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
$760 萬
$800 萬
$768 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $18,206 | $13,990 | $11,464 | $9,784 |
| 1.500 | $18,883 | $14,679 | $12,166 | $10,499 |
| 2.000 | $19,576 | $15,389 | $12,894 | $11,244 |
| 2.500 | $20,284 | $16,120 | $13,647 | $12,020 |
| 3.000 | $21,007 | $16,871 | $14,426 | $12,825 |
| 3.375 | $21,560 | $17,448 | $15,026 | $13,449 |
| 3.500 | $21,747 | $17,642 | $15,229 | $13,660 |
| 4.000 | $22,501 | $18,434 | $16,057 | $14,523 |
| 4.500 | $23,271 | $19,245 | $16,908 | $15,413 |
| 5.000 | $24,056 | $20,076 | $17,783 | $16,330 |
| 5.500 | $24,856 | $20,926 | $18,681 | $17,272 |
| 6.000 | $25,670 | $21,794 | $19,600 | $18,238 |
每月供款$13,449
30年
$3,042,000
$1,799,485
$4,841,485
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,556 | $4,893 | $13,449 | $3,037,107 |
| 2 | $8,542 | $4,907 | $13,449 | $3,032,200 |
| 3 | $8,528 | $4,921 | $13,449 | $3,027,280 |
| 4 | $8,514 | $4,934 | $13,449 | $3,022,346 |
| 5 | $8,500 | $4,948 | $13,449 | $3,017,397 |
| 6 | $8,486 | $4,962 | $13,449 | $3,012,435 |
| 7 | $8,472 | $4,976 | $13,449 | $3,007,459 |
| 8 | $8,458 | $4,990 | $13,449 | $3,002,469 |
| 9 | $8,444 | $5,004 | $13,449 | $2,997,465 |
| 10 | $8,430 | $5,018 | $13,449 | $2,992,447 |
| 11 | $8,416 | $5,032 | $13,449 | $2,987,414 |
| 12 | $8,402 | $5,046 | $13,449 | $2,982,368 |
$161,383
$101,751
$59,632
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,388 | $5,061 | $13,449 | $2,977,307 |
| 14 | $8,374 | $5,075 | $13,449 | $2,972,232 |
| 15 | $8,359 | $5,089 | $13,449 | $2,967,143 |
| 16 | $8,345 | $5,103 | $13,449 | $2,962,040 |
| 17 | $8,331 | $5,118 | $13,449 | $2,956,922 |
| 18 | $8,316 | $5,132 | $13,449 | $2,951,790 |
| 19 | $8,302 | $5,147 | $13,449 | $2,946,643 |
| 20 | $8,287 | $5,161 | $13,449 | $2,941,482 |
| 21 | $8,273 | $5,176 | $13,449 | $2,936,306 |
| 22 | $8,258 | $5,190 | $13,449 | $2,931,116 |
| 23 | $8,244 | $5,205 | $13,449 | $2,925,911 |
| 24 | $8,229 | $5,219 | $13,449 | $2,920,692 |
$161,383
$99,707
$61,676
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,214 | $5,234 | $13,449 | $2,915,458 |
| 26 | $8,200 | $5,249 | $13,449 | $2,910,209 |
| 27 | $8,185 | $5,264 | $13,449 | $2,904,945 |
| 28 | $8,170 | $5,278 | $13,449 | $2,899,667 |
| 29 | $8,155 | $5,293 | $13,449 | $2,894,374 |
| 30 | $8,140 | $5,308 | $13,449 | $2,889,065 |
| 31 | $8,125 | $5,323 | $13,449 | $2,883,742 |
| 32 | $8,111 | $5,338 | $13,449 | $2,878,404 |
| 33 | $8,096 | $5,353 | $13,449 | $2,873,051 |
| 34 | $8,080 | $5,368 | $13,449 | $2,867,683 |
| 35 | $8,065 | $5,383 | $13,449 | $2,862,300 |
| 36 | $8,050 | $5,398 | $13,449 | $2,856,902 |
$161,383
$97,593
$63,790
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,035 | $5,414 | $13,449 | $2,851,488 |
| 38 | $8,020 | $5,429 | $13,449 | $2,846,059 |
| 39 | $8,005 | $5,444 | $13,449 | $2,840,615 |
| 40 | $7,989 | $5,459 | $13,449 | $2,835,156 |
| 41 | $7,974 | $5,475 | $13,449 | $2,829,681 |
| 42 | $7,958 | $5,490 | $13,449 | $2,824,191 |
| 43 | $7,943 | $5,506 | $13,449 | $2,818,686 |
| 44 | $7,928 | $5,521 | $13,449 | $2,813,165 |
| 45 | $7,912 | $5,537 | $13,449 | $2,807,628 |
| 46 | $7,896 | $5,552 | $13,449 | $2,802,076 |
| 47 | $7,881 | $5,568 | $13,449 | $2,796,508 |
| 48 | $7,865 | $5,583 | $13,449 | $2,790,925 |
$161,383
$95,406
$65,977
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,849 | $5,599 | $13,449 | $2,785,326 |
| 50 | $7,834 | $5,615 | $13,449 | $2,779,711 |
| 51 | $7,818 | $5,631 | $13,449 | $2,774,080 |
| 52 | $7,802 | $5,646 | $13,449 | $2,768,434 |
| 53 | $7,786 | $5,662 | $13,449 | $2,762,771 |
| 54 | $7,770 | $5,678 | $13,449 | $2,757,093 |
| 55 | $7,754 | $5,694 | $13,449 | $2,751,399 |
| 56 | $7,738 | $5,710 | $13,449 | $2,745,689 |
| 57 | $7,722 | $5,726 | $13,449 | $2,739,962 |
| 58 | $7,706 | $5,742 | $13,449 | $2,734,220 |
| 59 | $7,690 | $5,759 | $13,449 | $2,728,461 |
| 60 | $7,674 | $5,775 | $13,449 | $2,722,687 |
$161,383
$93,145
$68,238
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,658 | $5,791 | $13,449 | $2,716,896 |
| 62 | $7,641 | $5,807 | $13,449 | $2,711,088 |
| 63 | $7,625 | $5,824 | $13,449 | $2,705,265 |
| 64 | $7,609 | $5,840 | $13,449 | $2,699,425 |
| 65 | $7,592 | $5,856 | $13,449 | $2,693,568 |
| 66 | $7,576 | $5,873 | $13,449 | $2,687,695 |
| 67 | $7,559 | $5,889 | $13,449 | $2,681,806 |
| 68 | $7,543 | $5,906 | $13,449 | $2,675,900 |
| 69 | $7,526 | $5,923 | $13,449 | $2,669,977 |
| 70 | $7,509 | $5,939 | $13,449 | $2,664,038 |
| 71 | $7,493 | $5,956 | $13,449 | $2,658,082 |
| 72 | $7,476 | $5,973 | $13,449 | $2,652,109 |
$161,383
$90,806
$70,577
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,459 | $5,990 | $13,449 | $2,646,120 |
| 74 | $7,442 | $6,006 | $13,449 | $2,640,113 |
| 75 | $7,425 | $6,023 | $13,449 | $2,634,090 |
| 76 | $7,408 | $6,040 | $13,449 | $2,628,050 |
| 77 | $7,391 | $6,057 | $13,449 | $2,621,993 |
| 78 | $7,374 | $6,074 | $13,449 | $2,615,919 |
| 79 | $7,357 | $6,091 | $13,449 | $2,609,827 |
| 80 | $7,340 | $6,108 | $13,449 | $2,603,719 |
| 81 | $7,323 | $6,126 | $13,449 | $2,597,593 |
| 82 | $7,306 | $6,143 | $13,449 | $2,591,450 |
| 83 | $7,288 | $6,160 | $13,449 | $2,585,290 |
| 84 | $7,271 | $6,177 | $13,449 | $2,579,113 |
$161,383
$88,386
$72,996
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,254 | $6,195 | $13,449 | $2,572,918 |
| 86 | $7,236 | $6,212 | $13,449 | $2,566,706 |
| 87 | $7,219 | $6,230 | $13,449 | $2,560,476 |
| 88 | $7,201 | $6,247 | $13,449 | $2,554,229 |
| 89 | $7,184 | $6,265 | $13,449 | $2,547,964 |
| 90 | $7,166 | $6,282 | $13,449 | $2,541,682 |
| 91 | $7,148 | $6,300 | $13,449 | $2,535,382 |
| 92 | $7,131 | $6,318 | $13,449 | $2,529,064 |
| 93 | $7,113 | $6,336 | $13,449 | $2,522,728 |
| 94 | $7,095 | $6,353 | $13,449 | $2,516,375 |
| 95 | $7,077 | $6,371 | $13,449 | $2,510,004 |
| 96 | $7,059 | $6,389 | $13,449 | $2,503,614 |
$161,383
$85,884
$75,498
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,041 | $6,407 | $13,449 | $2,497,207 |
| 98 | $7,023 | $6,425 | $13,449 | $2,490,782 |
| 99 | $7,005 | $6,443 | $13,449 | $2,484,339 |
| 100 | $6,987 | $6,461 | $13,449 | $2,477,878 |
| 101 | $6,969 | $6,480 | $13,449 | $2,471,398 |
| 102 | $6,951 | $6,498 | $13,449 | $2,464,900 |
| 103 | $6,933 | $6,516 | $13,449 | $2,458,384 |
| 104 | $6,914 | $6,534 | $13,449 | $2,451,850 |
| 105 | $6,896 | $6,553 | $13,449 | $2,445,297 |
| 106 | $6,877 | $6,571 | $13,449 | $2,438,726 |
| 107 | $6,859 | $6,590 | $13,449 | $2,432,136 |
| 108 | $6,840 | $6,608 | $13,449 | $2,425,528 |
$161,383
$83,296
$78,086
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,822 | $6,627 | $13,449 | $2,418,901 |
| 110 | $6,803 | $6,645 | $13,449 | $2,412,256 |
| 111 | $6,784 | $6,664 | $13,449 | $2,405,592 |
| 112 | $6,766 | $6,683 | $13,449 | $2,398,909 |
| 113 | $6,747 | $6,702 | $13,449 | $2,392,207 |
| 114 | $6,728 | $6,720 | $13,449 | $2,385,487 |
| 115 | $6,709 | $6,739 | $13,449 | $2,378,747 |
| 116 | $6,690 | $6,758 | $13,449 | $2,371,989 |
| 117 | $6,671 | $6,777 | $13,449 | $2,365,212 |
| 118 | $6,652 | $6,796 | $13,449 | $2,358,415 |
| 119 | $6,633 | $6,816 | $13,449 | $2,351,600 |
| 120 | $6,614 | $6,835 | $13,449 | $2,344,765 |
$161,383
$80,620
$80,763
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,595 | $6,854 | $13,449 | $2,337,911 |
| 122 | $6,575 | $6,873 | $13,449 | $2,331,038 |
| 123 | $6,556 | $6,893 | $13,449 | $2,324,146 |
| 124 | $6,537 | $6,912 | $13,449 | $2,317,234 |
| 125 | $6,517 | $6,931 | $13,449 | $2,310,302 |
| 126 | $6,498 | $6,951 | $13,449 | $2,303,351 |
| 127 | $6,478 | $6,970 | $13,449 | $2,296,381 |
| 128 | $6,459 | $6,990 | $13,449 | $2,289,391 |
| 129 | $6,439 | $7,010 | $13,449 | $2,282,381 |
| 130 | $6,419 | $7,029 | $13,449 | $2,275,352 |
| 131 | $6,399 | $7,049 | $13,449 | $2,268,303 |
| 132 | $6,380 | $7,069 | $13,449 | $2,261,234 |
$161,383
$77,852
$83,531
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,360 | $7,089 | $13,449 | $2,254,145 |
| 134 | $6,340 | $7,109 | $13,449 | $2,247,036 |
| 135 | $6,320 | $7,129 | $13,449 | $2,239,908 |
| 136 | $6,300 | $7,149 | $13,449 | $2,232,759 |
| 137 | $6,280 | $7,169 | $13,449 | $2,225,590 |
| 138 | $6,259 | $7,189 | $13,449 | $2,218,401 |
| 139 | $6,239 | $7,209 | $13,449 | $2,211,191 |
| 140 | $6,219 | $7,230 | $13,449 | $2,203,962 |
| 141 | $6,199 | $7,250 | $13,449 | $2,196,712 |
| 142 | $6,178 | $7,270 | $13,449 | $2,189,442 |
| 143 | $6,158 | $7,291 | $13,449 | $2,182,151 |
| 144 | $6,137 | $7,311 | $13,449 | $2,174,839 |
$161,383
$74,988
$86,394
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,117 | $7,332 | $13,449 | $2,167,508 |
| 146 | $6,096 | $7,352 | $13,449 | $2,160,155 |
| 147 | $6,075 | $7,373 | $13,449 | $2,152,782 |
| 148 | $6,055 | $7,394 | $13,449 | $2,145,388 |
| 149 | $6,034 | $7,415 | $13,449 | $2,137,974 |
| 150 | $6,013 | $7,436 | $13,449 | $2,130,538 |
| 151 | $5,992 | $7,456 | $13,449 | $2,123,082 |
| 152 | $5,971 | $7,477 | $13,449 | $2,115,604 |
| 153 | $5,950 | $7,498 | $13,449 | $2,108,106 |
| 154 | $5,929 | $7,520 | $13,449 | $2,100,586 |
| 155 | $5,908 | $7,541 | $13,449 | $2,093,046 |
| 156 | $5,887 | $7,562 | $13,449 | $2,085,484 |
$161,383
$72,027
$89,356
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,865 | $7,583 | $13,449 | $2,077,901 |
| 158 | $5,844 | $7,604 | $13,449 | $2,070,296 |
| 159 | $5,823 | $7,626 | $13,449 | $2,062,670 |
| 160 | $5,801 | $7,647 | $13,449 | $2,055,023 |
| 161 | $5,780 | $7,669 | $13,449 | $2,047,354 |
| 162 | $5,758 | $7,690 | $13,449 | $2,039,664 |
| 163 | $5,737 | $7,712 | $13,449 | $2,031,952 |
| 164 | $5,715 | $7,734 | $13,449 | $2,024,218 |
| 165 | $5,693 | $7,755 | $13,449 | $2,016,463 |
| 166 | $5,671 | $7,777 | $13,449 | $2,008,685 |
| 167 | $5,649 | $7,799 | $13,449 | $2,000,886 |
| 168 | $5,627 | $7,821 | $13,449 | $1,993,065 |
$161,383
$68,964
$92,419
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,605 | $7,843 | $13,449 | $1,985,222 |
| 170 | $5,583 | $7,865 | $13,449 | $1,977,357 |
| 171 | $5,561 | $7,887 | $13,449 | $1,969,470 |
| 172 | $5,539 | $7,909 | $13,449 | $1,961,560 |
| 173 | $5,517 | $7,932 | $13,449 | $1,953,629 |
| 174 | $5,495 | $7,954 | $13,449 | $1,945,675 |
| 175 | $5,472 | $7,976 | $13,449 | $1,937,698 |
| 176 | $5,450 | $7,999 | $13,449 | $1,929,699 |
| 177 | $5,427 | $8,021 | $13,449 | $1,921,678 |
| 178 | $5,405 | $8,044 | $13,449 | $1,913,634 |
| 179 | $5,382 | $8,066 | $13,449 | $1,905,568 |
| 180 | $5,359 | $8,089 | $13,449 | $1,897,479 |
$161,383
$65,796
$95,586
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,337 | $8,112 | $13,449 | $1,889,367 |
| 182 | $5,314 | $8,135 | $13,449 | $1,881,232 |
| 183 | $5,291 | $8,158 | $13,449 | $1,873,074 |
| 184 | $5,268 | $8,181 | $13,449 | $1,864,894 |
| 185 | $5,245 | $8,204 | $13,449 | $1,856,690 |
| 186 | $5,222 | $8,227 | $13,449 | $1,848,464 |
| 187 | $5,199 | $8,250 | $13,449 | $1,840,214 |
| 188 | $5,176 | $8,273 | $13,449 | $1,831,941 |
| 189 | $5,152 | $8,296 | $13,449 | $1,823,645 |
| 190 | $5,129 | $8,320 | $13,449 | $1,815,325 |
| 191 | $5,106 | $8,343 | $13,449 | $1,806,982 |
| 192 | $5,082 | $8,366 | $13,449 | $1,798,616 |
$161,383
$62,520
$98,863
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,059 | $8,390 | $13,449 | $1,790,226 |
| 194 | $5,035 | $8,414 | $13,449 | $1,781,812 |
| 195 | $5,011 | $8,437 | $13,449 | $1,773,375 |
| 196 | $4,988 | $8,461 | $13,449 | $1,764,914 |
| 197 | $4,964 | $8,485 | $13,449 | $1,756,429 |
| 198 | $4,940 | $8,509 | $13,449 | $1,747,921 |
| 199 | $4,916 | $8,533 | $13,449 | $1,739,388 |
| 200 | $4,892 | $8,557 | $13,449 | $1,730,832 |
| 201 | $4,868 | $8,581 | $13,449 | $1,722,251 |
| 202 | $4,844 | $8,605 | $13,449 | $1,713,646 |
| 203 | $4,820 | $8,629 | $13,449 | $1,705,017 |
| 204 | $4,795 | $8,653 | $13,449 | $1,696,364 |
$161,383
$59,131
$102,252
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,771 | $8,678 | $13,449 | $1,687,687 |
| 206 | $4,747 | $8,702 | $13,449 | $1,678,985 |
| 207 | $4,722 | $8,726 | $13,449 | $1,670,258 |
| 208 | $4,698 | $8,751 | $13,449 | $1,661,507 |
| 209 | $4,673 | $8,776 | $13,449 | $1,652,732 |
| 210 | $4,648 | $8,800 | $13,449 | $1,643,931 |
| 211 | $4,624 | $8,825 | $13,449 | $1,635,106 |
| 212 | $4,599 | $8,850 | $13,449 | $1,626,257 |
| 213 | $4,574 | $8,875 | $13,449 | $1,617,382 |
| 214 | $4,549 | $8,900 | $13,449 | $1,608,482 |
| 215 | $4,524 | $8,925 | $13,449 | $1,599,557 |
| 216 | $4,499 | $8,950 | $13,449 | $1,590,608 |
$161,383
$55,626
$105,756
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,474 | $8,975 | $13,449 | $1,581,633 |
| 218 | $4,448 | $9,000 | $13,449 | $1,572,632 |
| 219 | $4,423 | $9,026 | $13,449 | $1,563,607 |
| 220 | $4,398 | $9,051 | $13,449 | $1,554,556 |
| 221 | $4,372 | $9,076 | $13,449 | $1,545,480 |
| 222 | $4,347 | $9,102 | $13,449 | $1,536,378 |
| 223 | $4,321 | $9,128 | $13,449 | $1,527,250 |
| 224 | $4,295 | $9,153 | $13,449 | $1,518,097 |
| 225 | $4,270 | $9,179 | $13,449 | $1,508,918 |
| 226 | $4,244 | $9,205 | $13,449 | $1,499,713 |
| 227 | $4,218 | $9,231 | $13,449 | $1,490,483 |
| 228 | $4,192 | $9,257 | $13,449 | $1,481,226 |
$161,383
$52,001
$109,381
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,166 | $9,283 | $13,449 | $1,471,944 |
| 230 | $4,140 | $9,309 | $13,449 | $1,462,635 |
| 231 | $4,114 | $9,335 | $13,449 | $1,453,300 |
| 232 | $4,087 | $9,361 | $13,449 | $1,443,939 |
| 233 | $4,061 | $9,387 | $13,449 | $1,434,551 |
| 234 | $4,035 | $9,414 | $13,449 | $1,425,137 |
| 235 | $4,008 | $9,440 | $13,449 | $1,415,697 |
| 236 | $3,982 | $9,467 | $13,449 | $1,406,230 |
| 237 | $3,955 | $9,494 | $13,449 | $1,396,737 |
| 238 | $3,928 | $9,520 | $13,449 | $1,387,216 |
| 239 | $3,902 | $9,547 | $13,449 | $1,377,669 |
| 240 | $3,875 | $9,574 | $13,449 | $1,368,095 |
$161,383
$48,252
$113,131
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,848 | $9,601 | $13,449 | $1,358,495 |
| 242 | $3,821 | $9,628 | $13,449 | $1,348,867 |
| 243 | $3,794 | $9,655 | $13,449 | $1,339,212 |
| 244 | $3,767 | $9,682 | $13,449 | $1,329,530 |
| 245 | $3,739 | $9,709 | $13,449 | $1,319,821 |
| 246 | $3,712 | $9,737 | $13,449 | $1,310,084 |
| 247 | $3,685 | $9,764 | $13,449 | $1,300,320 |
| 248 | $3,657 | $9,791 | $13,449 | $1,290,529 |
| 249 | $3,630 | $9,819 | $13,449 | $1,280,710 |
| 250 | $3,602 | $9,847 | $13,449 | $1,270,863 |
| 251 | $3,574 | $9,874 | $13,449 | $1,260,989 |
| 252 | $3,547 | $9,902 | $13,449 | $1,251,087 |
$161,383
$44,374
$117,009
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,519 | $9,930 | $13,449 | $1,241,157 |
| 254 | $3,491 | $9,958 | $13,449 | $1,231,199 |
| 255 | $3,463 | $9,986 | $13,449 | $1,221,213 |
| 256 | $3,435 | $10,014 | $13,449 | $1,211,199 |
| 257 | $3,406 | $10,042 | $13,449 | $1,201,157 |
| 258 | $3,378 | $10,070 | $13,449 | $1,191,087 |
| 259 | $3,350 | $10,099 | $13,449 | $1,180,988 |
| 260 | $3,322 | $10,127 | $13,449 | $1,170,861 |
| 261 | $3,293 | $10,156 | $13,449 | $1,160,706 |
| 262 | $3,264 | $10,184 | $13,449 | $1,150,522 |
| 263 | $3,236 | $10,213 | $13,449 | $1,140,309 |
| 264 | $3,207 | $10,241 | $13,449 | $1,130,068 |
$161,383
$40,364
$121,019
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,178 | $10,270 | $13,449 | $1,119,797 |
| 266 | $3,149 | $10,299 | $13,449 | $1,109,498 |
| 267 | $3,120 | $10,328 | $13,449 | $1,099,170 |
| 268 | $3,091 | $10,357 | $13,449 | $1,088,813 |
| 269 | $3,062 | $10,386 | $13,449 | $1,078,427 |
| 270 | $3,033 | $10,415 | $13,449 | $1,068,011 |
| 271 | $3,004 | $10,445 | $13,449 | $1,057,566 |
| 272 | $2,974 | $10,474 | $13,449 | $1,047,092 |
| 273 | $2,945 | $10,504 | $13,449 | $1,036,589 |
| 274 | $2,915 | $10,533 | $13,449 | $1,026,055 |
| 275 | $2,886 | $10,563 | $13,449 | $1,015,493 |
| 276 | $2,856 | $10,592 | $13,449 | $1,004,900 |
$161,383
$36,215
$125,167
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,826 | $10,622 | $13,449 | $994,278 |
| 278 | $2,796 | $10,652 | $13,449 | $983,626 |
| 279 | $2,766 | $10,682 | $13,449 | $972,944 |
| 280 | $2,736 | $10,712 | $13,449 | $962,231 |
| 281 | $2,706 | $10,742 | $13,449 | $951,489 |
| 282 | $2,676 | $10,773 | $13,449 | $940,717 |
| 283 | $2,646 | $10,803 | $13,449 | $929,914 |
| 284 | $2,615 | $10,833 | $13,449 | $919,081 |
| 285 | $2,585 | $10,864 | $13,449 | $908,217 |
| 286 | $2,554 | $10,894 | $13,449 | $897,323 |
| 287 | $2,524 | $10,925 | $13,449 | $886,398 |
| 288 | $2,493 | $10,956 | $13,449 | $875,442 |
$161,383
$31,925
$129,458
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,462 | $10,986 | $13,449 | $864,456 |
| 290 | $2,431 | $11,017 | $13,449 | $853,439 |
| 291 | $2,400 | $11,048 | $13,449 | $842,390 |
| 292 | $2,369 | $11,079 | $13,449 | $831,311 |
| 293 | $2,338 | $11,111 | $13,449 | $820,201 |
| 294 | $2,307 | $11,142 | $13,449 | $809,059 |
| 295 | $2,275 | $11,173 | $13,449 | $797,886 |
| 296 | $2,244 | $11,205 | $13,449 | $786,681 |
| 297 | $2,213 | $11,236 | $13,449 | $775,445 |
| 298 | $2,181 | $11,268 | $13,449 | $764,178 |
| 299 | $2,149 | $11,299 | $13,449 | $752,878 |
| 300 | $2,117 | $11,331 | $13,449 | $741,547 |
$161,383
$27,488
$133,895
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,086 | $11,363 | $13,449 | $730,184 |
| 302 | $2,054 | $11,395 | $13,449 | $718,789 |
| 303 | $2,022 | $11,427 | $13,449 | $707,362 |
| 304 | $1,989 | $11,459 | $13,449 | $695,903 |
| 305 | $1,957 | $11,491 | $13,449 | $684,412 |
| 306 | $1,925 | $11,524 | $13,449 | $672,888 |
| 307 | $1,892 | $11,556 | $13,449 | $661,332 |
| 308 | $1,860 | $11,589 | $13,449 | $649,744 |
| 309 | $1,827 | $11,621 | $13,449 | $638,122 |
| 310 | $1,795 | $11,654 | $13,449 | $626,469 |
| 311 | $1,762 | $11,687 | $13,449 | $614,782 |
| 312 | $1,729 | $11,719 | $13,449 | $603,062 |
$161,383
$22,898
$138,485
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,696 | $11,752 | $13,449 | $591,310 |
| 314 | $1,663 | $11,786 | $13,449 | $579,525 |
| 315 | $1,630 | $11,819 | $13,449 | $567,706 |
| 316 | $1,597 | $11,852 | $13,449 | $555,854 |
| 317 | $1,563 | $11,885 | $13,449 | $543,969 |
| 318 | $1,530 | $11,919 | $13,449 | $532,050 |
| 319 | $1,496 | $11,952 | $13,449 | $520,098 |
| 320 | $1,463 | $11,986 | $13,449 | $508,112 |
| 321 | $1,429 | $12,020 | $13,449 | $496,093 |
| 322 | $1,395 | $12,053 | $13,449 | $484,039 |
| 323 | $1,361 | $12,087 | $13,449 | $471,952 |
| 324 | $1,327 | $12,121 | $13,449 | $459,831 |
$161,383
$18,151
$143,232
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,293 | $12,155 | $13,449 | $447,676 |
| 326 | $1,259 | $12,189 | $13,449 | $435,486 |
| 327 | $1,225 | $12,224 | $13,449 | $423,262 |
| 328 | $1,190 | $12,258 | $13,449 | $411,004 |
| 329 | $1,156 | $12,293 | $13,449 | $398,712 |
| 330 | $1,121 | $12,327 | $13,449 | $386,384 |
| 331 | $1,087 | $12,362 | $13,449 | $374,023 |
| 332 | $1,052 | $12,397 | $13,449 | $361,626 |
| 333 | $1,017 | $12,431 | $13,449 | $349,194 |
| 334 | $982 | $12,466 | $13,449 | $336,728 |
| 335 | $947 | $12,502 | $13,449 | $324,226 |
| 336 | $912 | $12,537 | $13,449 | $311,690 |
$161,383
$13,242
$148,141
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $877 | $12,572 | $13,449 | $299,118 |
| 338 | $841 | $12,607 | $13,449 | $286,511 |
| 339 | $806 | $12,643 | $13,449 | $273,868 |
| 340 | $770 | $12,678 | $13,449 | $261,189 |
| 341 | $735 | $12,714 | $13,449 | $248,476 |
| 342 | $699 | $12,750 | $13,449 | $235,726 |
| 343 | $663 | $12,786 | $13,449 | $222,940 |
| 344 | $627 | $12,822 | $13,449 | $210,119 |
| 345 | $591 | $12,858 | $13,449 | $197,261 |
| 346 | $555 | $12,894 | $13,449 | $184,367 |
| 347 | $519 | $12,930 | $13,449 | $171,437 |
| 348 | $482 | $12,966 | $13,449 | $158,471 |
$161,383
$8,164
$153,219
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $446 | $13,003 | $13,449 | $145,468 |
| 350 | $409 | $13,039 | $13,449 | $132,429 |
| 351 | $372 | $13,076 | $13,449 | $119,352 |
| 352 | $336 | $13,113 | $13,449 | $106,240 |
| 353 | $299 | $13,150 | $13,449 | $93,090 |
| 354 | $262 | $13,187 | $13,449 | $79,903 |
| 355 | $225 | $13,224 | $13,449 | $66,679 |
| 356 | $188 | $13,261 | $13,449 | $53,418 |
| 357 | $150 | $13,298 | $13,449 | $40,120 |
| 358 | $113 | $13,336 | $13,449 | $26,784 |
| 359 | $75 | $13,373 | $13,449 | $13,411 |
| 360 | $38 | $13,411 | $13,449 | $0 |
$161,383
$2,912
$158,471
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。
