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
564 呎
@15,514
739 呎
@11,840
$875 萬
$768 萬
$900 萬
$750 萬
$830 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $19,122 | $14,694 | $12,041 | $10,276 |
| 1.500 | $19,833 | $15,417 | $12,778 | $11,027 |
| 2.000 | $20,560 | $16,163 | $13,542 | $11,809 |
| 2.500 | $21,304 | $16,930 | $14,333 | $12,624 |
| 3.000 | $22,064 | $17,719 | $15,151 | $13,470 |
| 3.250 | $22,450 | $18,122 | $15,570 | $13,905 |
| 3.500 | $22,840 | $18,530 | $15,995 | $14,347 |
| 4.000 | $23,633 | $19,361 | $16,864 | $15,253 |
| 4.500 | $24,442 | $20,213 | $17,759 | $16,189 |
| 5.000 | $25,266 | $21,086 | $18,678 | $17,151 |
| 5.500 | $26,106 | $21,978 | $19,620 | $18,141 |
| 6.000 | $26,961 | $22,890 | $20,585 | $19,156 |
每月供款$13,905
30年
$3,195,000
$1,810,744
$5,005,744
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,653 | $5,252 | $13,905 | $3,189,748 |
| 2 | $8,639 | $5,266 | $13,905 | $3,184,482 |
| 3 | $8,625 | $5,280 | $13,905 | $3,179,202 |
| 4 | $8,610 | $5,295 | $13,905 | $3,173,908 |
| 5 | $8,596 | $5,309 | $13,905 | $3,168,599 |
| 6 | $8,582 | $5,323 | $13,905 | $3,163,276 |
| 7 | $8,567 | $5,338 | $13,905 | $3,157,938 |
| 8 | $8,553 | $5,352 | $13,905 | $3,152,586 |
| 9 | $8,538 | $5,367 | $13,905 | $3,147,219 |
| 10 | $8,524 | $5,381 | $13,905 | $3,141,838 |
| 11 | $8,509 | $5,396 | $13,905 | $3,136,442 |
| 12 | $8,495 | $5,410 | $13,905 | $3,131,032 |
$166,858
$102,890
$63,968
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,480 | $5,425 | $13,905 | $3,125,607 |
| 14 | $8,465 | $5,440 | $13,905 | $3,120,168 |
| 15 | $8,450 | $5,454 | $13,905 | $3,114,713 |
| 16 | $8,436 | $5,469 | $13,905 | $3,109,244 |
| 17 | $8,421 | $5,484 | $13,905 | $3,103,760 |
| 18 | $8,406 | $5,499 | $13,905 | $3,098,261 |
| 19 | $8,391 | $5,514 | $13,905 | $3,092,747 |
| 20 | $8,376 | $5,529 | $13,905 | $3,087,219 |
| 21 | $8,361 | $5,544 | $13,905 | $3,081,675 |
| 22 | $8,346 | $5,559 | $13,905 | $3,076,117 |
| 23 | $8,331 | $5,574 | $13,905 | $3,070,543 |
| 24 | $8,316 | $5,589 | $13,905 | $3,064,954 |
$166,858
$100,780
$66,078
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,301 | $5,604 | $13,905 | $3,059,350 |
| 26 | $8,286 | $5,619 | $13,905 | $3,053,731 |
| 27 | $8,271 | $5,634 | $13,905 | $3,048,097 |
| 28 | $8,255 | $5,650 | $13,905 | $3,042,447 |
| 29 | $8,240 | $5,665 | $13,905 | $3,036,782 |
| 30 | $8,225 | $5,680 | $13,905 | $3,031,102 |
| 31 | $8,209 | $5,696 | $13,905 | $3,025,406 |
| 32 | $8,194 | $5,711 | $13,905 | $3,019,695 |
| 33 | $8,178 | $5,727 | $13,905 | $3,013,969 |
| 34 | $8,163 | $5,742 | $13,905 | $3,008,227 |
| 35 | $8,147 | $5,758 | $13,905 | $3,002,469 |
| 36 | $8,132 | $5,773 | $13,905 | $2,996,696 |
$166,858
$98,600
$68,258
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,116 | $5,789 | $13,905 | $2,990,907 |
| 38 | $8,100 | $5,804 | $13,905 | $2,985,103 |
| 39 | $8,085 | $5,820 | $13,905 | $2,979,283 |
| 40 | $8,069 | $5,836 | $13,905 | $2,973,447 |
| 41 | $8,053 | $5,852 | $13,905 | $2,967,595 |
| 42 | $8,037 | $5,868 | $13,905 | $2,961,727 |
| 43 | $8,021 | $5,883 | $13,905 | $2,955,844 |
| 44 | $8,005 | $5,899 | $13,905 | $2,949,944 |
| 45 | $7,989 | $5,915 | $13,905 | $2,944,029 |
| 46 | $7,973 | $5,931 | $13,905 | $2,938,098 |
| 47 | $7,957 | $5,947 | $13,905 | $2,932,150 |
| 48 | $7,941 | $5,964 | $13,905 | $2,926,187 |
$166,858
$96,348
$70,510
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,925 | $5,980 | $13,905 | $2,920,207 |
| 50 | $7,909 | $5,996 | $13,905 | $2,914,211 |
| 51 | $7,893 | $6,012 | $13,905 | $2,908,199 |
| 52 | $7,876 | $6,028 | $13,905 | $2,902,170 |
| 53 | $7,860 | $6,045 | $13,905 | $2,896,125 |
| 54 | $7,844 | $6,061 | $13,905 | $2,890,064 |
| 55 | $7,827 | $6,078 | $13,905 | $2,883,987 |
| 56 | $7,811 | $6,094 | $13,905 | $2,877,893 |
| 57 | $7,794 | $6,111 | $13,905 | $2,871,782 |
| 58 | $7,778 | $6,127 | $13,905 | $2,865,655 |
| 59 | $7,761 | $6,144 | $13,905 | $2,859,511 |
| 60 | $7,745 | $6,160 | $13,905 | $2,853,351 |
$166,858
$94,022
$72,836
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,728 | $6,177 | $13,905 | $2,847,174 |
| 62 | $7,711 | $6,194 | $13,905 | $2,840,980 |
| 63 | $7,694 | $6,211 | $13,905 | $2,834,770 |
| 64 | $7,678 | $6,227 | $13,905 | $2,828,542 |
| 65 | $7,661 | $6,244 | $13,905 | $2,822,298 |
| 66 | $7,644 | $6,261 | $13,905 | $2,816,037 |
| 67 | $7,627 | $6,278 | $13,905 | $2,809,759 |
| 68 | $7,610 | $6,295 | $13,905 | $2,803,464 |
| 69 | $7,593 | $6,312 | $13,905 | $2,797,152 |
| 70 | $7,576 | $6,329 | $13,905 | $2,790,822 |
| 71 | $7,558 | $6,346 | $13,905 | $2,784,476 |
| 72 | $7,541 | $6,364 | $13,905 | $2,778,113 |
$166,858
$91,620
$75,238
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,524 | $6,381 | $13,905 | $2,771,732 |
| 74 | $7,507 | $6,398 | $13,905 | $2,765,334 |
| 75 | $7,489 | $6,415 | $13,905 | $2,758,918 |
| 76 | $7,472 | $6,433 | $13,905 | $2,752,486 |
| 77 | $7,455 | $6,450 | $13,905 | $2,746,035 |
| 78 | $7,437 | $6,468 | $13,905 | $2,739,568 |
| 79 | $7,420 | $6,485 | $13,905 | $2,733,082 |
| 80 | $7,402 | $6,503 | $13,905 | $2,726,580 |
| 81 | $7,384 | $6,520 | $13,905 | $2,720,059 |
| 82 | $7,367 | $6,538 | $13,905 | $2,713,521 |
| 83 | $7,349 | $6,556 | $13,905 | $2,706,966 |
| 84 | $7,331 | $6,573 | $13,905 | $2,700,392 |
$166,858
$89,138
$77,720
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,314 | $6,591 | $13,905 | $2,693,801 |
| 86 | $7,296 | $6,609 | $13,905 | $2,687,192 |
| 87 | $7,278 | $6,627 | $13,905 | $2,680,565 |
| 88 | $7,260 | $6,645 | $13,905 | $2,673,920 |
| 89 | $7,242 | $6,663 | $13,905 | $2,667,257 |
| 90 | $7,224 | $6,681 | $13,905 | $2,660,576 |
| 91 | $7,206 | $6,699 | $13,905 | $2,653,877 |
| 92 | $7,188 | $6,717 | $13,905 | $2,647,159 |
| 93 | $7,169 | $6,735 | $13,905 | $2,640,424 |
| 94 | $7,151 | $6,754 | $13,905 | $2,633,670 |
| 95 | $7,133 | $6,772 | $13,905 | $2,626,898 |
| 96 | $7,115 | $6,790 | $13,905 | $2,620,108 |
$166,858
$86,574
$80,284
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,096 | $6,809 | $13,905 | $2,613,299 |
| 98 | $7,078 | $6,827 | $13,905 | $2,606,472 |
| 99 | $7,059 | $6,846 | $13,905 | $2,599,626 |
| 100 | $7,041 | $6,864 | $13,905 | $2,592,762 |
| 101 | $7,022 | $6,883 | $13,905 | $2,585,879 |
| 102 | $7,003 | $6,901 | $13,905 | $2,578,978 |
| 103 | $6,985 | $6,920 | $13,905 | $2,572,058 |
| 104 | $6,966 | $6,939 | $13,905 | $2,565,119 |
| 105 | $6,947 | $6,958 | $13,905 | $2,558,161 |
| 106 | $6,928 | $6,976 | $13,905 | $2,551,185 |
| 107 | $6,909 | $6,995 | $13,905 | $2,544,190 |
| 108 | $6,891 | $7,014 | $13,905 | $2,537,175 |
$166,858
$83,925
$82,933
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,872 | $7,033 | $13,905 | $2,530,142 |
| 110 | $6,852 | $7,052 | $13,905 | $2,523,089 |
| 111 | $6,833 | $7,071 | $13,905 | $2,516,018 |
| 112 | $6,814 | $7,091 | $13,905 | $2,508,927 |
| 113 | $6,795 | $7,110 | $13,905 | $2,501,818 |
| 114 | $6,776 | $7,129 | $13,905 | $2,494,688 |
| 115 | $6,756 | $7,148 | $13,905 | $2,487,540 |
| 116 | $6,737 | $7,168 | $13,905 | $2,480,372 |
| 117 | $6,718 | $7,187 | $13,905 | $2,473,185 |
| 118 | $6,698 | $7,207 | $13,905 | $2,465,979 |
| 119 | $6,679 | $7,226 | $13,905 | $2,458,752 |
| 120 | $6,659 | $7,246 | $13,905 | $2,451,507 |
$166,858
$81,190
$85,669
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,639 | $7,265 | $13,905 | $2,444,241 |
| 122 | $6,620 | $7,285 | $13,905 | $2,436,956 |
| 123 | $6,600 | $7,305 | $13,905 | $2,429,652 |
| 124 | $6,580 | $7,325 | $13,905 | $2,422,327 |
| 125 | $6,560 | $7,344 | $13,905 | $2,414,983 |
| 126 | $6,541 | $7,364 | $13,905 | $2,407,618 |
| 127 | $6,521 | $7,384 | $13,905 | $2,400,234 |
| 128 | $6,501 | $7,404 | $13,905 | $2,392,830 |
| 129 | $6,481 | $7,424 | $13,905 | $2,385,406 |
| 130 | $6,460 | $7,444 | $13,905 | $2,377,961 |
| 131 | $6,440 | $7,465 | $13,905 | $2,370,497 |
| 132 | $6,420 | $7,485 | $13,905 | $2,363,012 |
$166,858
$78,363
$88,495
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,400 | $7,505 | $13,905 | $2,355,507 |
| 134 | $6,379 | $7,525 | $13,905 | $2,347,982 |
| 135 | $6,359 | $7,546 | $13,905 | $2,340,436 |
| 136 | $6,339 | $7,566 | $13,905 | $2,332,870 |
| 137 | $6,318 | $7,587 | $13,905 | $2,325,283 |
| 138 | $6,298 | $7,607 | $13,905 | $2,317,676 |
| 139 | $6,277 | $7,628 | $13,905 | $2,310,048 |
| 140 | $6,256 | $7,648 | $13,905 | $2,302,400 |
| 141 | $6,236 | $7,669 | $13,905 | $2,294,731 |
| 142 | $6,215 | $7,690 | $13,905 | $2,287,041 |
| 143 | $6,194 | $7,711 | $13,905 | $2,279,330 |
| 144 | $6,173 | $7,732 | $13,905 | $2,271,598 |
$166,858
$75,444
$91,414
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,152 | $7,753 | $13,905 | $2,263,846 |
| 146 | $6,131 | $7,774 | $13,905 | $2,256,072 |
| 147 | $6,110 | $7,795 | $13,905 | $2,248,277 |
| 148 | $6,089 | $7,816 | $13,905 | $2,240,462 |
| 149 | $6,068 | $7,837 | $13,905 | $2,232,625 |
| 150 | $6,047 | $7,858 | $13,905 | $2,224,766 |
| 151 | $6,025 | $7,879 | $13,905 | $2,216,887 |
| 152 | $6,004 | $7,901 | $13,905 | $2,208,986 |
| 153 | $5,983 | $7,922 | $13,905 | $2,201,064 |
| 154 | $5,961 | $7,944 | $13,905 | $2,193,120 |
| 155 | $5,940 | $7,965 | $13,905 | $2,185,155 |
| 156 | $5,918 | $7,987 | $13,905 | $2,177,169 |
$166,858
$72,429
$94,430
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,896 | $8,008 | $13,905 | $2,169,160 |
| 158 | $5,875 | $8,030 | $13,905 | $2,161,130 |
| 159 | $5,853 | $8,052 | $13,905 | $2,153,078 |
| 160 | $5,831 | $8,074 | $13,905 | $2,145,005 |
| 161 | $5,809 | $8,095 | $13,905 | $2,136,909 |
| 162 | $5,787 | $8,117 | $13,905 | $2,128,792 |
| 163 | $5,765 | $8,139 | $13,905 | $2,120,653 |
| 164 | $5,743 | $8,161 | $13,905 | $2,112,491 |
| 165 | $5,721 | $8,184 | $13,905 | $2,104,308 |
| 166 | $5,699 | $8,206 | $13,905 | $2,096,102 |
| 167 | $5,677 | $8,228 | $13,905 | $2,087,874 |
| 168 | $5,655 | $8,250 | $13,905 | $2,079,624 |
$166,858
$69,313
$97,545
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,632 | $8,273 | $13,905 | $2,071,351 |
| 170 | $5,610 | $8,295 | $13,905 | $2,063,057 |
| 171 | $5,587 | $8,317 | $13,905 | $2,054,739 |
| 172 | $5,565 | $8,340 | $13,905 | $2,046,399 |
| 173 | $5,542 | $8,363 | $13,905 | $2,038,037 |
| 174 | $5,520 | $8,385 | $13,905 | $2,029,652 |
| 175 | $5,497 | $8,408 | $13,905 | $2,021,244 |
| 176 | $5,474 | $8,431 | $13,905 | $2,012,813 |
| 177 | $5,451 | $8,453 | $13,905 | $2,004,360 |
| 178 | $5,428 | $8,476 | $13,905 | $1,995,883 |
| 179 | $5,406 | $8,499 | $13,905 | $1,987,384 |
| 180 | $5,382 | $8,522 | $13,905 | $1,978,862 |
$166,858
$66,096
$100,762
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,359 | $8,545 | $13,905 | $1,970,316 |
| 182 | $5,336 | $8,569 | $13,905 | $1,961,748 |
| 183 | $5,313 | $8,592 | $13,905 | $1,953,156 |
| 184 | $5,290 | $8,615 | $13,905 | $1,944,541 |
| 185 | $5,266 | $8,638 | $13,905 | $1,935,902 |
| 186 | $5,243 | $8,662 | $13,905 | $1,927,241 |
| 187 | $5,220 | $8,685 | $13,905 | $1,918,555 |
| 188 | $5,196 | $8,709 | $13,905 | $1,909,847 |
| 189 | $5,173 | $8,732 | $13,905 | $1,901,114 |
| 190 | $5,149 | $8,756 | $13,905 | $1,892,358 |
| 191 | $5,125 | $8,780 | $13,905 | $1,883,579 |
| 192 | $5,101 | $8,803 | $13,905 | $1,874,775 |
$166,858
$62,772
$104,086
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,078 | $8,827 | $13,905 | $1,865,948 |
| 194 | $5,054 | $8,851 | $13,905 | $1,857,096 |
| 195 | $5,030 | $8,875 | $13,905 | $1,848,221 |
| 196 | $5,006 | $8,899 | $13,905 | $1,839,322 |
| 197 | $4,981 | $8,923 | $13,905 | $1,830,399 |
| 198 | $4,957 | $8,948 | $13,905 | $1,821,451 |
| 199 | $4,933 | $8,972 | $13,905 | $1,812,479 |
| 200 | $4,909 | $8,996 | $13,905 | $1,803,483 |
| 201 | $4,884 | $9,020 | $13,905 | $1,794,463 |
| 202 | $4,860 | $9,045 | $13,905 | $1,785,418 |
| 203 | $4,836 | $9,069 | $13,905 | $1,776,349 |
| 204 | $4,811 | $9,094 | $13,905 | $1,767,255 |
$166,858
$59,338
$107,520
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,786 | $9,119 | $13,905 | $1,758,136 |
| 206 | $4,762 | $9,143 | $13,905 | $1,748,993 |
| 207 | $4,737 | $9,168 | $13,905 | $1,739,825 |
| 208 | $4,712 | $9,193 | $13,905 | $1,730,632 |
| 209 | $4,687 | $9,218 | $13,905 | $1,721,415 |
| 210 | $4,662 | $9,243 | $13,905 | $1,712,172 |
| 211 | $4,637 | $9,268 | $13,905 | $1,702,904 |
| 212 | $4,612 | $9,293 | $13,905 | $1,693,611 |
| 213 | $4,587 | $9,318 | $13,905 | $1,684,293 |
| 214 | $4,562 | $9,343 | $13,905 | $1,674,950 |
| 215 | $4,536 | $9,369 | $13,905 | $1,665,582 |
| 216 | $4,511 | $9,394 | $13,905 | $1,656,188 |
$166,858
$55,791
$111,067
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,486 | $9,419 | $13,905 | $1,646,769 |
| 218 | $4,460 | $9,445 | $13,905 | $1,637,324 |
| 219 | $4,434 | $9,470 | $13,905 | $1,627,853 |
| 220 | $4,409 | $9,496 | $13,905 | $1,618,357 |
| 221 | $4,383 | $9,522 | $13,905 | $1,608,835 |
| 222 | $4,357 | $9,548 | $13,905 | $1,599,288 |
| 223 | $4,331 | $9,573 | $13,905 | $1,589,714 |
| 224 | $4,305 | $9,599 | $13,905 | $1,580,115 |
| 225 | $4,279 | $9,625 | $13,905 | $1,570,490 |
| 226 | $4,253 | $9,651 | $13,905 | $1,560,838 |
| 227 | $4,227 | $9,678 | $13,905 | $1,551,161 |
| 228 | $4,201 | $9,704 | $13,905 | $1,541,457 |
$166,858
$52,127
$114,731
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,175 | $9,730 | $13,905 | $1,531,727 |
| 230 | $4,148 | $9,756 | $13,905 | $1,521,970 |
| 231 | $4,122 | $9,783 | $13,905 | $1,512,188 |
| 232 | $4,096 | $9,809 | $13,905 | $1,502,378 |
| 233 | $4,069 | $9,836 | $13,905 | $1,492,542 |
| 234 | $4,042 | $9,863 | $13,905 | $1,482,680 |
| 235 | $4,016 | $9,889 | $13,905 | $1,472,791 |
| 236 | $3,989 | $9,916 | $13,905 | $1,462,874 |
| 237 | $3,962 | $9,943 | $13,905 | $1,452,932 |
| 238 | $3,935 | $9,970 | $13,905 | $1,442,962 |
| 239 | $3,908 | $9,997 | $13,905 | $1,432,965 |
| 240 | $3,881 | $10,024 | $13,905 | $1,422,941 |
$166,858
$48,342
$118,516
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,854 | $10,051 | $13,905 | $1,412,890 |
| 242 | $3,827 | $10,078 | $13,905 | $1,402,812 |
| 243 | $3,799 | $10,106 | $13,905 | $1,392,706 |
| 244 | $3,772 | $10,133 | $13,905 | $1,382,573 |
| 245 | $3,744 | $10,160 | $13,905 | $1,372,413 |
| 246 | $3,717 | $10,188 | $13,905 | $1,362,225 |
| 247 | $3,689 | $10,215 | $13,905 | $1,352,010 |
| 248 | $3,662 | $10,243 | $13,905 | $1,341,766 |
| 249 | $3,634 | $10,271 | $13,905 | $1,331,495 |
| 250 | $3,606 | $10,299 | $13,905 | $1,321,197 |
| 251 | $3,578 | $10,327 | $13,905 | $1,310,870 |
| 252 | $3,550 | $10,355 | $13,905 | $1,300,516 |
$166,858
$44,433
$122,425
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,522 | $10,383 | $13,905 | $1,290,133 |
| 254 | $3,494 | $10,411 | $13,905 | $1,279,722 |
| 255 | $3,466 | $10,439 | $13,905 | $1,269,283 |
| 256 | $3,438 | $10,467 | $13,905 | $1,258,816 |
| 257 | $3,409 | $10,496 | $13,905 | $1,248,321 |
| 258 | $3,381 | $10,524 | $13,905 | $1,237,797 |
| 259 | $3,352 | $10,552 | $13,905 | $1,227,244 |
| 260 | $3,324 | $10,581 | $13,905 | $1,216,663 |
| 261 | $3,295 | $10,610 | $13,905 | $1,206,053 |
| 262 | $3,266 | $10,638 | $13,905 | $1,195,415 |
| 263 | $3,238 | $10,667 | $13,905 | $1,184,748 |
| 264 | $3,209 | $10,696 | $13,905 | $1,174,052 |
$166,858
$40,394
$126,464
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,180 | $10,725 | $13,905 | $1,163,326 |
| 266 | $3,151 | $10,754 | $13,905 | $1,152,572 |
| 267 | $3,122 | $10,783 | $13,905 | $1,141,789 |
| 268 | $3,092 | $10,812 | $13,905 | $1,130,976 |
| 269 | $3,063 | $10,842 | $13,905 | $1,120,135 |
| 270 | $3,034 | $10,871 | $13,905 | $1,109,264 |
| 271 | $3,004 | $10,901 | $13,905 | $1,098,363 |
| 272 | $2,975 | $10,930 | $13,905 | $1,087,433 |
| 273 | $2,945 | $10,960 | $13,905 | $1,076,473 |
| 274 | $2,915 | $10,989 | $13,905 | $1,065,484 |
| 275 | $2,886 | $11,019 | $13,905 | $1,054,465 |
| 276 | $2,856 | $11,049 | $13,905 | $1,043,416 |
$166,858
$36,222
$130,636
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,826 | $11,079 | $13,905 | $1,032,337 |
| 278 | $2,796 | $11,109 | $13,905 | $1,021,228 |
| 279 | $2,766 | $11,139 | $13,905 | $1,010,089 |
| 280 | $2,736 | $11,169 | $13,905 | $998,919 |
| 281 | $2,705 | $11,199 | $13,905 | $987,720 |
| 282 | $2,675 | $11,230 | $13,905 | $976,490 |
| 283 | $2,645 | $11,260 | $13,905 | $965,230 |
| 284 | $2,614 | $11,291 | $13,905 | $953,939 |
| 285 | $2,584 | $11,321 | $13,905 | $942,618 |
| 286 | $2,553 | $11,352 | $13,905 | $931,266 |
| 287 | $2,522 | $11,383 | $13,905 | $919,884 |
| 288 | $2,491 | $11,413 | $13,905 | $908,470 |
$166,858
$31,913
$134,945
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,460 | $11,444 | $13,905 | $897,026 |
| 290 | $2,429 | $11,475 | $13,905 | $885,550 |
| 291 | $2,398 | $11,506 | $13,905 | $874,044 |
| 292 | $2,367 | $11,538 | $13,905 | $862,506 |
| 293 | $2,336 | $11,569 | $13,905 | $850,937 |
| 294 | $2,305 | $11,600 | $13,905 | $839,337 |
| 295 | $2,273 | $11,632 | $13,905 | $827,705 |
| 296 | $2,242 | $11,663 | $13,905 | $816,042 |
| 297 | $2,210 | $11,695 | $13,905 | $804,348 |
| 298 | $2,178 | $11,726 | $13,905 | $792,621 |
| 299 | $2,147 | $11,758 | $13,905 | $780,863 |
| 300 | $2,115 | $11,790 | $13,905 | $769,073 |
$166,858
$27,461
$139,397
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,083 | $11,822 | $13,905 | $757,251 |
| 302 | $2,051 | $11,854 | $13,905 | $745,397 |
| 303 | $2,019 | $11,886 | $13,905 | $733,511 |
| 304 | $1,987 | $11,918 | $13,905 | $721,593 |
| 305 | $1,954 | $11,951 | $13,905 | $709,642 |
| 306 | $1,922 | $11,983 | $13,905 | $697,659 |
| 307 | $1,889 | $12,015 | $13,905 | $685,644 |
| 308 | $1,857 | $12,048 | $13,905 | $673,596 |
| 309 | $1,824 | $12,081 | $13,905 | $661,516 |
| 310 | $1,792 | $12,113 | $13,905 | $649,402 |
| 311 | $1,759 | $12,146 | $13,905 | $637,256 |
| 312 | $1,726 | $12,179 | $13,905 | $625,077 |
$166,858
$22,863
$143,996
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,693 | $12,212 | $13,905 | $612,865 |
| 314 | $1,660 | $12,245 | $13,905 | $600,620 |
| 315 | $1,627 | $12,278 | $13,905 | $588,342 |
| 316 | $1,593 | $12,311 | $13,905 | $576,031 |
| 317 | $1,560 | $12,345 | $13,905 | $563,686 |
| 318 | $1,527 | $12,378 | $13,905 | $551,308 |
| 319 | $1,493 | $12,412 | $13,905 | $538,896 |
| 320 | $1,460 | $12,445 | $13,905 | $526,451 |
| 321 | $1,426 | $12,479 | $13,905 | $513,972 |
| 322 | $1,392 | $12,513 | $13,905 | $501,459 |
| 323 | $1,358 | $12,547 | $13,905 | $488,912 |
| 324 | $1,324 | $12,581 | $13,905 | $476,332 |
$166,858
$18,112
$148,746
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,290 | $12,615 | $13,905 | $463,717 |
| 326 | $1,256 | $12,649 | $13,905 | $451,068 |
| 327 | $1,222 | $12,683 | $13,905 | $438,385 |
| 328 | $1,187 | $12,718 | $13,905 | $425,667 |
| 329 | $1,153 | $12,752 | $13,905 | $412,915 |
| 330 | $1,118 | $12,787 | $13,905 | $400,129 |
| 331 | $1,084 | $12,821 | $13,905 | $387,307 |
| 332 | $1,049 | $12,856 | $13,905 | $374,452 |
| 333 | $1,014 | $12,891 | $13,905 | $361,561 |
| 334 | $979 | $12,926 | $13,905 | $348,635 |
| 335 | $944 | $12,961 | $13,905 | $335,675 |
| 336 | $909 | $12,996 | $13,905 | $322,679 |
$166,858
$13,205
$153,653
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $874 | $13,031 | $13,905 | $309,648 |
| 338 | $839 | $13,066 | $13,905 | $296,582 |
| 339 | $803 | $13,102 | $13,905 | $283,480 |
| 340 | $768 | $13,137 | $13,905 | $270,343 |
| 341 | $732 | $13,173 | $13,905 | $257,170 |
| 342 | $697 | $13,208 | $13,905 | $243,962 |
| 343 | $661 | $13,244 | $13,905 | $230,718 |
| 344 | $625 | $13,280 | $13,905 | $217,438 |
| 345 | $589 | $13,316 | $13,905 | $204,122 |
| 346 | $553 | $13,352 | $13,905 | $190,770 |
| 347 | $517 | $13,388 | $13,905 | $177,382 |
| 348 | $480 | $13,424 | $13,905 | $163,957 |
$166,858
$8,137
$158,721
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $444 | $13,461 | $13,905 | $150,497 |
| 350 | $408 | $13,497 | $13,905 | $136,999 |
| 351 | $371 | $13,534 | $13,905 | $123,466 |
| 352 | $334 | $13,570 | $13,905 | $109,895 |
| 353 | $298 | $13,607 | $13,905 | $96,288 |
| 354 | $261 | $13,644 | $13,905 | $82,644 |
| 355 | $224 | $13,681 | $13,905 | $68,963 |
| 356 | $187 | $13,718 | $13,905 | $55,245 |
| 357 | $150 | $13,755 | $13,905 | $41,490 |
| 358 | $112 | $13,792 | $13,905 | $27,697 |
| 359 | $75 | $13,830 | $13,905 | $13,867 |
| 360 | $38 | $13,867 | $13,905 | $0 |
$166,858
$2,901
$163,957
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。
