,425 | $6,517 | $9,942 | $1,167,632 |
$119,302
$42,334
$76,968
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,406 | $6,536 | $9,942 | $1,161,096 |
| 218 | $3,387 | $6,555 | $9,942 | $1,154,541 |
| 219 | $3,367 | $6,574 | $9,942 | $1,147,966 |
| 220 | $3,348 | $6,594 | $9,942 | $1,141,373 |
| 221 | $3,329 | $6,613 | $9,942 | $1,134,760 |
| 222 | $3,310 | $6,632 | $9,942 | $1,128,128 |
| 223 | $3,290 | $6,651 | $9,942 | $1,121,476 |
| 224 | $3,271 | $6,671 | $9,942 | $1,114,805 |
| 225 | $3,252 | $6,690 | $9,942 | $1,108,115 |
| 226 | $3,232 | $6,710 | $9,942 | $1,101,405 |
| 227 | $3,212 | $6,729 | $9,942 | $1,094,676 |
| 228 | $3,193 | $6,749 | $9,942 | $1,087,927 |
$119,302
$39,597
$79,706
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,173 | $6,769 | $9,942 | $1,081,158 |
| 230 | $3,153 | $6,788 | $9,942 | $1,074,370 |
| 231 | $3,134 | $6,808 | $9,942 | $1,067,561 |
| 232 | $3,114 | $6,828 | $9,942 | $1,060,733 |
| 233 | $3,094 | $6,848 | $9,942 | $1,053,885 |
| 234 | $3,074 | $6,868 | $9,942 | $1,047,017 |
| 235 | $3,054 | $6,888 | $9,942 | $1,040,129 |
| 236 | $3,034 | $6,908 | $9,942 | $1,033,221 |
| 237 | $3,014 | $6,928 | $9,942 | $1,026,293 |
| 238 | $2,993 | $6,948 | $9,942 | $1,019,344 |
| 239 | $2,973 | $6,969 | $9,942 | $1,012,375 |
| 240 | $2,953 | $6,989 | $9,942 | $1,005,386 |
$119,302
$36,762
$82,540
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,932 | $7,009 | $9,942 | $998,377 |
| 242 | $2,912 | $7,030 | $9,942 | $991,347 |
| 243 | $2,891 | $7,050 | $9,942 | $984,296 |
| 244 | $2,871 | $7,071 | $9,942 | $977,225 |
| 245 | $2,850 | $7,092 | $9,942 | $970,134 |
| 246 | $2,830 | $7,112 | $9,942 | $963,022 |
| 247 | $2,809 | $7,133 | $9,942 | $955,889 |
| 248 | $2,788 | $7,154 | $9,942 | $948,735 |
| 249 | $2,767 | $7,175 | $9,942 | $941,560 |
| 250 | $2,746 | $7,196 | $9,942 | $934,364 |
| 251 | $2,725 | $7,217 | $9,942 | $927,148 |
| 252 | $2,704 | $7,238 | $9,942 | $919,910 |
$119,302
$33,826
$85,476
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,683 | $7,259 | $9,942 | $912,651 |
| 254 | $2,662 | $7,280 | $9,942 | $905,371 |
| 255 | $2,641 | $7,301 | $9,942 | $898,070 |
| 256 | $2,619 | $7,322 | $9,942 | $890,748 |
| 257 | $2,598 | $7,344 | $9,942 | $883,404 |
| 258 | $2,577 | $7,365 | $9,942 | $876,039 |
| 259 | $2,555 | $7,387 | $9,942 | $868,652 |
| 260 | $2,534 | $7,408 | $9,942 | $861,244 |
| 261 | $2,512 | $7,430 | $9,942 | $853,814 |
| 262 | $2,490 | $7,452 | $9,942 | $846,362 |
| 263 | $2,469 | $7,473 | $9,942 | $838,889 |
| 264 | $2,447 | $7,495 | $9,942 | $831,394 |
$119,302
$30,786
$88,516
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,425 | $7,517 | $9,942 | $823,877 |
| 266 | $2,403 | $7,539 | $9,942 | $816,338 |
| 267 | $2,381 | $7,561 | $9,942 | $808,777 |
| 268 | $2,359 | $7,583 | $9,942 | $801,194 |
| 269 | $2,337 | $7,605 | $9,942 | $793,589 |
| 270 | $2,315 | $7,627 | $9,942 | $785,962 |
| 271 | $2,292 | $7,649 | $9,942 | $778,312 |
| 272 | $2,270 | $7,672 | $9,942 | $770,641 |
| 273 | $2,248 | $7,694 | $9,942 | $762,947 |
| 274 | $2,225 | $7,717 | $9,942 | $755,230 |
| 275 | $2,203 | $7,739 | $9,942 | $747,491 |
| 276 | $2,180 | $7,762 | $9,942 | $739,729 |
$119,302
$27,638
$91,665
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,158 | $7,784 | $9,942 | $731,945 |
| 278 | $2,135 | $7,807 | $9,942 | $724,138 |
| 279 | $2,112 | $7,830 | $9,942 | $716,308 |
| 280 | $2,089 | $7,853 | $9,942 | $708,455 |
| 281 | $2,066 | $7,876 | $9,942 | $700,580 |
| 282 | $2,043 | $7,898 | $9,942 | $692,681 |
| 283 | $2,020 | $7,922 | $9,942 | $684,760 |
| 284 | $1,997 | $7,945 | $9,942 | $676,815 |
| 285 | $1,974 | $7,968 | $9,942 | $668,847 |
| 286 | $1,951 | $7,991 | $9,942 | $660,856 |
| 287 | $1,927 | $8,014 | $9,942 | $652,842 |
| 288 | $1,904 | $8,038 | $9,942 | $644,804 |
$119,302
$24,377
$94,925
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,881 | $8,061 | $9,942 | $636,743 |
| 290 | $1,857 | $8,085 | $9,942 | $628,658 |
| 291 | $1,834 | $8,108 | $9,942 | $620,550 |
| 292 | $1,810 | $8,132 | $9,942 | $612,418 |
| 293 | $1,786 | $8,156 | $9,942 | $604,263 |
| 294 | $1,762 | $8,179 | $9,942 | $596,083 |
| 295 | $1,739 | $8,203 | $9,942 | $587,880 |
| 296 | $1,715 | $8,227 | $9,942 | $579,653 |
| 297 | $1,691 | $8,251 | $9,942 | $571,402 |
| 298 | $1,667 | $8,275 | $9,942 | $563,126 |
| 299 | $1,642 | $8,299 | $9,942 | $554,827 |
| 300 | $1,618 | $8,324 | $9,942 | $546,503 |
$119,302
$21,001
$98,301
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,594 | $8,348 | $9,942 | $538,155 |
| 302 | $1,570 | $8,372 | $9,942 | $529,783 |
| 303 | $1,545 | $8,397 | $9,942 | $521,387 |
| 304 | $1,521 | $8,421 | $9,942 | $512,965 |
| 305 | $1,496 | $8,446 | $9,942 | $504,520 |
| 306 | $1,472 | $8,470 | $9,942 | $496,049 |
| 307 | $1,447 | $8,495 | $9,942 | $487,554 |
| 308 | $1,422 | $8,520 | $9,942 | $479,035 |
| 309 | $1,397 | $8,545 | $9,942 | $470,490 |
| 310 | $1,372 | $8,570 | $9,942 | $461,920 |
| 311 | $1,347 | $8,595 | $9,942 | $453,326 |
| 312 | $1,322 | $8,620 | $9,942 | $444,706 |
$119,302
$17,505
$101,797
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,297 | $8,645 | $9,942 | $436,061 |
| 314 | $1,272 | $8,670 | $9,942 | $427,391 |
| 315 | $1,247 | $8,695 | $9,942 | $418,696 |
| 316 | $1,221 | $8,721 | $9,942 | $409,975 |
| 317 | $1,196 | $8,746 | $9,942 | $401,229 |
| 318 | $1,170 | $8,772 | $9,942 | $392,458 |
| 319 | $1,145 | $8,797 | $9,942 | $383,660 |
| 320 | $1,119 | $8,823 | $9,942 | $374,838 |
| 321 | $1,093 | $8,849 | $9,942 | $365,989 |
| 322 | $1,067 | $8,874 | $9,942 | $357,115 |
| 323 | $1,042 | $8,900 | $9,942 | $348,214 |
| 324 | $1,016 | $8,926 | $9,942 | $339,288 |
$119,302
$13,884
$105,418
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $990 | $8,952 | $9,942 | $330,336 |
| 326 | $963 | $8,978 | $9,942 | $321,358 |
| 327 | $937 | $9,005 | $9,942 | $312,353 |
| 328 | $911 | $9,031 | $9,942 | $303,322 |
| 329 | $885 | $9,057 | $9,942 | $294,265 |
| 330 | $858 | $9,084 | $9,942 | $285,181 |
| 331 | $832 | $9,110 | $9,942 | $276,071 |
| 332 | $805 | $9,137 | $9,942 | $266,935 |
| 333 | $779 | $9,163 | $9,942 | $257,771 |
| 334 | $752 | $9,190 | $9,942 | $248,581 |
| 335 | $725 | $9,217 | $9,942 | $239,365 |
| 336 | $698 | $9,244 | $9,942 | $230,121 |
$119,302
$10,135
$109,167
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $671 | $9,271 | $9,942 | $220,850 |
| 338 | $644 | $9,298 | $9,942 | $211,553 |
| 339 | $617 | $9,325 | $9,942 | $202,228 |
| 340 | $590 | $9,352 | $9,942 | $192,876 |
| 341 | $563 | $9,379 | $9,942 | $183,496 |
| 342 | $535 | $9,407 | $9,942 | $174,090 |
| 343 | $508 | $9,434 | $9,942 | $164,656 |
| 344 | $480 | $9,462 | $9,942 | $155,194 |
| 345 | $453 | $9,489 | $9,942 | $145,705 |
| 346 | $425 | $9,517 | $9,942 | $136,188 |
| 347 | $397 | $9,545 | $9,942 | $126,643 |
| 348 | $369 | $9,572 | $9,942 | $117,071 |
$119,302
$6,252
$113,050
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $341 | $9,600 | $9,942 | $107,470 |
| 350 | $313 | $9,628 | $9,942 | $97,842 |
| 351 | $285 | $9,656 | $9,942 | $88,186 |
| 352 | $257 | $9,685 | $9,942 | $78,501 |
| 353 | $229 | $9,713 | $9,942 | $68,788 |
| 354 | $201 | $9,741 | $9,942 | $59,047 |
| 355 | $172 | $9,770 | $9,942 | $49,277 |
| 356 | $144 | $9,798 | $9,942 | $39,479 |
| 357 | $115 | $9,827 | $9,942 | $29,652 |
| 358 | $86 | $9,855 | $9,942 | $19,797 |
| 359 | $58 | $9,884 | $9,942 | $9,913 |
| 360 | $29 | $9,913 | $9,942 | $0 |
$119,302
$2,231
$117,071
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。
