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
$708 萬
$900 萬
$750 萬
$720 萬
$720 萬
$805 萬
543 呎
@14,144
659 呎
@11,654
$768 萬
$730 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $14,436 | $11,093 | $9,090 | $7,758 |
| 1.500 | $14,972 | $11,639 | $9,646 | $8,324 |
| 2.000 | $15,521 | $12,202 | $10,223 | $8,915 |
| 2.500 | $16,083 | $12,781 | $10,821 | $9,530 |
| 3.000 | $16,657 | $13,377 | $11,438 | $10,169 |
| 3.250 | $16,948 | $13,681 | $11,754 | $10,497 |
| 3.500 | $17,243 | $13,989 | $12,075 | $10,831 |
| 4.000 | $17,841 | $14,616 | $12,731 | $11,515 |
| 4.500 | $18,452 | $15,260 | $13,407 | $12,221 |
| 5.000 | $19,074 | $15,918 | $14,100 | $12,948 |
| 5.500 | $19,708 | $16,592 | $14,812 | $13,695 |
| 6.000 | $20,354 | $17,280 | $15,541 | $14,461 |
每月供款$10,498
30年
$2,412,000
$1,366,984
$3,778,984
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $6,533 | $3,965 | $10,497 | $2,408,035 |
| 2 | $6,522 | $3,975 | $10,497 | $2,404,060 |
| 3 | $6,511 | $3,986 | $10,497 | $2,400,074 |
| 4 | $6,500 | $3,997 | $10,497 | $2,396,077 |
| 5 | $6,489 | $4,008 | $10,497 | $2,392,069 |
| 6 | $6,479 | $4,019 | $10,497 | $2,388,050 |
| 7 | $6,468 | $4,030 | $10,497 | $2,384,021 |
| 8 | $6,457 | $4,040 | $10,497 | $2,379,980 |
| 9 | $6,446 | $4,051 | $10,497 | $2,375,929 |
| 10 | $6,435 | $4,062 | $10,497 | $2,371,867 |
| 11 | $6,424 | $4,073 | $10,497 | $2,367,793 |
| 12 | $6,413 | $4,084 | $10,497 | $2,363,709 |
$125,966
$77,675
$48,291
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $6,402 | $4,095 | $10,497 | $2,359,613 |
| 14 | $6,391 | $4,107 | $10,497 | $2,355,507 |
| 15 | $6,379 | $4,118 | $10,497 | $2,351,389 |
| 16 | $6,368 | $4,129 | $10,497 | $2,347,260 |
| 17 | $6,357 | $4,140 | $10,497 | $2,343,120 |
| 18 | $6,346 | $4,151 | $10,497 | $2,338,969 |
| 19 | $6,335 | $4,162 | $10,497 | $2,334,807 |
| 20 | $6,323 | $4,174 | $10,497 | $2,330,633 |
| 21 | $6,312 | $4,185 | $10,497 | $2,326,448 |
| 22 | $6,301 | $4,196 | $10,497 | $2,322,251 |
| 23 | $6,289 | $4,208 | $10,497 | $2,318,044 |
| 24 | $6,278 | $4,219 | $10,497 | $2,313,824 |
$125,966
$76,082
$49,884
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $6,267 | $4,231 | $10,497 | $2,309,594 |
| 26 | $6,255 | $4,242 | $10,497 | $2,305,352 |
| 27 | $6,244 | $4,254 | $10,497 | $2,301,098 |
| 28 | $6,232 | $4,265 | $10,497 | $2,296,833 |
| 29 | $6,221 | $4,277 | $10,497 | $2,292,557 |
| 30 | $6,209 | $4,288 | $10,497 | $2,288,269 |
| 31 | $6,197 | $4,300 | $10,497 | $2,283,969 |
| 32 | $6,186 | $4,311 | $10,497 | $2,279,657 |
| 33 | $6,174 | $4,323 | $10,497 | $2,275,334 |
| 34 | $6,162 | $4,335 | $10,497 | $2,270,999 |
| 35 | $6,151 | $4,347 | $10,497 | $2,266,653 |
| 36 | $6,139 | $4,358 | $10,497 | $2,262,295 |
$125,966
$74,436
$51,530
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $6,127 | $4,370 | $10,497 | $2,257,924 |
| 38 | $6,115 | $4,382 | $10,497 | $2,253,542 |
| 39 | $6,103 | $4,394 | $10,497 | $2,249,149 |
| 40 | $6,091 | $4,406 | $10,497 | $2,244,743 |
| 41 | $6,080 | $4,418 | $10,497 | $2,240,325 |
| 42 | $6,068 | $4,430 | $10,497 | $2,235,896 |
| 43 | $6,056 | $4,442 | $10,497 | $2,231,454 |
| 44 | $6,044 | $4,454 | $10,497 | $2,227,000 |
| 45 | $6,031 | $4,466 | $10,497 | $2,222,535 |
| 46 | $6,019 | $4,478 | $10,497 | $2,218,057 |
| 47 | $6,007 | $4,490 | $10,497 | $2,213,567 |
| 48 | $5,995 | $4,502 | $10,497 | $2,209,065 |
$125,966
$72,736
$53,230
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,983 | $4,514 | $10,497 | $2,204,550 |
| 50 | $5,971 | $4,527 | $10,497 | $2,200,024 |
| 51 | $5,958 | $4,539 | $10,497 | $2,195,485 |
| 52 | $5,946 | $4,551 | $10,497 | $2,190,934 |
| 53 | $5,934 | $4,563 | $10,497 | $2,186,371 |
| 54 | $5,921 | $4,576 | $10,497 | $2,181,795 |
| 55 | $5,909 | $4,588 | $10,497 | $2,177,207 |
| 56 | $5,897 | $4,601 | $10,497 | $2,172,606 |
| 57 | $5,884 | $4,613 | $10,497 | $2,167,993 |
| 58 | $5,872 | $4,626 | $10,497 | $2,163,368 |
| 59 | $5,859 | $4,638 | $10,497 | $2,158,730 |
| 60 | $5,847 | $4,651 | $10,497 | $2,154,079 |
$125,966
$70,980
$54,986
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,834 | $4,663 | $10,497 | $2,149,416 |
| 62 | $5,821 | $4,676 | $10,497 | $2,144,740 |
| 63 | $5,809 | $4,689 | $10,497 | $2,140,051 |
| 64 | $5,796 | $4,701 | $10,497 | $2,135,350 |
| 65 | $5,783 | $4,714 | $10,497 | $2,130,636 |
| 66 | $5,770 | $4,727 | $10,497 | $2,125,910 |
| 67 | $5,758 | $4,740 | $10,497 | $2,121,170 |
| 68 | $5,745 | $4,752 | $10,497 | $2,116,418 |
| 69 | $5,732 | $4,765 | $10,497 | $2,111,653 |
| 70 | $5,719 | $4,778 | $10,497 | $2,106,874 |
| 71 | $5,706 | $4,791 | $10,497 | $2,102,083 |
| 72 | $5,693 | $4,804 | $10,497 | $2,097,279 |
$125,966
$69,166
$56,800
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,680 | $4,817 | $10,497 | $2,092,462 |
| 74 | $5,667 | $4,830 | $10,497 | $2,087,632 |
| 75 | $5,654 | $4,843 | $10,497 | $2,082,789 |
| 76 | $5,641 | $4,856 | $10,497 | $2,077,933 |
| 77 | $5,628 | $4,869 | $10,497 | $2,073,063 |
| 78 | $5,615 | $4,883 | $10,497 | $2,068,181 |
| 79 | $5,601 | $4,896 | $10,497 | $2,063,285 |
| 80 | $5,588 | $4,909 | $10,497 | $2,058,376 |
| 81 | $5,575 | $4,922 | $10,497 | $2,053,453 |
| 82 | $5,561 | $4,936 | $10,497 | $2,048,518 |
| 83 | $5,548 | $4,949 | $10,497 | $2,043,568 |
| 84 | $5,535 | $4,963 | $10,497 | $2,038,606 |
$125,966
$67,293
$58,673
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $5,521 | $4,976 | $10,497 | $2,033,630 |
| 86 | $5,508 | $4,989 | $10,497 | $2,028,641 |
| 87 | $5,494 | $5,003 | $10,497 | $2,023,638 |
| 88 | $5,481 | $5,016 | $10,497 | $2,018,621 |
| 89 | $5,467 | $5,030 | $10,497 | $2,013,591 |
| 90 | $5,453 | $5,044 | $10,497 | $2,008,547 |
| 91 | $5,440 | $5,057 | $10,497 | $2,003,490 |
| 92 | $5,426 | $5,071 | $10,497 | $1,998,419 |
| 93 | $5,412 | $5,085 | $10,497 | $1,993,334 |
| 94 | $5,399 | $5,099 | $10,497 | $1,988,236 |
| 95 | $5,385 | $5,112 | $10,497 | $1,983,123 |
| 96 | $5,371 | $5,126 | $10,497 | $1,977,997 |
$125,966
$65,357
$60,609
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $5,357 | $5,140 | $10,497 | $1,972,857 |
| 98 | $5,343 | $5,154 | $10,497 | $1,967,703 |
| 99 | $5,329 | $5,168 | $10,497 | $1,962,535 |
| 100 | $5,315 | $5,182 | $10,497 | $1,957,353 |
| 101 | $5,301 | $5,196 | $10,497 | $1,952,157 |
| 102 | $5,287 | $5,210 | $10,497 | $1,946,947 |
| 103 | $5,273 | $5,224 | $10,497 | $1,941,723 |
| 104 | $5,259 | $5,238 | $10,497 | $1,936,484 |
| 105 | $5,245 | $5,253 | $10,497 | $1,931,232 |
| 106 | $5,230 | $5,267 | $10,497 | $1,925,965 |
| 107 | $5,216 | $5,281 | $10,497 | $1,920,684 |
| 108 | $5,202 | $5,295 | $10,497 | $1,915,389 |
$125,966
$63,358
$62,608
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $5,188 | $5,310 | $10,497 | $1,910,079 |
| 110 | $5,173 | $5,324 | $10,497 | $1,904,755 |
| 111 | $5,159 | $5,338 | $10,497 | $1,899,416 |
| 112 | $5,144 | $5,353 | $10,497 | $1,894,064 |
| 113 | $5,130 | $5,367 | $10,497 | $1,888,696 |
| 114 | $5,115 | $5,382 | $10,497 | $1,883,314 |
| 115 | $5,101 | $5,397 | $10,497 | $1,877,918 |
| 116 | $5,086 | $5,411 | $10,497 | $1,872,506 |
| 117 | $5,071 | $5,426 | $10,497 | $1,867,081 |
| 118 | $5,057 | $5,440 | $10,497 | $1,861,640 |
| 119 | $5,042 | $5,455 | $10,497 | $1,856,185 |
| 120 | $5,027 | $5,470 | $10,497 | $1,850,715 |
$125,966
$61,292
$64,674
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $5,012 | $5,485 | $10,497 | $1,845,230 |
| 122 | $4,997 | $5,500 | $10,497 | $1,839,730 |
| 123 | $4,983 | $5,515 | $10,497 | $1,834,216 |
| 124 | $4,968 | $5,530 | $10,497 | $1,828,686 |
| 125 | $4,953 | $5,544 | $10,497 | $1,823,142 |
| 126 | $4,938 | $5,560 | $10,497 | $1,817,582 |
| 127 | $4,923 | $5,575 | $10,497 | $1,812,008 |
| 128 | $4,908 | $5,590 | $10,497 | $1,806,418 |
| 129 | $4,892 | $5,605 | $10,497 | $1,800,813 |
| 130 | $4,877 | $5,620 | $10,497 | $1,795,193 |
| 131 | $4,862 | $5,635 | $10,497 | $1,789,558 |
| 132 | $4,847 | $5,650 | $10,497 | $1,783,908 |
$125,966
$59,159
$66,807
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,831 | $5,666 | $10,497 | $1,778,242 |
| 134 | $4,816 | $5,681 | $10,497 | $1,772,561 |
| 135 | $4,801 | $5,696 | $10,497 | $1,766,864 |
| 136 | $4,785 | $5,712 | $10,497 | $1,761,152 |
| 137 | $4,770 | $5,727 | $10,497 | $1,755,425 |
| 138 | $4,754 | $5,743 | $10,497 | $1,749,682 |
| 139 | $4,739 | $5,758 | $10,497 | $1,743,924 |
| 140 | $4,723 | $5,774 | $10,497 | $1,738,150 |
| 141 | $4,707 | $5,790 | $10,497 | $1,732,360 |
| 142 | $4,692 | $5,805 | $10,497 | $1,726,555 |
| 143 | $4,676 | $5,821 | $10,497 | $1,720,733 |
| 144 | $4,660 | $5,837 | $10,497 | $1,714,897 |
$125,966
$56,955
$69,011
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,645 | $5,853 | $10,497 | $1,709,044 |
| 146 | $4,629 | $5,869 | $10,497 | $1,703,175 |
| 147 | $4,613 | $5,884 | $10,497 | $1,697,291 |
| 148 | $4,597 | $5,900 | $10,497 | $1,691,391 |
| 149 | $4,581 | $5,916 | $10,497 | $1,685,474 |
| 150 | $4,565 | $5,932 | $10,497 | $1,679,542 |
| 151 | $4,549 | $5,948 | $10,497 | $1,673,594 |
| 152 | $4,533 | $5,965 | $10,497 | $1,667,629 |
| 153 | $4,516 | $5,981 | $10,497 | $1,661,648 |
| 154 | $4,500 | $5,997 | $10,497 | $1,655,652 |
| 155 | $4,484 | $6,013 | $10,497 | $1,649,638 |
| 156 | $4,468 | $6,029 | $10,497 | $1,643,609 |
$125,966
$54,678
$71,288
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $4,451 | $6,046 | $10,497 | $1,637,563 |
| 158 | $4,435 | $6,062 | $10,497 | $1,631,501 |
| 159 | $4,419 | $6,079 | $10,497 | $1,625,423 |
| 160 | $4,402 | $6,095 | $10,497 | $1,619,328 |
| 161 | $4,386 | $6,111 | $10,497 | $1,613,216 |
| 162 | $4,369 | $6,128 | $10,497 | $1,607,088 |
| 163 | $4,353 | $6,145 | $10,497 | $1,600,943 |
| 164 | $4,336 | $6,161 | $10,497 | $1,594,782 |
| 165 | $4,319 | $6,178 | $10,497 | $1,588,604 |
| 166 | $4,302 | $6,195 | $10,497 | $1,582,409 |
| 167 | $4,286 | $6,211 | $10,497 | $1,576,198 |
| 168 | $4,269 | $6,228 | $10,497 | $1,569,970 |
$125,966
$52,327
$73,639
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $4,252 | $6,245 | $10,497 | $1,563,724 |
| 170 | $4,235 | $6,262 | $10,497 | $1,557,462 |
| 171 | $4,218 | $6,279 | $10,497 | $1,551,183 |
| 172 | $4,201 | $6,296 | $10,497 | $1,544,887 |
| 173 | $4,184 | $6,313 | $10,497 | $1,538,574 |
| 174 | $4,167 | $6,330 | $10,497 | $1,532,244 |
| 175 | $4,150 | $6,347 | $10,497 | $1,525,897 |
| 176 | $4,133 | $6,365 | $10,497 | $1,519,532 |
| 177 | $4,115 | $6,382 | $10,497 | $1,513,150 |
| 178 | $4,098 | $6,399 | $10,497 | $1,506,751 |
| 179 | $4,081 | $6,416 | $10,497 | $1,500,335 |
| 180 | $4,063 | $6,434 | $10,497 | $1,493,901 |
$125,966
$49,898
$76,069
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,046 | $6,451 | $10,497 | $1,487,450 |
| 182 | $4,029 | $6,469 | $10,497 | $1,480,981 |
| 183 | $4,011 | $6,486 | $10,497 | $1,474,495 |
| 184 | $3,993 | $6,504 | $10,497 | $1,467,991 |
| 185 | $3,976 | $6,521 | $10,497 | $1,461,470 |
| 186 | $3,958 | $6,539 | $10,497 | $1,454,931 |
| 187 | $3,940 | $6,557 | $10,497 | $1,448,374 |
| 188 | $3,923 | $6,574 | $10,497 | $1,441,800 |
| 189 | $3,905 | $6,592 | $10,497 | $1,435,207 |
| 190 | $3,887 | $6,610 | $10,497 | $1,428,597 |
| 191 | $3,869 | $6,628 | $10,497 | $1,421,969 |
| 192 | $3,851 | $6,646 | $10,497 | $1,415,323 |
$125,966
$47,388
$78,578
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,833 | $6,664 | $10,497 | $1,408,659 |
| 194 | $3,815 | $6,682 | $10,497 | $1,401,977 |
| 195 | $3,797 | $6,700 | $10,497 | $1,395,277 |
| 196 | $3,779 | $6,718 | $10,497 | $1,388,559 |
| 197 | $3,761 | $6,736 | $10,497 | $1,381,822 |
| 198 | $3,742 | $6,755 | $10,497 | $1,375,067 |
| 199 | $3,724 | $6,773 | $10,497 | $1,368,294 |
| 200 | $3,706 | $6,791 | $10,497 | $1,361,503 |
| 201 | $3,687 | $6,810 | $10,497 | $1,354,693 |
| 202 | $3,669 | $6,828 | $10,497 | $1,347,865 |
| 203 | $3,650 | $6,847 | $10,497 | $1,341,018 |
| 204 | $3,632 | $6,865 | $10,497 | $1,334,153 |
$125,966
$44,796
$81,170
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,613 | $6,884 | $10,497 | $1,327,269 |
| 206 | $3,595 | $6,902 | $10,497 | $1,320,367 |
| 207 | $3,576 | $6,921 | $10,497 | $1,313,445 |
| 208 | $3,557 | $6,940 | $10,497 | $1,306,506 |
| 209 | $3,538 | $6,959 | $10,497 | $1,299,547 |
| 210 | $3,520 | $6,978 | $10,497 | $1,292,569 |
| 211 | $3,501 | $6,996 | $10,497 | $1,285,573 |
| 212 | $3,482 | $7,015 | $10,497 | $1,278,557 |
| 213 | $3,463 | $7,034 | $10,497 | $1,271,523 |
| 214 | $3,444 | $7,053 | $10,497 | $1,264,469 |
| 215 | $3,425 | $7,073 | $10,497 | $1,257,397 |
| 216 | $3,405 | $7,092 | $10,497 | $1,250,305 |
$125,966
$42,118
$83,848
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,386 | $7,111 | $10,497 | $1,243,194 |
| 218 | $3,367 | $7,130 | $10,497 | $1,236,064 |
| 219 | $3,348 | $7,150 | $10,497 | $1,228,915 |
| 220 | $3,328 | $7,169 | $10,497 | $1,221,746 |
| 221 | $3,309 | $7,188 | $10,497 | $1,214,557 |
| 222 | $3,289 | $7,208 | $10,497 | $1,207,350 |
| 223 | $3,270 | $7,227 | $10,497 | $1,200,122 |
| 224 | $3,250 | $7,247 | $10,497 | $1,192,876 |
| 225 | $3,231 | $7,266 | $10,497 | $1,185,609 |
| 226 | $3,211 | $7,286 | $10,497 | $1,178,323 |
| 227 | $3,191 | $7,306 | $10,497 | $1,171,017 |
| 228 | $3,172 | $7,326 | $10,497 | $1,163,691 |
$125,966
$39,352
$86,614
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,152 | $7,346 | $10,497 | $1,156,346 |
| 230 | $3,132 | $7,365 | $10,497 | $1,148,980 |
| 231 | $3,112 | $7,385 | $10,497 | $1,141,595 |
| 232 | $3,092 | $7,405 | $10,497 | $1,134,190 |
| 233 | $3,072 | $7,425 | $10,497 | $1,126,764 |
| 234 | $3,052 | $7,446 | $10,497 | $1,119,319 |
| 235 | $3,031 | $7,466 | $10,497 | $1,111,853 |
| 236 | $3,011 | $7,486 | $10,497 | $1,104,367 |
| 237 | $2,991 | $7,506 | $10,497 | $1,096,861 |
| 238 | $2,971 | $7,527 | $10,497 | $1,089,335 |
| 239 | $2,950 | $7,547 | $10,497 | $1,081,788 |
| 240 | $2,930 | $7,567 | $10,497 | $1,074,220 |
$125,966
$36,495
$89,471
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,909 | $7,588 | $10,497 | $1,066,632 |
| 242 | $2,889 | $7,608 | $10,497 | $1,059,024 |
| 243 | $2,868 | $7,629 | $10,497 | $1,051,395 |
| 244 | $2,848 | $7,650 | $10,497 | $1,043,745 |
| 245 | $2,827 | $7,670 | $10,497 | $1,036,075 |
| 246 | $2,806 | $7,691 | $10,497 | $1,028,384 |
| 247 | $2,785 | $7,712 | $10,497 | $1,020,672 |
| 248 | $2,764 | $7,733 | $10,497 | $1,012,939 |
| 249 | $2,743 | $7,754 | $10,497 | $1,005,185 |
| 250 | $2,722 | $7,775 | $10,497 | $997,411 |
| 251 | $2,701 | $7,796 | $10,497 | $989,615 |
| 252 | $2,680 | $7,817 | $10,497 | $981,798 |
$125,966
$33,544
$92,423
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,659 | $7,838 | $10,497 | $973,960 |
| 254 | $2,638 | $7,859 | $10,497 | $966,100 |
| 255 | $2,617 | $7,881 | $10,497 | $958,220 |
| 256 | $2,595 | $7,902 | $10,497 | $950,318 |
| 257 | $2,574 | $7,923 | $10,497 | $942,394 |
| 258 | $2,552 | $7,945 | $10,497 | $934,449 |
| 259 | $2,531 | $7,966 | $10,497 | $926,483 |
| 260 | $2,509 | $7,988 | $10,497 | $918,495 |
| 261 | $2,488 | $8,010 | $10,497 | $910,485 |
| 262 | $2,466 | $8,031 | $10,497 | $902,454 |
| 263 | $2,444 | $8,053 | $10,497 | $894,401 |
| 264 | $2,422 | $8,075 | $10,497 | $886,326 |
$125,966
$30,495
$95,471
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,400 | $8,097 | $10,497 | $878,229 |
| 266 | $2,379 | $8,119 | $10,497 | $870,111 |
| 267 | $2,357 | $8,141 | $10,497 | $861,970 |
| 268 | $2,335 | $8,163 | $10,497 | $853,808 |
| 269 | $2,312 | $8,185 | $10,497 | $845,623 |
| 270 | $2,290 | $8,207 | $10,497 | $837,416 |
| 271 | $2,268 | $8,229 | $10,497 | $829,187 |
| 272 | $2,246 | $8,251 | $10,497 | $820,935 |
| 273 | $2,223 | $8,274 | $10,497 | $812,661 |
| 274 | $2,201 | $8,296 | $10,497 | $804,365 |
| 275 | $2,178 | $8,319 | $10,497 | $796,046 |
| 276 | $2,156 | $8,341 | $10,497 | $787,705 |
$125,966
$27,345
$98,621
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,133 | $8,364 | $10,497 | $779,341 |
| 278 | $2,111 | $8,386 | $10,497 | $770,955 |
| 279 | $2,088 | $8,409 | $10,497 | $762,546 |
| 280 | $2,065 | $8,432 | $10,497 | $754,114 |
| 281 | $2,042 | $8,455 | $10,497 | $745,659 |
| 282 | $2,019 | $8,478 | $10,497 | $737,181 |
| 283 | $1,997 | $8,501 | $10,497 | $728,681 |
| 284 | $1,974 | $8,524 | $10,497 | $720,157 |
| 285 | $1,950 | $8,547 | $10,497 | $711,610 |
| 286 | $1,927 | $8,570 | $10,497 | $703,040 |
| 287 | $1,904 | $8,593 | $10,497 | $694,447 |
| 288 | $1,881 | $8,616 | $10,497 | $685,831 |
$125,966
$24,092
$101,874
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,857 | $8,640 | $10,497 | $677,191 |
| 290 | $1,834 | $8,663 | $10,497 | $668,528 |
| 291 | $1,811 | $8,687 | $10,497 | $659,842 |
| 292 | $1,787 | $8,710 | $10,497 | $651,131 |
| 293 | $1,763 | $8,734 | $10,497 | $642,398 |
| 294 | $1,740 | $8,757 | $10,497 | $633,640 |
| 295 | $1,716 | $8,781 | $10,497 | $624,859 |
| 296 | $1,692 | $8,805 | $10,497 | $616,054 |
| 297 | $1,668 | $8,829 | $10,497 | $607,226 |
| 298 | $1,645 | $8,853 | $10,497 | $598,373 |
| 299 | $1,621 | $8,877 | $10,497 | $589,497 |
| 300 | $1,597 | $8,901 | $10,497 | $580,596 |
$125,966
$20,731
$105,235
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,572 | $8,925 | $10,497 | $571,671 |
| 302 | $1,548 | $8,949 | $10,497 | $562,722 |
| 303 | $1,524 | $8,973 | $10,497 | $553,749 |
| 304 | $1,500 | $8,997 | $10,497 | $544,752 |
| 305 | $1,475 | $9,022 | $10,497 | $535,730 |
| 306 | $1,451 | $9,046 | $10,497 | $526,684 |
| 307 | $1,426 | $9,071 | $10,497 | $517,613 |
| 308 | $1,402 | $9,095 | $10,497 | $508,518 |
| 309 | $1,377 | $9,120 | $10,497 | $499,398 |
| 310 | $1,353 | $9,145 | $10,497 | $490,253 |
| 311 | $1,328 | $9,169 | $10,497 | $481,084 |
| 312 | $1,303 | $9,194 | $10,497 | $471,889 |
$125,966
$17,260
$108,707
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,278 | $9,219 | $10,497 | $462,670 |
| 314 | $1,253 | $9,244 | $10,497 | $453,426 |
| 315 | $1,228 | $9,269 | $10,497 | $444,157 |
| 316 | $1,203 | $9,294 | $10,497 | $434,863 |
| 317 | $1,178 | $9,319 | $10,497 | $425,543 |
| 318 | $1,153 | $9,345 | $10,497 | $416,199 |
| 319 | $1,127 | $9,370 | $10,497 | $406,829 |
| 320 | $1,102 | $9,395 | $10,497 | $397,433 |
| 321 | $1,076 | $9,421 | $10,497 | $388,013 |
| 322 | $1,051 | $9,446 | $10,497 | $378,566 |
| 323 | $1,025 | $9,472 | $10,497 | $369,094 |
| 324 | $1,000 | $9,498 | $10,497 | $359,597 |
$125,966
$13,674
$112,293
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $974 | $9,523 | $10,497 | $350,074 |
| 326 | $948 | $9,549 | $10,497 | $340,525 |
| 327 | $922 | $9,575 | $10,497 | $330,950 |
| 328 | $896 | $9,601 | $10,497 | $321,349 |
| 329 | $870 | $9,627 | $10,497 | $311,722 |
| 330 | $844 | $9,653 | $10,497 | $302,069 |
| 331 | $818 | $9,679 | $10,497 | $292,390 |
| 332 | $792 | $9,705 | $10,497 | $282,685 |
| 333 | $766 | $9,732 | $10,497 | $272,953 |
| 334 | $739 | $9,758 | $10,497 | $263,195 |
| 335 | $713 | $9,784 | $10,497 | $253,411 |
| 336 | $686 | $9,811 | $10,497 | $243,600 |
$125,966
$9,969
$115,997
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $660 | $9,837 | $10,497 | $233,762 |
| 338 | $633 | $9,864 | $10,497 | $223,898 |
| 339 | $606 | $9,891 | $10,497 | $214,008 |
| 340 | $580 | $9,918 | $10,497 | $204,090 |
| 341 | $553 | $9,944 | $10,497 | $194,146 |
| 342 | $526 | $9,971 | $10,497 | $184,174 |
| 343 | $499 | $9,998 | $10,497 | $174,176 |
| 344 | $472 | $10,025 | $10,497 | $164,150 |
| 345 | $445 | $10,053 | $10,497 | $154,098 |
| 346 | $417 | $10,080 | $10,497 | $144,018 |
| 347 | $390 | $10,107 | $10,497 | $133,911 |
| 348 | $363 | $10,135 | $10,497 | $123,776 |
$125,966
$6,143
$119,824
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $335 | $10,162 | $10,497 | $113,614 |
| 350 | $308 | $10,189 | $10,497 | $103,425 |
| 351 | $280 | $10,217 | $10,497 | $93,208 |
| 352 | $252 | $10,245 | $10,497 | $82,963 |
| 353 | $225 | $10,272 | $10,497 | $72,691 |
| 354 | $197 | $10,300 | $10,497 | $62,390 |
| 355 | $169 | $10,328 | $10,497 | $52,062 |
| 356 | $141 | $10,356 | $10,497 | $41,706 |
| 357 | $113 | $10,384 | $10,497 | $31,322 |
| 358 | $85 | $10,412 | $10,497 | $20,909 |
| 359 | $57 | $10,441 | $10,497 | $10,469 |
| 360 | $28 | $10,469 | $10,497 | $0 |
$125,966
$2,190
$123,776
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。
