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
$780 萬
$870 萬
$700 萬
$830 萬
760 呎
@11,316
1,001 呎
@8,591
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $11,042 | $8,485 | $6,953 | $5,934 |
| 1.500 | $11,453 | $8,903 | $7,379 | $6,367 |
| 2.000 | $11,873 | $9,334 | $7,820 | $6,819 |
| 2.500 | $12,302 | $9,777 | $8,277 | $7,290 |
| 3.000 | $12,741 | $10,232 | $8,749 | $7,779 |
| 3.500 | $13,190 | $10,700 | $9,237 | $8,285 |
| 4.000 | $13,647 | $11,180 | $9,739 | $8,808 |
| 4.500 | $14,114 | $11,672 | $10,255 | $9,348 |
| 5.000 | $14,590 | $12,176 | $10,786 | $9,904 |
| 5.500 | $15,075 | $12,692 | $11,330 | $10,476 |
| 6.000 | $15,569 | $13,218 | $11,887 | $11,062 |
每月供款$8,285
30年
$1,845,000
$1,137,555
$2,982,555
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,381 | $2,904 | $8,285 | $1,842,096 |
| 2 | $5,373 | $2,912 | $8,285 | $1,839,184 |
| 3 | $5,364 | $2,921 | $8,285 | $1,836,264 |
| 4 | $5,356 | $2,929 | $8,285 | $1,833,335 |
| 5 | $5,347 | $2,938 | $8,285 | $1,830,397 |
| 6 | $5,339 | $2,946 | $8,285 | $1,827,451 |
| 7 | $5,330 | $2,955 | $8,285 | $1,824,496 |
| 8 | $5,321 | $2,963 | $8,285 | $1,821,532 |
| 9 | $5,313 | $2,972 | $8,285 | $1,818,560 |
| 10 | $5,304 | $2,981 | $8,285 | $1,815,580 |
| 11 | $5,295 | $2,989 | $8,285 | $1,812,590 |
| 12 | $5,287 | $2,998 | $8,285 | $1,809,592 |
$99,418
$64,011
$35,408
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,278 | $3,007 | $8,285 | $1,806,585 |
| 14 | $5,269 | $3,016 | $8,285 | $1,803,570 |
| 15 | $5,260 | $3,024 | $8,285 | $1,800,545 |
| 16 | $5,252 | $3,033 | $8,285 | $1,797,512 |
| 17 | $5,243 | $3,042 | $8,285 | $1,794,470 |
| 18 | $5,234 | $3,051 | $8,285 | $1,791,419 |
| 19 | $5,225 | $3,060 | $8,285 | $1,788,359 |
| 20 | $5,216 | $3,069 | $8,285 | $1,785,290 |
| 21 | $5,207 | $3,078 | $8,285 | $1,782,212 |
| 22 | $5,198 | $3,087 | $8,285 | $1,779,125 |
| 23 | $5,189 | $3,096 | $8,285 | $1,776,030 |
| 24 | $5,180 | $3,105 | $8,285 | $1,772,925 |
$99,418
$62,751
$36,667
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,171 | $3,114 | $8,285 | $1,769,811 |
| 26 | $5,162 | $3,123 | $8,285 | $1,766,688 |
| 27 | $5,153 | $3,132 | $8,285 | $1,763,556 |
| 28 | $5,144 | $3,141 | $8,285 | $1,760,415 |
| 29 | $5,135 | $3,150 | $8,285 | $1,757,265 |
| 30 | $5,125 | $3,160 | $8,285 | $1,754,105 |
| 31 | $5,116 | $3,169 | $8,285 | $1,750,936 |
| 32 | $5,107 | $3,178 | $8,285 | $1,747,758 |
| 33 | $5,098 | $3,187 | $8,285 | $1,744,571 |
| 34 | $5,088 | $3,197 | $8,285 | $1,741,375 |
| 35 | $5,079 | $3,206 | $8,285 | $1,738,169 |
| 36 | $5,070 | $3,215 | $8,285 | $1,734,953 |
$99,418
$61,447
$37,971
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,060 | $3,225 | $8,285 | $1,731,729 |
| 38 | $5,051 | $3,234 | $8,285 | $1,728,495 |
| 39 | $5,041 | $3,243 | $8,285 | $1,725,251 |
| 40 | $5,032 | $3,253 | $8,285 | $1,721,999 |
| 41 | $5,022 | $3,262 | $8,285 | $1,718,736 |
| 42 | $5,013 | $3,272 | $8,285 | $1,715,464 |
| 43 | $5,003 | $3,281 | $8,285 | $1,712,183 |
| 44 | $4,994 | $3,291 | $8,285 | $1,708,892 |
| 45 | $4,984 | $3,301 | $8,285 | $1,705,591 |
| 46 | $4,975 | $3,310 | $8,285 | $1,702,281 |
| 47 | $4,965 | $3,320 | $8,285 | $1,698,961 |
| 48 | $4,955 | $3,330 | $8,285 | $1,695,631 |
$99,418
$60,097
$39,322
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $4,946 | $3,339 | $8,285 | $1,692,292 |
| 50 | $4,936 | $3,349 | $8,285 | $1,688,943 |
| 51 | $4,926 | $3,359 | $8,285 | $1,685,584 |
| 52 | $4,916 | $3,369 | $8,285 | $1,682,216 |
| 53 | $4,906 | $3,378 | $8,285 | $1,678,837 |
| 54 | $4,897 | $3,388 | $8,285 | $1,675,449 |
| 55 | $4,887 | $3,398 | $8,285 | $1,672,051 |
| 56 | $4,877 | $3,408 | $8,285 | $1,668,643 |
| 57 | $4,867 | $3,418 | $8,285 | $1,665,225 |
| 58 | $4,857 | $3,428 | $8,285 | $1,661,797 |
| 59 | $4,847 | $3,438 | $8,285 | $1,658,359 |
| 60 | $4,837 | $3,448 | $8,285 | $1,654,911 |
$99,418
$58,698
$40,720
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $4,827 | $3,458 | $8,285 | $1,651,453 |
| 62 | $4,817 | $3,468 | $8,285 | $1,647,985 |
| 63 | $4,807 | $3,478 | $8,285 | $1,644,507 |
| 64 | $4,796 | $3,488 | $8,285 | $1,641,018 |
| 65 | $4,786 | $3,499 | $8,285 | $1,637,520 |
| 66 | $4,776 | $3,509 | $8,285 | $1,634,011 |
| 67 | $4,766 | $3,519 | $8,285 | $1,630,492 |
| 68 | $4,756 | $3,529 | $8,285 | $1,626,963 |
| 69 | $4,745 | $3,540 | $8,285 | $1,623,423 |
| 70 | $4,735 | $3,550 | $8,285 | $1,619,873 |
| 71 | $4,725 | $3,560 | $8,285 | $1,616,313 |
| 72 | $4,714 | $3,571 | $8,285 | $1,612,742 |
$99,418
$57,250
$42,169
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $4,704 | $3,581 | $8,285 | $1,609,161 |
| 74 | $4,693 | $3,591 | $8,285 | $1,605,570 |
| 75 | $4,683 | $3,602 | $8,285 | $1,601,968 |
| 76 | $4,672 | $3,612 | $8,285 | $1,598,355 |
| 77 | $4,662 | $3,623 | $8,285 | $1,594,732 |
| 78 | $4,651 | $3,634 | $8,285 | $1,591,099 |
| 79 | $4,641 | $3,644 | $8,285 | $1,587,454 |
| 80 | $4,630 | $3,655 | $8,285 | $1,583,800 |
| 81 | $4,619 | $3,665 | $8,285 | $1,580,134 |
| 82 | $4,609 | $3,676 | $8,285 | $1,576,458 |
| 83 | $4,598 | $3,687 | $8,285 | $1,572,771 |
| 84 | $4,587 | $3,698 | $8,285 | $1,569,074 |
$99,418
$55,750
$43,669
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $4,576 | $3,708 | $8,285 | $1,565,365 |
| 86 | $4,566 | $3,719 | $8,285 | $1,561,646 |
| 87 | $4,555 | $3,730 | $8,285 | $1,557,916 |
| 88 | $4,544 | $3,741 | $8,285 | $1,554,175 |
| 89 | $4,533 | $3,752 | $8,285 | $1,550,423 |
| 90 | $4,522 | $3,763 | $8,285 | $1,546,660 |
| 91 | $4,511 | $3,774 | $8,285 | $1,542,886 |
| 92 | $4,500 | $3,785 | $8,285 | $1,539,102 |
| 93 | $4,489 | $3,796 | $8,285 | $1,535,306 |
| 94 | $4,478 | $3,807 | $8,285 | $1,531,499 |
| 95 | $4,467 | $3,818 | $8,285 | $1,527,681 |
| 96 | $4,456 | $3,829 | $8,285 | $1,523,852 |
$99,418
$54,197
$45,222
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,445 | $3,840 | $8,285 | $1,520,011 |
| 98 | $4,433 | $3,852 | $8,285 | $1,516,160 |
| 99 | $4,422 | $3,863 | $8,285 | $1,512,297 |
| 100 | $4,411 | $3,874 | $8,285 | $1,508,423 |
| 101 | $4,400 | $3,885 | $8,285 | $1,504,538 |
| 102 | $4,388 | $3,897 | $8,285 | $1,500,641 |
| 103 | $4,377 | $3,908 | $8,285 | $1,496,733 |
| 104 | $4,365 | $3,919 | $8,285 | $1,492,814 |
| 105 | $4,354 | $3,931 | $8,285 | $1,488,883 |
| 106 | $4,343 | $3,942 | $8,285 | $1,484,941 |
| 107 | $4,331 | $3,954 | $8,285 | $1,480,987 |
| 108 | $4,320 | $3,965 | $8,285 | $1,477,022 |
$99,418
$52,588
$46,830
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,308 | $3,977 | $8,285 | $1,473,045 |
| 110 | $4,296 | $3,988 | $8,285 | $1,469,056 |
| 111 | $4,285 | $4,000 | $8,285 | $1,465,056 |
| 112 | $4,273 | $4,012 | $8,285 | $1,461,044 |
| 113 | $4,261 | $4,023 | $8,285 | $1,457,021 |
| 114 | $4,250 | $4,035 | $8,285 | $1,452,986 |
| 115 | $4,238 | $4,047 | $8,285 | $1,448,939 |
| 116 | $4,226 | $4,059 | $8,285 | $1,444,880 |
| 117 | $4,214 | $4,071 | $8,285 | $1,440,809 |
| 118 | $4,202 | $4,083 | $8,285 | $1,436,727 |
| 119 | $4,190 | $4,094 | $8,285 | $1,432,632 |
| 120 | $4,179 | $4,106 | $8,285 | $1,428,526 |
$99,418
$50,923
$48,496
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,167 | $4,118 | $8,285 | $1,424,408 |
| 122 | $4,155 | $4,130 | $8,285 | $1,420,277 |
| 123 | $4,142 | $4,142 | $8,285 | $1,416,135 |
| 124 | $4,130 | $4,154 | $8,285 | $1,411,980 |
| 125 | $4,118 | $4,167 | $8,285 | $1,407,814 |
| 126 | $4,106 | $4,179 | $8,285 | $1,403,635 |
| 127 | $4,094 | $4,191 | $8,285 | $1,399,444 |
| 128 | $4,082 | $4,203 | $8,285 | $1,395,241 |
| 129 | $4,069 | $4,215 | $8,285 | $1,391,025 |
| 130 | $4,057 | $4,228 | $8,285 | $1,386,798 |
| 131 | $4,045 | $4,240 | $8,285 | $1,382,558 |
| 132 | $4,032 | $4,252 | $8,285 | $1,378,305 |
$99,418
$49,198
$50,221
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,020 | $4,265 | $8,285 | $1,374,040 |
| 134 | $4,008 | $4,277 | $8,285 | $1,369,763 |
| 135 | $3,995 | $4,290 | $8,285 | $1,365,473 |
| 136 | $3,983 | $4,302 | $8,285 | $1,361,171 |
| 137 | $3,970 | $4,315 | $8,285 | $1,356,856 |
| 138 | $3,957 | $4,327 | $8,285 | $1,352,529 |
| 139 | $3,945 | $4,340 | $8,285 | $1,348,189 |
| 140 | $3,932 | $4,353 | $8,285 | $1,343,836 |
| 141 | $3,920 | $4,365 | $8,285 | $1,339,471 |
| 142 | $3,907 | $4,378 | $8,285 | $1,335,093 |
| 143 | $3,894 | $4,391 | $8,285 | $1,330,702 |
| 144 | $3,881 | $4,404 | $8,285 | $1,326,298 |
$99,418
$47,412
$52,007
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $3,868 | $4,417 | $8,285 | $1,321,882 |
| 146 | $3,855 | $4,429 | $8,285 | $1,317,453 |
| 147 | $3,843 | $4,442 | $8,285 | $1,313,010 |
| 148 | $3,830 | $4,455 | $8,285 | $1,308,555 |
| 149 | $3,817 | $4,468 | $8,285 | $1,304,087 |
| 150 | $3,804 | $4,481 | $8,285 | $1,299,605 |
| 151 | $3,791 | $4,494 | $8,285 | $1,295,111 |
| 152 | $3,777 | $4,507 | $8,285 | $1,290,604 |
| 153 | $3,764 | $4,521 | $8,285 | $1,286,083 |
| 154 | $3,751 | $4,534 | $8,285 | $1,281,549 |
| 155 | $3,738 | $4,547 | $8,285 | $1,277,002 |
| 156 | $3,725 | $4,560 | $8,285 | $1,272,442 |
$99,418
$45,562
$53,857
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $3,711 | $4,574 | $8,285 | $1,267,868 |
| 158 | $3,698 | $4,587 | $8,285 | $1,263,281 |
| 159 | $3,685 | $4,600 | $8,285 | $1,258,681 |
| 160 | $3,671 | $4,614 | $8,285 | $1,254,067 |
| 161 | $3,658 | $4,627 | $8,285 | $1,249,440 |
| 162 | $3,644 | $4,641 | $8,285 | $1,244,799 |
| 163 | $3,631 | $4,654 | $8,285 | $1,240,145 |
| 164 | $3,617 | $4,668 | $8,285 | $1,235,477 |
| 165 | $3,603 | $4,681 | $8,285 | $1,230,796 |
| 166 | $3,590 | $4,695 | $8,285 | $1,226,101 |
| 167 | $3,576 | $4,709 | $8,285 | $1,221,392 |
| 168 | $3,562 | $4,722 | $8,285 | $1,216,670 |
$99,418
$43,646
$55,772
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,549 | $4,736 | $8,285 | $1,211,934 |
| 170 | $3,535 | $4,750 | $8,285 | $1,207,183 |
| 171 | $3,521 | $4,764 | $8,285 | $1,202,420 |
| 172 | $3,507 | $4,778 | $8,285 | $1,197,642 |
| 173 | $3,493 | $4,792 | $8,285 | $1,192,850 |
| 174 | $3,479 | $4,806 | $8,285 | $1,188,044 |
| 175 | $3,465 | $4,820 | $8,285 | $1,183,225 |
| 176 | $3,451 | $4,834 | $8,285 | $1,178,391 |
| 177 | $3,437 | $4,848 | $8,285 | $1,173,543 |
| 178 | $3,423 | $4,862 | $8,285 | $1,168,681 |
| 179 | $3,409 | $4,876 | $8,285 | $1,163,805 |
| 180 | $3,394 | $4,890 | $8,285 | $1,158,914 |
$99,418
$41,663
$57,756
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,380 | $4,905 | $8,285 | $1,154,009 |
| 182 | $3,366 | $4,919 | $8,285 | $1,149,090 |
| 183 | $3,352 | $4,933 | $8,285 | $1,144,157 |
| 184 | $3,337 | $4,948 | $8,285 | $1,139,209 |
| 185 | $3,323 | $4,962 | $8,285 | $1,134,247 |
| 186 | $3,308 | $4,977 | $8,285 | $1,129,270 |
| 187 | $3,294 | $4,991 | $8,285 | $1,124,279 |
| 188 | $3,279 | $5,006 | $8,285 | $1,119,274 |
| 189 | $3,265 | $5,020 | $8,285 | $1,114,253 |
| 190 | $3,250 | $5,035 | $8,285 | $1,109,218 |
| 191 | $3,235 | $5,050 | $8,285 | $1,104,169 |
| 192 | $3,220 | $5,064 | $8,285 | $1,099,104 |
$99,418
$39,609
$59,810
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,206 | $5,079 | $8,285 | $1,094,025 |
| 194 | $3,191 | $5,094 | $8,285 | $1,088,931 |
| 195 | $3,176 | $5,109 | $8,285 | $1,083,822 |
| 196 | $3,161 | $5,124 | $8,285 | $1,078,699 |
| 197 | $3,146 | $5,139 | $8,285 | $1,073,560 |
| 198 | $3,131 | $5,154 | $8,285 | $1,068,406 |
| 199 | $3,116 | $5,169 | $8,285 | $1,063,237 |
| 200 | $3,101 | $5,184 | $8,285 | $1,058,054 |
| 201 | $3,086 | $5,199 | $8,285 | $1,052,855 |
| 202 | $3,071 | $5,214 | $8,285 | $1,047,641 |
| 203 | $3,056 | $5,229 | $8,285 | $1,042,412 |
| 204 | $3,040 | $5,245 | $8,285 | $1,037,167 |
$99,418
$37,481
$61,937
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,025 | $5,260 | $8,285 | $1,031,907 |
| 206 | $3,010 | $5,275 | $8,285 | $1,026,632 |
| 207 | $2,994 | $5,291 | $8,285 | $1,021,342 |
| 208 | $2,979 | $5,306 | $8,285 | $1,016,036 |
| 209 | $2,963 | $5,321 | $8,285 | $1,010,714 |
| 210 | $2,948 | $5,337 | $8,285 | $1,005,377 |
| 211 | $2,932 | $5,353 | $8,285 | $1,000,025 |
| 212 | $2,917 | $5,368 | $8,285 | $994,657 |
| 213 | $2,901 | $5,384 | $8,285 | $989,273 |
| 214 | $2,885 | $5,399 | $8,285 | $983,873 |
| 215 | $2,870 | $5,415 | $8,285 | $978,458 |
| 216 | $2,854 | $5,431 | $8,285 | $973,027 |
$99,418
$35,278
$64,140
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $2,838 | $5,447 | $8,285 | $967,580 |
| 218 | $2,822 | $5,463 | $8,285 | $962,117 |
| 219 | $2,806 | $5,479 | $8,285 | $956,639 |
| 220 | $2,790 | $5,495 | $8,285 | $951,144 |
| 221 | $2,774 | $5,511 | $8,285 | $945,633 |
| 222 | $2,758 | $5,527 | $8,285 | $940,106 |
| 223 | $2,742 | $5,543 | $8,285 | $934,564 |
| 224 | $2,726 | $5,559 | $8,285 | $929,005 |
| 225 | $2,710 | $5,575 | $8,285 | $923,429 |
| 226 | $2,693 | $5,592 | $8,285 | $917,838 |
| 227 | $2,677 | $5,608 | $8,285 | $912,230 |
| 228 | $2,661 | $5,624 | $8,285 | $906,606 |
$99,418
$32,997
$66,421
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,644 | $5,641 | $8,285 | $900,965 |
| 230 | $2,628 | $5,657 | $8,285 | $895,308 |
| 231 | $2,611 | $5,674 | $8,285 | $889,634 |
| 232 | $2,595 | $5,690 | $8,285 | $883,944 |
| 233 | $2,578 | $5,707 | $8,285 | $878,238 |
| 234 | $2,562 | $5,723 | $8,285 | $872,514 |
| 235 | $2,545 | $5,740 | $8,285 | $866,774 |
| 236 | $2,528 | $5,757 | $8,285 | $861,017 |
| 237 | $2,511 | $5,774 | $8,285 | $855,244 |
| 238 | $2,494 | $5,790 | $8,285 | $849,453 |
| 239 | $2,478 | $5,807 | $8,285 | $843,646 |
| 240 | $2,461 | $5,824 | $8,285 | $837,822 |
$99,418
$30,635
$68,784
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,444 | $5,841 | $8,285 | $831,981 |
| 242 | $2,427 | $5,858 | $8,285 | $826,122 |
| 243 | $2,410 | $5,875 | $8,285 | $820,247 |
| 244 | $2,392 | $5,892 | $8,285 | $814,355 |
| 245 | $2,375 | $5,910 | $8,285 | $808,445 |
| 246 | $2,358 | $5,927 | $8,285 | $802,518 |
| 247 | $2,341 | $5,944 | $8,285 | $796,574 |
| 248 | $2,323 | $5,962 | $8,285 | $790,612 |
| 249 | $2,306 | $5,979 | $8,285 | $784,633 |
| 250 | $2,289 | $5,996 | $8,285 | $778,637 |
| 251 | $2,271 | $6,014 | $8,285 | $772,623 |
| 252 | $2,253 | $6,031 | $8,285 | $766,592 |
$99,418
$28,188
$71,230
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,236 | $6,049 | $8,285 | $760,543 |
| 254 | $2,218 | $6,067 | $8,285 | $754,476 |
| 255 | $2,201 | $6,084 | $8,285 | $748,392 |
| 256 | $2,183 | $6,102 | $8,285 | $742,290 |
| 257 | $2,165 | $6,120 | $8,285 | $736,170 |
| 258 | $2,147 | $6,138 | $8,285 | $730,032 |
| 259 | $2,129 | $6,156 | $8,285 | $723,877 |
| 260 | $2,111 | $6,174 | $8,285 | $717,703 |
| 261 | $2,093 | $6,192 | $8,285 | $711,511 |
| 262 | $2,075 | $6,210 | $8,285 | $705,302 |
| 263 | $2,057 | $6,228 | $8,285 | $699,074 |
| 264 | $2,039 | $6,246 | $8,285 | $692,828 |
$99,418
$25,655
$73,764
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,021 | $6,264 | $8,285 | $686,564 |
| 266 | $2,002 | $6,282 | $8,285 | $680,282 |
| 267 | $1,984 | $6,301 | $8,285 | $673,981 |
| 268 | $1,966 | $6,319 | $8,285 | $667,662 |
| 269 | $1,947 | $6,338 | $8,285 | $661,324 |
| 270 | $1,929 | $6,356 | $8,285 | $654,968 |
| 271 | $1,910 | $6,375 | $8,285 | $648,594 |
| 272 | $1,892 | $6,393 | $8,285 | $642,201 |
| 273 | $1,873 | $6,412 | $8,285 | $635,789 |
| 274 | $1,854 | $6,430 | $8,285 | $629,358 |
| 275 | $1,836 | $6,449 | $8,285 | $622,909 |
| 276 | $1,817 | $6,468 | $8,285 | $616,441 |
$99,418
$23,031
$76,387
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,798 | $6,487 | $8,285 | $609,954 |
| 278 | $1,779 | $6,506 | $8,285 | $603,448 |
| 279 | $1,760 | $6,525 | $8,285 | $596,923 |
| 280 | $1,741 | $6,544 | $8,285 | $590,380 |
| 281 | $1,722 | $6,563 | $8,285 | $583,817 |
| 282 | $1,703 | $6,582 | $8,285 | $577,235 |
| 283 | $1,684 | $6,601 | $8,285 | $570,633 |
| 284 | $1,664 | $6,621 | $8,285 | $564,013 |
| 285 | $1,645 | $6,640 | $8,285 | $557,373 |
| 286 | $1,626 | $6,659 | $8,285 | $550,714 |
| 287 | $1,606 | $6,679 | $8,285 | $544,035 |
| 288 | $1,587 | $6,698 | $8,285 | $537,337 |
$99,418
$20,314
$79,104
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,567 | $6,718 | $8,285 | $530,619 |
| 290 | $1,548 | $6,737 | $8,285 | $523,882 |
| 291 | $1,528 | $6,757 | $8,285 | $517,125 |
| 292 | $1,508 | $6,777 | $8,285 | $510,349 |
| 293 | $1,489 | $6,796 | $8,285 | $503,552 |
| 294 | $1,469 | $6,816 | $8,285 | $496,736 |
| 295 | $1,449 | $6,836 | $8,285 | $489,900 |
| 296 | $1,429 | $6,856 | $8,285 | $483,044 |
| 297 | $1,409 | $6,876 | $8,285 | $476,168 |
| 298 | $1,389 | $6,896 | $8,285 | $469,272 |
| 299 | $1,369 | $6,916 | $8,285 | $462,356 |
| 300 | $1,349 | $6,936 | $8,285 | $455,419 |
$99,418
$17,501
$81,918
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,328 | $6,957 | $8,285 | $448,463 |
| 302 | $1,308 | $6,977 | $8,285 | $441,486 |
| 303 | $1,288 | $6,997 | $8,285 | $434,489 |
| 304 | $1,267 | $7,018 | $8,285 | $427,471 |
| 305 | $1,247 | $7,038 | $8,285 | $420,433 |
| 306 | $1,226 | $7,059 | $8,285 | $413,375 |
| 307 | $1,206 | $7,079 | $8,285 | $406,295 |
| 308 | $1,185 | $7,100 | $8,285 | $399,195 |
| 309 | $1,164 | $7,121 | $8,285 | $392,075 |
| 310 | $1,144 | $7,141 | $8,285 | $384,934 |
| 311 | $1,123 | $7,162 | $8,285 | $377,771 |
| 312 | $1,102 | $7,183 | $8,285 | $370,588 |
$99,418
$14,587
$84,831
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,081 | $7,204 | $8,285 | $363,384 |
| 314 | $1,060 | $7,225 | $8,285 | $356,159 |
| 315 | $1,039 | $7,246 | $8,285 | $348,913 |
| 316 | $1,018 | $7,267 | $8,285 | $341,646 |
| 317 | $996 | $7,288 | $8,285 | $334,358 |
| 318 | $975 | $7,310 | $8,285 | $327,048 |
| 319 | $954 | $7,331 | $8,285 | $319,717 |
| 320 | $933 | $7,352 | $8,285 | $312,365 |
| 321 | $911 | $7,374 | $8,285 | $304,991 |
| 322 | $890 | $7,395 | $8,285 | $297,596 |
| 323 | $868 | $7,417 | $8,285 | $290,179 |
| 324 | $846 | $7,439 | $8,285 | $282,740 |
$99,418
$11,570
$87,848
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $825 | $7,460 | $8,285 | $275,280 |
| 326 | $803 | $7,482 | $8,285 | $267,798 |
| 327 | $781 | $7,504 | $8,285 | $260,294 |
| 328 | $759 | $7,526 | $8,285 | $252,768 |
| 329 | $737 | $7,548 | $8,285 | $245,221 |
| 330 | $715 | $7,570 | $8,285 | $237,651 |
| 331 | $693 | $7,592 | $8,285 | $230,059 |
| 332 | $671 | $7,614 | $8,285 | $222,446 |
| 333 | $649 | $7,636 | $8,285 | $214,810 |
| 334 | $627 | $7,658 | $8,285 | $207,151 |
| 335 | $604 | $7,681 | $8,285 | $199,471 |
| 336 | $582 | $7,703 | $8,285 | $191,767 |
$99,418
$8,446
$90,973
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $559 | $7,726 | $8,285 | $184,042 |
| 338 | $537 | $7,748 | $8,285 | $176,294 |
| 339 | $514 | $7,771 | $8,285 | $168,523 |
| 340 | $492 | $7,793 | $8,285 | $160,730 |
| 341 | $469 | $7,816 | $8,285 | $152,914 |
| 342 | $446 | $7,839 | $8,285 | $145,075 |
| 343 | $423 | $7,862 | $8,285 | $137,213 |
| 344 | $400 | $7,885 | $8,285 | $129,328 |
| 345 | $377 | $7,908 | $8,285 | $121,421 |
| 346 | $354 | $7,931 | $8,285 | $113,490 |
| 347 | $331 | $7,954 | $8,285 | $105,536 |
| 348 | $308 | $7,977 | $8,285 | $97,559 |
$99,418
$5,210
$94,208
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $285 | $8,000 | $8,285 | $89,559 |
| 350 | $261 | $8,024 | $8,285 | $81,535 |
| 351 | $238 | $8,047 | $8,285 | $73,488 |
| 352 | $214 | $8,071 | $8,285 | $65,417 |
| 353 | $191 | $8,094 | $8,285 | $57,323 |
| 354 | $167 | $8,118 | $8,285 | $49,206 |
| 355 | $144 | $8,141 | $8,285 | $41,064 |
| 356 | $120 | $8,165 | $8,285 | $32,899 |
| 357 | $96 | $8,189 | $8,285 | $24,710 |
| 358 | $72 | $8,213 | $8,285 | $16,498 |
| 359 | $48 | $8,237 | $8,285 | $8,261 |
| 360 | $24 | $8,261 | $8,285 | $0 |
$99,418
$1,859
$97,559
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。