年 | 期數 | 還款 (港幣) | 利息 (港幣) | 本金 (港幣) | 餘下還款 |
1 | 1 | 11,128 | 4,375 | 6,753 | 2,093,247 |
1 | 2 | 11,128 | 4,361 | 6,767 | 2,086,480 |
1 | 3 | 11,128 | 4,347 | 6,781 | 2,079,699 |
1 | 4 | 11,128 | 4,333 | 6,795 | 2,072,904 |
1 | 5 | 11,128 | 4,319 | 6,809 | 2,066,094 |
1 | 6 | 11,128 | 4,304 | 6,824 | 2,059,271 |
1 | 7 | 11,128 | 4,290 | 6,838 | 2,052,433 |
1 | 8 | 11,128 | 4,276 | 6,852 | 2,045,581 |
1 | 9 | 11,128 | 4,262 | 6,866 | 2,038,714 |
1 | 10 | 11,128 | 4,247 | 6,881 | 2,031,834 |
1 | 11 | 11,128 | 4,233 | 6,895 | 2,024,939 |
1 | 12 | 11,128 | 4,219 | 6,909 | 2,018,029 |
小計 | 133,536 | 51,565 | 81,971 | ||
2 | 13 | 11,128 | 4,204 | 6,924 | 2,011,106 |
2 | 14 | 11,128 | 4,190 | 6,938 | 2,004,168 |
2 | 15 | 11,128 | 4,175 | 6,953 | 1,997,215 |
2 | 16 | 11,128 | 4,161 | 6,967 | 1,990,248 |
2 | 17 | 11,128 | 4,146 | 6,982 | 1,983,266 |
2 | 18 | 11,128 | 4,132 | 6,996 | 1,976,270 |
2 | 19 | 11,128 | 4,117 | 7,011 | 1,969,259 |
2 | 20 | 11,128 | 4,103 | 7,025 | 1,962,234 |
2 | 21 | 11,128 | 4,088 | 7,040 | 1,955,194 |
2 | 22 | 11,128 | 4,073 | 7,055 | 1,948,139 |
2 | 23 | 11,128 | 4,059 | 7,069 | 1,941,070 |
2 | 24 | 11,128 | 4,044 | 7,084 | 1,933,986 |
小計 | 133,536 | 49,492 | 84,043 | ||
2 | 13 | 11,128 | 4,204 | 6,924 | 2,011,106 |
2 | 14 | 11,128 | 4,190 | 6,938 | 2,004,168 |
2 | 15 | 11,128 | 4,175 | 6,953 | 1,997,215 |
2 | 16 | 11,128 | 4,161 | 6,967 | 1,990,248 |
2 | 17 | 11,128 | 4,146 | 6,982 | 1,983,266 |
2 | 18 | 11,128 | 4,132 | 6,996 | 1,976,270 |
2 | 19 | 11,128 | 4,117 | 7,011 | 1,969,259 |
2 | 20 | 11,128 | 4,103 | 7,025 | 1,962,234 |
2 | 21 | 11,128 | 4,088 | 7,040 | 1,955,194 |
2 | 22 | 11,128 | 4,073 | 7,055 | 1,948,139 |
2 | 23 | 11,128 | 4,059 | 7,069 | 1,941,070 |
2 | 24 | 11,128 | 4,044 | 7,084 | 1,933,986 |
小計 | 133,536 | 49,492 | 84,043 |