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
$720 萬
$830 萬
686 呎
@12,391
895 呎
@9,497
$850 萬
$900 萬
$880 萬
$730 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $13,940 | $10,712 | $8,778 | $7,492 |
| 1.500 | $14,458 | $11,239 | $9,315 | $8,039 |
| 2.000 | $14,989 | $11,783 | $9,872 | $8,609 |
| 2.500 | $15,531 | $12,342 | $10,449 | $9,203 |
| 3.000 | $16,085 | $12,918 | $11,045 | $9,820 |
| 3.250 | $16,367 | $13,211 | $11,351 | $10,137 |
| 3.500 | $16,651 | $13,508 | $11,661 | $10,459 |
| 4.000 | $17,229 | $14,114 | $12,294 | $11,120 |
| 4.500 | $17,818 | $14,736 | $12,946 | $11,802 |
| 5.000 | $18,419 | $15,372 | $13,616 | $12,504 |
| 5.500 | $19,032 | $16,022 | $14,303 | $13,225 |
| 6.000 | $19,655 | $16,687 | $15,007 | $13,965 |
每月供款$10,137
30年
$2,329,200
$1,320,058
$3,649,258
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $6,308 | $3,829 | $10,137 | $2,325,371 |
| 2 | $6,298 | $3,839 | $10,137 | $2,321,532 |
| 3 | $6,287 | $3,849 | $10,137 | $2,317,683 |
| 4 | $6,277 | $3,860 | $10,137 | $2,313,823 |
| 5 | $6,267 | $3,870 | $10,137 | $2,309,953 |
| 6 | $6,256 | $3,881 | $10,137 | $2,306,072 |
| 7 | $6,246 | $3,891 | $10,137 | $2,302,181 |
| 8 | $6,235 | $3,902 | $10,137 | $2,298,279 |
| 9 | $6,225 | $3,912 | $10,137 | $2,294,367 |
| 10 | $6,214 | $3,923 | $10,137 | $2,290,444 |
| 11 | $6,203 | $3,934 | $10,137 | $2,286,511 |
| 12 | $6,193 | $3,944 | $10,137 | $2,282,567 |
$121,642
$75,008
$46,633
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $6,182 | $3,955 | $10,137 | $2,278,612 |
| 14 | $6,171 | $3,966 | $10,137 | $2,274,646 |
| 15 | $6,160 | $3,976 | $10,137 | $2,270,670 |
| 16 | $6,150 | $3,987 | $10,137 | $2,266,683 |
| 17 | $6,139 | $3,998 | $10,137 | $2,262,685 |
| 18 | $6,128 | $4,009 | $10,137 | $2,258,676 |
| 19 | $6,117 | $4,020 | $10,137 | $2,254,656 |
| 20 | $6,106 | $4,030 | $10,137 | $2,250,626 |
| 21 | $6,095 | $4,041 | $10,137 | $2,246,585 |
| 22 | $6,084 | $4,052 | $10,137 | $2,242,532 |
| 23 | $6,074 | $4,063 | $10,137 | $2,238,469 |
| 24 | $6,063 | $4,074 | $10,137 | $2,234,395 |
$121,642
$73,470
$48,172
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $6,051 | $4,085 | $10,137 | $2,230,309 |
| 26 | $6,040 | $4,096 | $10,137 | $2,226,213 |
| 27 | $6,029 | $4,107 | $10,137 | $2,222,105 |
| 28 | $6,018 | $4,119 | $10,137 | $2,217,987 |
| 29 | $6,007 | $4,130 | $10,137 | $2,213,857 |
| 30 | $5,996 | $4,141 | $10,137 | $2,209,716 |
| 31 | $5,985 | $4,152 | $10,137 | $2,205,564 |
| 32 | $5,973 | $4,163 | $10,137 | $2,201,400 |
| 33 | $5,962 | $4,175 | $10,137 | $2,197,226 |
| 34 | $5,951 | $4,186 | $10,137 | $2,193,040 |
| 35 | $5,939 | $4,197 | $10,137 | $2,188,842 |
| 36 | $5,928 | $4,209 | $10,137 | $2,184,634 |
$121,642
$71,881
$49,761
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,917 | $4,220 | $10,137 | $2,180,414 |
| 38 | $5,905 | $4,232 | $10,137 | $2,176,182 |
| 39 | $5,894 | $4,243 | $10,137 | $2,171,939 |
| 40 | $5,882 | $4,254 | $10,137 | $2,167,685 |
| 41 | $5,871 | $4,266 | $10,137 | $2,163,419 |
| 42 | $5,859 | $4,278 | $10,137 | $2,159,141 |
| 43 | $5,848 | $4,289 | $10,137 | $2,154,852 |
| 44 | $5,836 | $4,301 | $10,137 | $2,150,551 |
| 45 | $5,824 | $4,312 | $10,137 | $2,146,239 |
| 46 | $5,813 | $4,324 | $10,137 | $2,141,915 |
| 47 | $5,801 | $4,336 | $10,137 | $2,137,579 |
| 48 | $5,789 | $4,348 | $10,137 | $2,133,231 |
$121,642
$70,239
$51,403
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,778 | $4,359 | $10,137 | $2,128,872 |
| 50 | $5,766 | $4,371 | $10,137 | $2,124,501 |
| 51 | $5,754 | $4,383 | $10,137 | $2,120,118 |
| 52 | $5,742 | $4,395 | $10,137 | $2,115,723 |
| 53 | $5,730 | $4,407 | $10,137 | $2,111,316 |
| 54 | $5,718 | $4,419 | $10,137 | $2,106,898 |
| 55 | $5,706 | $4,431 | $10,137 | $2,102,467 |
| 56 | $5,694 | $4,443 | $10,137 | $2,098,024 |
| 57 | $5,682 | $4,455 | $10,137 | $2,093,570 |
| 58 | $5,670 | $4,467 | $10,137 | $2,089,103 |
| 59 | $5,658 | $4,479 | $10,137 | $2,084,624 |
| 60 | $5,646 | $4,491 | $10,137 | $2,080,133 |
$121,642
$68,544
$53,098
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,634 | $4,503 | $10,137 | $2,075,630 |
| 62 | $5,621 | $4,515 | $10,137 | $2,071,115 |
| 63 | $5,609 | $4,528 | $10,137 | $2,066,587 |
| 64 | $5,597 | $4,540 | $10,137 | $2,062,047 |
| 65 | $5,585 | $4,552 | $10,137 | $2,057,495 |
| 66 | $5,572 | $4,564 | $10,137 | $2,052,931 |
| 67 | $5,560 | $4,577 | $10,137 | $2,048,354 |
| 68 | $5,548 | $4,589 | $10,137 | $2,043,765 |
| 69 | $5,535 | $4,602 | $10,137 | $2,039,163 |
| 70 | $5,523 | $4,614 | $10,137 | $2,034,549 |
| 71 | $5,510 | $4,627 | $10,137 | $2,029,922 |
| 72 | $5,498 | $4,639 | $10,137 | $2,025,283 |
$121,642
$66,792
$54,850
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,485 | $4,652 | $10,137 | $2,020,631 |
| 74 | $5,473 | $4,664 | $10,137 | $2,015,967 |
| 75 | $5,460 | $4,677 | $10,137 | $2,011,290 |
| 76 | $5,447 | $4,690 | $10,137 | $2,006,601 |
| 77 | $5,435 | $4,702 | $10,137 | $2,001,898 |
| 78 | $5,422 | $4,715 | $10,137 | $1,997,183 |
| 79 | $5,409 | $4,728 | $10,137 | $1,992,456 |
| 80 | $5,396 | $4,741 | $10,137 | $1,987,715 |
| 81 | $5,383 | $4,753 | $10,137 | $1,982,962 |
| 82 | $5,371 | $4,766 | $10,137 | $1,978,195 |
| 83 | $5,358 | $4,779 | $10,137 | $1,973,416 |
| 84 | $5,345 | $4,792 | $10,137 | $1,968,624 |
$121,642
$64,983
$56,659
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $5,332 | $4,805 | $10,137 | $1,963,819 |
| 86 | $5,319 | $4,818 | $10,137 | $1,959,001 |
| 87 | $5,306 | $4,831 | $10,137 | $1,954,169 |
| 88 | $5,293 | $4,844 | $10,137 | $1,949,325 |
| 89 | $5,279 | $4,857 | $10,137 | $1,944,468 |
| 90 | $5,266 | $4,871 | $10,137 | $1,939,597 |
| 91 | $5,253 | $4,884 | $10,137 | $1,934,713 |
| 92 | $5,240 | $4,897 | $10,137 | $1,929,816 |
| 93 | $5,227 | $4,910 | $10,137 | $1,924,906 |
| 94 | $5,213 | $4,924 | $10,137 | $1,919,983 |
| 95 | $5,200 | $4,937 | $10,137 | $1,915,046 |
| 96 | $5,187 | $4,950 | $10,137 | $1,910,096 |
$121,642
$63,114
$58,528
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,173 | $4,964 | $10,137 | $1,905,132 |
| 98 | $5,160 | $4,977 | $10,137 | $1,900,155 |
| 99 | $5,146 | $4,991 | $10,137 | $1,895,164 |
| 100 | $5,133 | $5,004 | $10,137 | $1,890,160 |
| 101 | $5,119 | $5,018 | $10,137 | $1,885,143 |
| 102 | $5,106 | $5,031 | $10,137 | $1,880,111 |
| 103 | $5,092 | $5,045 | $10,137 | $1,875,066 |
| 104 | $5,078 | $5,059 | $10,137 | $1,870,008 |
| 105 | $5,065 | $5,072 | $10,137 | $1,864,936 |
| 106 | $5,051 | $5,086 | $10,137 | $1,859,850 |
| 107 | $5,037 | $5,100 | $10,137 | $1,854,750 |
| 108 | $5,023 | $5,114 | $10,137 | $1,849,636 |
$121,642
$61,183
$60,459
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,009 | $5,127 | $10,137 | $1,844,509 |
| 110 | $4,996 | $5,141 | $10,137 | $1,839,368 |
| 111 | $4,982 | $5,155 | $10,137 | $1,834,213 |
| 112 | $4,968 | $5,169 | $10,137 | $1,829,043 |
| 113 | $4,954 | $5,183 | $10,137 | $1,823,860 |
| 114 | $4,940 | $5,197 | $10,137 | $1,818,663 |
| 115 | $4,926 | $5,211 | $10,137 | $1,813,452 |
| 116 | $4,911 | $5,225 | $10,137 | $1,808,226 |
| 117 | $4,897 | $5,240 | $10,137 | $1,802,987 |
| 118 | $4,883 | $5,254 | $10,137 | $1,797,733 |
| 119 | $4,869 | $5,268 | $10,137 | $1,792,465 |
| 120 | $4,855 | $5,282 | $10,137 | $1,787,183 |
$121,642
$59,188
$62,454
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,840 | $5,297 | $10,137 | $1,781,886 |
| 122 | $4,826 | $5,311 | $10,137 | $1,776,575 |
| 123 | $4,812 | $5,325 | $10,137 | $1,771,250 |
| 124 | $4,797 | $5,340 | $10,137 | $1,765,911 |
| 125 | $4,783 | $5,354 | $10,137 | $1,760,556 |
| 126 | $4,768 | $5,369 | $10,137 | $1,755,188 |
| 127 | $4,754 | $5,383 | $10,137 | $1,749,805 |
| 128 | $4,739 | $5,398 | $10,137 | $1,744,407 |
| 129 | $4,724 | $5,412 | $10,137 | $1,738,994 |
| 130 | $4,710 | $5,427 | $10,137 | $1,733,567 |
| 131 | $4,695 | $5,442 | $10,137 | $1,728,126 |
| 132 | $4,680 | $5,456 | $10,137 | $1,722,669 |
$121,642
$57,128
$64,514
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,666 | $5,471 | $10,137 | $1,717,198 |
| 134 | $4,651 | $5,486 | $10,137 | $1,711,712 |
| 135 | $4,636 | $5,501 | $10,137 | $1,706,211 |
| 136 | $4,621 | $5,516 | $10,137 | $1,700,695 |
| 137 | $4,606 | $5,531 | $10,137 | $1,695,164 |
| 138 | $4,591 | $5,546 | $10,137 | $1,689,618 |
| 139 | $4,576 | $5,561 | $10,137 | $1,684,058 |
| 140 | $4,561 | $5,576 | $10,137 | $1,678,482 |
| 141 | $4,546 | $5,591 | $10,137 | $1,672,891 |
| 142 | $4,531 | $5,606 | $10,137 | $1,667,285 |
| 143 | $4,516 | $5,621 | $10,137 | $1,661,664 |
| 144 | $4,500 | $5,636 | $10,137 | $1,656,027 |
$121,642
$55,000
$66,642
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,485 | $5,652 | $10,137 | $1,650,375 |
| 146 | $4,470 | $5,667 | $10,137 | $1,644,708 |
| 147 | $4,454 | $5,682 | $10,137 | $1,639,026 |
| 148 | $4,439 | $5,698 | $10,137 | $1,633,328 |
| 149 | $4,424 | $5,713 | $10,137 | $1,627,615 |
| 150 | $4,408 | $5,729 | $10,137 | $1,621,886 |
| 151 | $4,393 | $5,744 | $10,137 | $1,616,142 |
| 152 | $4,377 | $5,760 | $10,137 | $1,610,382 |
| 153 | $4,361 | $5,775 | $10,137 | $1,604,607 |
| 154 | $4,346 | $5,791 | $10,137 | $1,598,816 |
| 155 | $4,330 | $5,807 | $10,137 | $1,593,009 |
| 156 | $4,314 | $5,822 | $10,137 | $1,587,187 |
$121,642
$52,801
$68,840
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,299 | $5,838 | $10,137 | $1,581,348 |
| 158 | $4,283 | $5,854 | $10,137 | $1,575,494 |
| 159 | $4,267 | $5,870 | $10,137 | $1,569,625 |
| 160 | $4,251 | $5,886 | $10,137 | $1,563,739 |
| 161 | $4,235 | $5,902 | $10,137 | $1,557,837 |
| 162 | $4,219 | $5,918 | $10,137 | $1,551,919 |
| 163 | $4,203 | $5,934 | $10,137 | $1,545,986 |
| 164 | $4,187 | $5,950 | $10,137 | $1,540,036 |
| 165 | $4,171 | $5,966 | $10,137 | $1,534,070 |
| 166 | $4,155 | $5,982 | $10,137 | $1,528,088 |
| 167 | $4,139 | $5,998 | $10,137 | $1,522,090 |
| 168 | $4,122 | $6,014 | $10,137 | $1,516,075 |
$121,642
$50,531
$71,111
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,106 | $6,031 | $10,137 | $1,510,044 |
| 170 | $4,090 | $6,047 | $10,137 | $1,503,997 |
| 171 | $4,073 | $6,063 | $10,137 | $1,497,934 |
| 172 | $4,057 | $6,080 | $10,137 | $1,491,854 |
| 173 | $4,040 | $6,096 | $10,137 | $1,485,757 |
| 174 | $4,024 | $6,113 | $10,137 | $1,479,645 |
| 175 | $4,007 | $6,129 | $10,137 | $1,473,515 |
| 176 | $3,991 | $6,146 | $10,137 | $1,467,369 |
| 177 | $3,974 | $6,163 | $10,137 | $1,461,206 |
| 178 | $3,957 | $6,179 | $10,137 | $1,455,027 |
| 179 | $3,941 | $6,196 | $10,137 | $1,448,831 |
| 180 | $3,924 | $6,213 | $10,137 | $1,442,618 |
$121,642
$48,185
$73,457
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,907 | $6,230 | $10,137 | $1,436,388 |
| 182 | $3,890 | $6,247 | $10,137 | $1,430,142 |
| 183 | $3,873 | $6,264 | $10,137 | $1,423,878 |
| 184 | $3,856 | $6,280 | $10,137 | $1,417,598 |
| 185 | $3,839 | $6,297 | $10,137 | $1,411,300 |
| 186 | $3,822 | $6,315 | $10,137 | $1,404,986 |
| 187 | $3,805 | $6,332 | $10,137 | $1,398,654 |
| 188 | $3,788 | $6,349 | $10,137 | $1,392,305 |
| 189 | $3,771 | $6,366 | $10,137 | $1,385,939 |
| 190 | $3,754 | $6,383 | $10,137 | $1,379,556 |
| 191 | $3,736 | $6,401 | $10,137 | $1,373,155 |
| 192 | $3,719 | $6,418 | $10,137 | $1,366,737 |
$121,642
$45,761
$75,881
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,702 | $6,435 | $10,137 | $1,360,302 |
| 194 | $3,684 | $6,453 | $10,137 | $1,353,849 |
| 195 | $3,667 | $6,470 | $10,137 | $1,347,379 |
| 196 | $3,649 | $6,488 | $10,137 | $1,340,892 |
| 197 | $3,632 | $6,505 | $10,137 | $1,334,386 |
| 198 | $3,614 | $6,523 | $10,137 | $1,327,864 |
| 199 | $3,596 | $6,541 | $10,137 | $1,321,323 |
| 200 | $3,579 | $6,558 | $10,137 | $1,314,765 |
| 201 | $3,561 | $6,576 | $10,137 | $1,308,189 |
| 202 | $3,543 | $6,594 | $10,137 | $1,301,595 |
| 203 | $3,525 | $6,612 | $10,137 | $1,294,983 |
| 204 | $3,507 | $6,630 | $10,137 | $1,288,354 |
$121,642
$43,258
$78,384
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,489 | $6,648 | $10,137 | $1,281,706 |
| 206 | $3,471 | $6,666 | $10,137 | $1,275,041 |
| 207 | $3,453 | $6,684 | $10,137 | $1,268,357 |
| 208 | $3,435 | $6,702 | $10,137 | $1,261,655 |
| 209 | $3,417 | $6,720 | $10,137 | $1,254,936 |
| 210 | $3,399 | $6,738 | $10,137 | $1,248,197 |
| 211 | $3,381 | $6,756 | $10,137 | $1,241,441 |
| 212 | $3,362 | $6,775 | $10,137 | $1,234,667 |
| 213 | $3,344 | $6,793 | $10,137 | $1,227,874 |
| 214 | $3,325 | $6,811 | $10,137 | $1,221,062 |
| 215 | $3,307 | $6,830 | $10,137 | $1,214,233 |
| 216 | $3,289 | $6,848 | $10,137 | $1,207,384 |
$121,642
$40,672
$80,969
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,270 | $6,867 | $10,137 | $1,200,517 |
| 218 | $3,251 | $6,885 | $10,137 | $1,193,632 |
| 219 | $3,233 | $6,904 | $10,137 | $1,186,728 |
| 220 | $3,214 | $6,923 | $10,137 | $1,179,805 |
| 221 | $3,195 | $6,942 | $10,137 | $1,172,864 |
| 222 | $3,177 | $6,960 | $10,137 | $1,165,903 |
| 223 | $3,158 | $6,979 | $10,137 | $1,158,924 |
| 224 | $3,139 | $6,998 | $10,137 | $1,151,926 |
| 225 | $3,120 | $7,017 | $10,137 | $1,144,909 |
| 226 | $3,101 | $7,036 | $10,137 | $1,137,873 |
| 227 | $3,082 | $7,055 | $10,137 | $1,130,818 |
| 228 | $3,063 | $7,074 | $10,137 | $1,123,744 |
$121,642
$38,001
$83,641
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,043 | $7,093 | $10,137 | $1,116,650 |
| 230 | $3,024 | $7,113 | $10,137 | $1,109,538 |
| 231 | $3,005 | $7,132 | $10,137 | $1,102,406 |
| 232 | $2,986 | $7,151 | $10,137 | $1,095,255 |
| 233 | $2,966 | $7,171 | $10,137 | $1,088,084 |
| 234 | $2,947 | $7,190 | $10,137 | $1,080,894 |
| 235 | $2,927 | $7,209 | $10,137 | $1,073,685 |
| 236 | $2,908 | $7,229 | $10,137 | $1,066,456 |
| 237 | $2,888 | $7,249 | $10,137 | $1,059,208 |
| 238 | $2,869 | $7,268 | $10,137 | $1,051,939 |
| 239 | $2,849 | $7,288 | $10,137 | $1,044,652 |
| 240 | $2,829 | $7,308 | $10,137 | $1,037,344 |
$121,642
$35,242
$86,400
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,809 | $7,327 | $10,137 | $1,030,017 |
| 242 | $2,790 | $7,347 | $10,137 | $1,022,670 |
| 243 | $2,770 | $7,367 | $10,137 | $1,015,302 |
| 244 | $2,750 | $7,387 | $10,137 | $1,007,915 |
| 245 | $2,730 | $7,407 | $10,137 | $1,000,508 |
| 246 | $2,710 | $7,427 | $10,137 | $993,081 |
| 247 | $2,690 | $7,447 | $10,137 | $985,634 |
| 248 | $2,669 | $7,467 | $10,137 | $978,167 |
| 249 | $2,649 | $7,488 | $10,137 | $970,679 |
| 250 | $2,629 | $7,508 | $10,137 | $963,171 |
| 251 | $2,609 | $7,528 | $10,137 | $955,643 |
| 252 | $2,588 | $7,549 | $10,137 | $948,094 |
$121,642
$32,392
$89,250
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,568 | $7,569 | $10,137 | $940,525 |
| 254 | $2,547 | $7,590 | $10,137 | $932,936 |
| 255 | $2,527 | $7,610 | $10,137 | $925,325 |
| 256 | $2,506 | $7,631 | $10,137 | $917,695 |
| 257 | $2,485 | $7,651 | $10,137 | $910,043 |
| 258 | $2,465 | $7,672 | $10,137 | $902,371 |
| 259 | $2,444 | $7,693 | $10,137 | $894,678 |
| 260 | $2,423 | $7,714 | $10,137 | $886,965 |
| 261 | $2,402 | $7,735 | $10,137 | $879,230 |
| 262 | $2,381 | $7,756 | $10,137 | $871,474 |
| 263 | $2,360 | $7,777 | $10,137 | $863,698 |
| 264 | $2,339 | $7,798 | $10,137 | $855,900 |
$121,642
$29,448
$92,194
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,318 | $7,819 | $10,137 | $848,081 |
| 266 | $2,297 | $7,840 | $10,137 | $840,241 |
| 267 | $2,276 | $7,861 | $10,137 | $832,380 |
| 268 | $2,254 | $7,882 | $10,137 | $824,498 |
| 269 | $2,233 | $7,904 | $10,137 | $816,594 |
| 270 | $2,212 | $7,925 | $10,137 | $808,669 |
| 271 | $2,190 | $7,947 | $10,137 | $800,722 |
| 272 | $2,169 | $7,968 | $10,137 | $792,754 |
| 273 | $2,147 | $7,990 | $10,137 | $784,764 |
| 274 | $2,125 | $8,011 | $10,137 | $776,753 |
| 275 | $2,104 | $8,033 | $10,137 | $768,720 |
| 276 | $2,082 | $8,055 | $10,137 | $760,665 |
$121,642
$26,406
$95,235
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,060 | $8,077 | $10,137 | $752,588 |
| 278 | $2,038 | $8,099 | $10,137 | $744,489 |
| 279 | $2,016 | $8,121 | $10,137 | $736,369 |
| 280 | $1,994 | $8,142 | $10,137 | $728,226 |
| 281 | $1,972 | $8,165 | $10,137 | $720,062 |
| 282 | $1,950 | $8,187 | $10,137 | $711,875 |
| 283 | $1,928 | $8,209 | $10,137 | $703,666 |
| 284 | $1,906 | $8,231 | $10,137 | $695,435 |
| 285 | $1,883 | $8,253 | $10,137 | $687,182 |
| 286 | $1,861 | $8,276 | $10,137 | $678,906 |
| 287 | $1,839 | $8,298 | $10,137 | $670,608 |
| 288 | $1,816 | $8,321 | $10,137 | $662,288 |
$121,642
$23,265
$98,377
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,794 | $8,343 | $10,137 | $653,944 |
| 290 | $1,771 | $8,366 | $10,137 | $645,579 |
| 291 | $1,748 | $8,388 | $10,137 | $637,190 |
| 292 | $1,726 | $8,411 | $10,137 | $628,779 |
| 293 | $1,703 | $8,434 | $10,137 | $620,345 |
| 294 | $1,680 | $8,457 | $10,137 | $611,889 |
| 295 | $1,657 | $8,480 | $10,137 | $603,409 |
| 296 | $1,634 | $8,503 | $10,137 | $594,906 |
| 297 | $1,611 | $8,526 | $10,137 | $586,381 |
| 298 | $1,588 | $8,549 | $10,137 | $577,832 |
| 299 | $1,565 | $8,572 | $10,137 | $569,260 |
| 300 | $1,542 | $8,595 | $10,137 | $560,665 |
$121,642
$20,019
$101,622
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,518 | $8,618 | $10,137 | $552,047 |
| 302 | $1,495 | $8,642 | $10,137 | $543,405 |
| 303 | $1,472 | $8,665 | $10,137 | $534,740 |
| 304 | $1,448 | $8,689 | $10,137 | $526,051 |
| 305 | $1,425 | $8,712 | $10,137 | $517,339 |
| 306 | $1,401 | $8,736 | $10,137 | $508,604 |
| 307 | $1,377 | $8,759 | $10,137 | $499,844 |
| 308 | $1,354 | $8,783 | $10,137 | $491,061 |
| 309 | $1,330 | $8,807 | $10,137 | $482,254 |
| 310 | $1,306 | $8,831 | $10,137 | $473,423 |
| 311 | $1,282 | $8,855 | $10,137 | $464,569 |
| 312 | $1,258 | $8,879 | $10,137 | $455,690 |
$121,642
$16,667
$104,975
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,234 | $8,903 | $10,137 | $446,788 |
| 314 | $1,210 | $8,927 | $10,137 | $437,861 |
| 315 | $1,186 | $8,951 | $10,137 | $428,910 |
| 316 | $1,162 | $8,975 | $10,137 | $419,935 |
| 317 | $1,137 | $9,000 | $10,137 | $410,935 |
| 318 | $1,113 | $9,024 | $10,137 | $401,911 |
| 319 | $1,089 | $9,048 | $10,137 | $392,863 |
| 320 | $1,064 | $9,073 | $10,137 | $383,790 |
| 321 | $1,039 | $9,097 | $10,137 | $374,693 |
| 322 | $1,015 | $9,122 | $10,137 | $365,571 |
| 323 | $990 | $9,147 | $10,137 | $356,424 |
| 324 | $965 | $9,172 | $10,137 | $347,252 |
$121,642
$13,204
$108,438
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $940 | $9,196 | $10,137 | $338,056 |
| 326 | $916 | $9,221 | $10,137 | $328,835 |
| 327 | $891 | $9,246 | $10,137 | $319,589 |
| 328 | $866 | $9,271 | $10,137 | $310,317 |
| 329 | $840 | $9,296 | $10,137 | $301,021 |
| 330 | $815 | $9,322 | $10,137 | $291,699 |
| 331 | $790 | $9,347 | $10,137 | $282,353 |
| 332 | $765 | $9,372 | $10,137 | $272,980 |
| 333 | $739 | $9,398 | $10,137 | $263,583 |
| 334 | $714 | $9,423 | $10,137 | $254,160 |
| 335 | $688 | $9,448 | $10,137 | $244,712 |
| 336 | $663 | $9,474 | $10,137 | $235,237 |
$121,642
$9,627
$112,015
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $637 | $9,500 | $10,137 | $225,738 |
| 338 | $611 | $9,525 | $10,137 | $216,212 |
| 339 | $586 | $9,551 | $10,137 | $206,661 |
| 340 | $560 | $9,577 | $10,137 | $197,084 |
| 341 | $534 | $9,603 | $10,137 | $187,481 |
| 342 | $508 | $9,629 | $10,137 | $177,852 |
| 343 | $482 | $9,655 | $10,137 | $168,197 |
| 344 | $456 | $9,681 | $10,137 | $158,515 |
| 345 | $429 | $9,708 | $10,137 | $148,808 |
| 346 | $403 | $9,734 | $10,137 | $139,074 |
| 347 | $377 | $9,760 | $10,137 | $129,314 |
| 348 | $350 | $9,787 | $10,137 | $119,527 |
$121,642
$5,932
$115,710
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $324 | $9,813 | $10,137 | $109,714 |
| 350 | $297 | $9,840 | $10,137 | $99,875 |
| 351 | $270 | $9,866 | $10,137 | $90,008 |
| 352 | $244 | $9,893 | $10,137 | $80,115 |
| 353 | $217 | $9,920 | $10,137 | $70,195 |
| 354 | $190 | $9,947 | $10,137 | $60,249 |
| 355 | $163 | $9,974 | $10,137 | $50,275 |
| 356 | $136 | $10,001 | $10,137 | $40,274 |
| 357 | $109 | $10,028 | $10,137 | $30,246 |
| 358 | $82 | $10,055 | $10,137 | $20,192 |
| 359 | $55 | $10,082 | $10,137 | $10,109 |
| 360 | $27 | $10,109 | $10,137 | $0 |
$121,642
$2,115
$119,527
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。
