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
$748 萬
$820 萬
564 呎
@14,716
739 呎
@11,231
$830 萬
$850 萬
665 呎
@11,128
1,094 呎
@6,764
$740 萬
$830 萬
543 呎
@14,144
659 呎
@11,654
$768 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $11,312 | $8,692 | $7,123 | $6,079 |
| 1.500 | $11,732 | $9,120 | $7,559 | $6,523 |
| 2.000 | $12,162 | $9,561 | $8,011 | $6,986 |
| 2.500 | $12,602 | $10,015 | $8,479 | $7,468 |
| 3.000 | $13,052 | $10,482 | $8,963 | $7,968 |
| 3.375 | $13,396 | $10,840 | $9,336 | $8,356 |
| 3.500 | $13,511 | $10,961 | $9,462 | $8,487 |
| 4.000 | $13,980 | $11,453 | $9,976 | $9,023 |
| 4.500 | $14,458 | $11,957 | $10,505 | $9,576 |
| 5.000 | $14,946 | $12,473 | $11,049 | $10,146 |
| 5.500 | $15,443 | $13,001 | $11,606 | $10,731 |
| 6.000 | $15,949 | $13,541 | $12,177 | $11,332 |
每月供款$8,356
30年
$1,890,000
$1,118,023
$3,008,023
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,316 | $3,040 | $8,356 | $1,886,960 |
| 2 | $5,307 | $3,049 | $8,356 | $1,883,911 |
| 3 | $5,299 | $3,057 | $8,356 | $1,880,854 |
| 4 | $5,290 | $3,066 | $8,356 | $1,877,789 |
| 5 | $5,281 | $3,074 | $8,356 | $1,874,714 |
| 6 | $5,273 | $3,083 | $8,356 | $1,871,631 |
| 7 | $5,264 | $3,092 | $8,356 | $1,868,540 |
| 8 | $5,255 | $3,100 | $8,356 | $1,865,439 |
| 9 | $5,247 | $3,109 | $8,356 | $1,862,330 |
| 10 | $5,238 | $3,118 | $8,356 | $1,859,212 |
| 11 | $5,229 | $3,127 | $8,356 | $1,856,086 |
| 12 | $5,220 | $3,135 | $8,356 | $1,852,950 |
$100,267
$63,218
$37,050
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,211 | $3,144 | $8,356 | $1,849,806 |
| 14 | $5,203 | $3,153 | $8,356 | $1,846,653 |
| 15 | $5,194 | $3,162 | $8,356 | $1,843,491 |
| 16 | $5,185 | $3,171 | $8,356 | $1,840,321 |
| 17 | $5,176 | $3,180 | $8,356 | $1,837,141 |
| 18 | $5,167 | $3,189 | $8,356 | $1,833,952 |
| 19 | $5,158 | $3,198 | $8,356 | $1,830,755 |
| 20 | $5,149 | $3,207 | $8,356 | $1,827,548 |
| 21 | $5,140 | $3,216 | $8,356 | $1,824,332 |
| 22 | $5,131 | $3,225 | $8,356 | $1,821,108 |
| 23 | $5,122 | $3,234 | $8,356 | $1,817,874 |
| 24 | $5,113 | $3,243 | $8,356 | $1,814,631 |
$100,267
$61,948
$38,319
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,104 | $3,252 | $8,356 | $1,811,379 |
| 26 | $5,095 | $3,261 | $8,356 | $1,808,118 |
| 27 | $5,085 | $3,270 | $8,356 | $1,804,848 |
| 28 | $5,076 | $3,279 | $8,356 | $1,801,568 |
| 29 | $5,067 | $3,289 | $8,356 | $1,798,279 |
| 30 | $5,058 | $3,298 | $8,356 | $1,794,981 |
| 31 | $5,048 | $3,307 | $8,356 | $1,791,674 |
| 32 | $5,039 | $3,317 | $8,356 | $1,788,358 |
| 33 | $5,030 | $3,326 | $8,356 | $1,785,032 |
| 34 | $5,020 | $3,335 | $8,356 | $1,781,697 |
| 35 | $5,011 | $3,345 | $8,356 | $1,778,352 |
| 36 | $5,002 | $3,354 | $8,356 | $1,774,998 |
$100,267
$60,634
$39,633
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $4,992 | $3,363 | $8,356 | $1,771,635 |
| 38 | $4,983 | $3,373 | $8,356 | $1,768,262 |
| 39 | $4,973 | $3,382 | $8,356 | $1,764,879 |
| 40 | $4,964 | $3,392 | $8,356 | $1,761,487 |
| 41 | $4,954 | $3,401 | $8,356 | $1,758,086 |
| 42 | $4,945 | $3,411 | $8,356 | $1,754,675 |
| 43 | $4,935 | $3,421 | $8,356 | $1,751,254 |
| 44 | $4,925 | $3,430 | $8,356 | $1,747,824 |
| 45 | $4,916 | $3,440 | $8,356 | $1,744,384 |
| 46 | $4,906 | $3,450 | $8,356 | $1,740,935 |
| 47 | $4,896 | $3,459 | $8,356 | $1,737,476 |
| 48 | $4,887 | $3,469 | $8,356 | $1,734,007 |
$100,267
$59,276
$40,991
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $4,877 | $3,479 | $8,356 | $1,730,528 |
| 50 | $4,867 | $3,489 | $8,356 | $1,727,039 |
| 51 | $4,857 | $3,498 | $8,356 | $1,723,541 |
| 52 | $4,847 | $3,508 | $8,356 | $1,720,033 |
| 53 | $4,838 | $3,518 | $8,356 | $1,716,515 |
| 54 | $4,828 | $3,528 | $8,356 | $1,712,987 |
| 55 | $4,818 | $3,538 | $8,356 | $1,709,449 |
| 56 | $4,808 | $3,548 | $8,356 | $1,705,901 |
| 57 | $4,798 | $3,558 | $8,356 | $1,702,343 |
| 58 | $4,788 | $3,568 | $8,356 | $1,698,776 |
| 59 | $4,778 | $3,578 | $8,356 | $1,695,198 |
| 60 | $4,768 | $3,588 | $8,356 | $1,691,610 |
$100,267
$57,871
$42,397
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $4,758 | $3,598 | $8,356 | $1,688,012 |
| 62 | $4,748 | $3,608 | $8,356 | $1,684,404 |
| 63 | $4,737 | $3,618 | $8,356 | $1,680,786 |
| 64 | $4,727 | $3,628 | $8,356 | $1,677,157 |
| 65 | $4,717 | $3,639 | $8,356 | $1,673,519 |
| 66 | $4,707 | $3,649 | $8,356 | $1,669,870 |
| 67 | $4,697 | $3,659 | $8,356 | $1,666,211 |
| 68 | $4,686 | $3,669 | $8,356 | $1,662,541 |
| 69 | $4,676 | $3,680 | $8,356 | $1,658,862 |
| 70 | $4,666 | $3,690 | $8,356 | $1,655,172 |
| 71 | $4,655 | $3,700 | $8,356 | $1,651,471 |
| 72 | $4,645 | $3,711 | $8,356 | $1,647,760 |
$100,267
$56,418
$43,850
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $4,634 | $3,721 | $8,356 | $1,644,039 |
| 74 | $4,624 | $3,732 | $8,356 | $1,640,307 |
| 75 | $4,613 | $3,742 | $8,356 | $1,636,565 |
| 76 | $4,603 | $3,753 | $8,356 | $1,632,812 |
| 77 | $4,592 | $3,763 | $8,356 | $1,629,049 |
| 78 | $4,582 | $3,774 | $8,356 | $1,625,275 |
| 79 | $4,571 | $3,785 | $8,356 | $1,621,490 |
| 80 | $4,560 | $3,795 | $8,356 | $1,617,695 |
| 81 | $4,550 | $3,806 | $8,356 | $1,613,889 |
| 82 | $4,539 | $3,817 | $8,356 | $1,610,073 |
| 83 | $4,528 | $3,827 | $8,356 | $1,606,246 |
| 84 | $4,518 | $3,838 | $8,356 | $1,602,407 |
$100,267
$54,915
$45,353
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $4,507 | $3,849 | $8,356 | $1,598,559 |
| 86 | $4,496 | $3,860 | $8,356 | $1,594,699 |
| 87 | $4,485 | $3,871 | $8,356 | $1,590,828 |
| 88 | $4,474 | $3,881 | $8,356 | $1,586,947 |
| 89 | $4,463 | $3,892 | $8,356 | $1,583,055 |
| 90 | $4,452 | $3,903 | $8,356 | $1,579,151 |
| 91 | $4,441 | $3,914 | $8,356 | $1,575,237 |
| 92 | $4,430 | $3,925 | $8,356 | $1,571,312 |
| 93 | $4,419 | $3,936 | $8,356 | $1,567,376 |
| 94 | $4,408 | $3,947 | $8,356 | $1,563,428 |
| 95 | $4,397 | $3,958 | $8,356 | $1,559,470 |
| 96 | $4,386 | $3,970 | $8,356 | $1,555,500 |
$100,267
$53,360
$46,907
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,375 | $3,981 | $8,356 | $1,551,519 |
| 98 | $4,364 | $3,992 | $8,356 | $1,547,527 |
| 99 | $4,352 | $4,003 | $8,356 | $1,543,524 |
| 100 | $4,341 | $4,014 | $8,356 | $1,539,510 |
| 101 | $4,330 | $4,026 | $8,356 | $1,535,484 |
| 102 | $4,319 | $4,037 | $8,356 | $1,531,447 |
| 103 | $4,307 | $4,048 | $8,356 | $1,527,398 |
| 104 | $4,296 | $4,060 | $8,356 | $1,523,339 |
| 105 | $4,284 | $4,071 | $8,356 | $1,519,267 |
| 106 | $4,273 | $4,083 | $8,356 | $1,515,185 |
| 107 | $4,261 | $4,094 | $8,356 | $1,511,091 |
| 108 | $4,250 | $4,106 | $8,356 | $1,506,985 |
$100,267
$51,752
$48,515
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,238 | $4,117 | $8,356 | $1,502,868 |
| 110 | $4,227 | $4,129 | $8,356 | $1,498,739 |
| 111 | $4,215 | $4,140 | $8,356 | $1,494,598 |
| 112 | $4,204 | $4,152 | $8,356 | $1,490,446 |
| 113 | $4,192 | $4,164 | $8,356 | $1,486,283 |
| 114 | $4,180 | $4,175 | $8,356 | $1,482,107 |
| 115 | $4,168 | $4,187 | $8,356 | $1,477,920 |
| 116 | $4,157 | $4,199 | $8,356 | $1,473,721 |
| 117 | $4,145 | $4,211 | $8,356 | $1,469,510 |
| 118 | $4,133 | $4,223 | $8,356 | $1,465,288 |
| 119 | $4,121 | $4,234 | $8,356 | $1,461,053 |
| 120 | $4,109 | $4,246 | $8,356 | $1,456,807 |
$100,267
$50,089
$50,178
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,097 | $4,258 | $8,356 | $1,452,548 |
| 122 | $4,085 | $4,270 | $8,356 | $1,448,278 |
| 123 | $4,073 | $4,282 | $8,356 | $1,443,996 |
| 124 | $4,061 | $4,294 | $8,356 | $1,439,701 |
| 125 | $4,049 | $4,306 | $8,356 | $1,435,395 |
| 126 | $4,037 | $4,319 | $8,356 | $1,431,076 |
| 127 | $4,025 | $4,331 | $8,356 | $1,426,746 |
| 128 | $4,013 | $4,343 | $8,356 | $1,422,403 |
| 129 | $4,001 | $4,355 | $8,356 | $1,418,048 |
| 130 | $3,988 | $4,367 | $8,356 | $1,413,680 |
| 131 | $3,976 | $4,380 | $8,356 | $1,409,301 |
| 132 | $3,964 | $4,392 | $8,356 | $1,404,909 |
$100,267
$48,369
$51,898
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $3,951 | $4,404 | $8,356 | $1,400,504 |
| 134 | $3,939 | $4,417 | $8,356 | $1,396,088 |
| 135 | $3,926 | $4,429 | $8,356 | $1,391,659 |
| 136 | $3,914 | $4,442 | $8,356 | $1,387,217 |
| 137 | $3,902 | $4,454 | $8,356 | $1,382,763 |
| 138 | $3,889 | $4,467 | $8,356 | $1,378,296 |
| 139 | $3,876 | $4,479 | $8,356 | $1,373,817 |
| 140 | $3,864 | $4,492 | $8,356 | $1,369,325 |
| 141 | $3,851 | $4,504 | $8,356 | $1,364,821 |
| 142 | $3,839 | $4,517 | $8,356 | $1,360,304 |
| 143 | $3,826 | $4,530 | $8,356 | $1,355,774 |
| 144 | $3,813 | $4,543 | $8,356 | $1,351,232 |
$100,267
$46,590
$53,677
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $3,800 | $4,555 | $8,356 | $1,346,676 |
| 146 | $3,788 | $4,568 | $8,356 | $1,342,108 |
| 147 | $3,775 | $4,581 | $8,356 | $1,337,527 |
| 148 | $3,762 | $4,594 | $8,356 | $1,332,933 |
| 149 | $3,749 | $4,607 | $8,356 | $1,328,327 |
| 150 | $3,736 | $4,620 | $8,356 | $1,323,707 |
| 151 | $3,723 | $4,633 | $8,356 | $1,319,074 |
| 152 | $3,710 | $4,646 | $8,356 | $1,314,429 |
| 153 | $3,697 | $4,659 | $8,356 | $1,309,770 |
| 154 | $3,684 | $4,672 | $8,356 | $1,305,098 |
| 155 | $3,671 | $4,685 | $8,356 | $1,300,413 |
| 156 | $3,657 | $4,698 | $8,356 | $1,295,715 |
$100,267
$44,751
$55,517
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $3,644 | $4,711 | $8,356 | $1,291,003 |
| 158 | $3,631 | $4,725 | $8,356 | $1,286,279 |
| 159 | $3,618 | $4,738 | $8,356 | $1,281,541 |
| 160 | $3,604 | $4,751 | $8,356 | $1,276,789 |
| 161 | $3,591 | $4,765 | $8,356 | $1,272,025 |
| 162 | $3,578 | $4,778 | $8,356 | $1,267,247 |
| 163 | $3,564 | $4,791 | $8,356 | $1,262,455 |
| 164 | $3,551 | $4,805 | $8,356 | $1,257,650 |
| 165 | $3,537 | $4,818 | $8,356 | $1,252,832 |
| 166 | $3,524 | $4,832 | $8,356 | $1,248,000 |
| 167 | $3,510 | $4,846 | $8,356 | $1,243,154 |
| 168 | $3,496 | $4,859 | $8,356 | $1,238,295 |
$100,267
$42,848
$57,420
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,483 | $4,873 | $8,356 | $1,233,422 |
| 170 | $3,469 | $4,887 | $8,356 | $1,228,535 |
| 171 | $3,455 | $4,900 | $8,356 | $1,223,635 |
| 172 | $3,441 | $4,914 | $8,356 | $1,218,721 |
| 173 | $3,428 | $4,928 | $8,356 | $1,213,793 |
| 174 | $3,414 | $4,942 | $8,356 | $1,208,851 |
| 175 | $3,400 | $4,956 | $8,356 | $1,203,895 |
| 176 | $3,386 | $4,970 | $8,356 | $1,198,926 |
| 177 | $3,372 | $4,984 | $8,356 | $1,193,942 |
| 178 | $3,358 | $4,998 | $8,356 | $1,188,944 |
| 179 | $3,344 | $5,012 | $8,356 | $1,183,933 |
| 180 | $3,330 | $5,026 | $8,356 | $1,178,907 |
$100,267
$40,879
$59,388
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,316 | $5,040 | $8,356 | $1,173,867 |
| 182 | $3,302 | $5,054 | $8,356 | $1,168,813 |
| 183 | $3,287 | $5,068 | $8,356 | $1,163,744 |
| 184 | $3,273 | $5,083 | $8,356 | $1,158,662 |
| 185 | $3,259 | $5,097 | $8,356 | $1,153,565 |
| 186 | $3,244 | $5,111 | $8,356 | $1,148,454 |
| 187 | $3,230 | $5,126 | $8,356 | $1,143,328 |
| 188 | $3,216 | $5,140 | $8,356 | $1,138,188 |
| 189 | $3,201 | $5,154 | $8,356 | $1,133,034 |
| 190 | $3,187 | $5,169 | $8,356 | $1,127,865 |
| 191 | $3,172 | $5,183 | $8,356 | $1,122,681 |
| 192 | $3,158 | $5,198 | $8,356 | $1,117,483 |
$100,267
$38,844
$61,424
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,143 | $5,213 | $8,356 | $1,112,270 |
| 194 | $3,128 | $5,227 | $8,356 | $1,107,043 |
| 195 | $3,114 | $5,242 | $8,356 | $1,101,801 |
| 196 | $3,099 | $5,257 | $8,356 | $1,096,544 |
| 197 | $3,084 | $5,272 | $8,356 | $1,091,273 |
| 198 | $3,069 | $5,286 | $8,356 | $1,085,986 |
| 199 | $3,054 | $5,301 | $8,356 | $1,080,685 |
| 200 | $3,039 | $5,316 | $8,356 | $1,075,369 |
| 201 | $3,024 | $5,331 | $8,356 | $1,070,038 |
| 202 | $3,009 | $5,346 | $8,356 | $1,064,691 |
| 203 | $2,994 | $5,361 | $8,356 | $1,059,330 |
| 204 | $2,979 | $5,376 | $8,356 | $1,053,954 |
$100,267
$36,738
$63,529
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $2,964 | $5,391 | $8,356 | $1,048,563 |
| 206 | $2,949 | $5,407 | $8,356 | $1,043,156 |
| 207 | $2,934 | $5,422 | $8,356 | $1,037,734 |
| 208 | $2,919 | $5,437 | $8,356 | $1,032,297 |
| 209 | $2,903 | $5,452 | $8,356 | $1,026,845 |
| 210 | $2,888 | $5,468 | $8,356 | $1,021,378 |
| 211 | $2,873 | $5,483 | $8,356 | $1,015,895 |
| 212 | $2,857 | $5,498 | $8,356 | $1,010,396 |
| 213 | $2,842 | $5,514 | $8,356 | $1,004,882 |
| 214 | $2,826 | $5,529 | $8,356 | $999,353 |
| 215 | $2,811 | $5,545 | $8,356 | $993,808 |
| 216 | $2,795 | $5,561 | $8,356 | $988,247 |
$100,267
$34,561
$65,707
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $2,779 | $5,576 | $8,356 | $982,671 |
| 218 | $2,764 | $5,592 | $8,356 | $977,079 |
| 219 | $2,748 | $5,608 | $8,356 | $971,472 |
| 220 | $2,732 | $5,623 | $8,356 | $965,848 |
| 221 | $2,716 | $5,639 | $8,356 | $960,209 |
| 222 | $2,701 | $5,655 | $8,356 | $954,554 |
| 223 | $2,685 | $5,671 | $8,356 | $948,883 |
| 224 | $2,669 | $5,687 | $8,356 | $943,196 |
| 225 | $2,653 | $5,703 | $8,356 | $937,494 |
| 226 | $2,637 | $5,719 | $8,356 | $931,775 |
| 227 | $2,621 | $5,735 | $8,356 | $926,040 |
| 228 | $2,604 | $5,751 | $8,356 | $920,288 |
$100,267
$32,309
$67,959
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,588 | $5,767 | $8,356 | $914,521 |
| 230 | $2,572 | $5,784 | $8,356 | $908,738 |
| 231 | $2,556 | $5,800 | $8,356 | $902,938 |
| 232 | $2,540 | $5,816 | $8,356 | $897,122 |
| 233 | $2,523 | $5,832 | $8,356 | $891,289 |
| 234 | $2,507 | $5,849 | $8,356 | $885,440 |
| 235 | $2,490 | $5,865 | $8,356 | $879,575 |
| 236 | $2,474 | $5,882 | $8,356 | $873,693 |
| 237 | $2,457 | $5,898 | $8,356 | $867,795 |
| 238 | $2,441 | $5,915 | $8,356 | $861,880 |
| 239 | $2,424 | $5,932 | $8,356 | $855,948 |
| 240 | $2,407 | $5,948 | $8,356 | $850,000 |
$100,267
$29,979
$70,288
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,391 | $5,965 | $8,356 | $844,035 |
| 242 | $2,374 | $5,982 | $8,356 | $838,053 |
| 243 | $2,357 | $5,999 | $8,356 | $832,055 |
| 244 | $2,340 | $6,015 | $8,356 | $826,039 |
| 245 | $2,323 | $6,032 | $8,356 | $820,007 |
| 246 | $2,306 | $6,049 | $8,356 | $813,958 |
| 247 | $2,289 | $6,066 | $8,356 | $807,891 |
| 248 | $2,272 | $6,083 | $8,356 | $801,808 |
| 249 | $2,255 | $6,101 | $8,356 | $795,707 |
| 250 | $2,238 | $6,118 | $8,356 | $789,590 |
| 251 | $2,221 | $6,135 | $8,356 | $783,455 |
| 252 | $2,203 | $6,152 | $8,356 | $777,302 |
$100,267
$27,570
$72,698
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,186 | $6,169 | $8,356 | $771,133 |
| 254 | $2,169 | $6,187 | $8,356 | $764,946 |
| 255 | $2,151 | $6,204 | $8,356 | $758,742 |
| 256 | $2,134 | $6,222 | $8,356 | $752,520 |
| 257 | $2,116 | $6,239 | $8,356 | $746,281 |
| 258 | $2,099 | $6,257 | $8,356 | $740,025 |
| 259 | $2,081 | $6,274 | $8,356 | $733,750 |
| 260 | $2,064 | $6,292 | $8,356 | $727,458 |
| 261 | $2,046 | $6,310 | $8,356 | $721,149 |
| 262 | $2,028 | $6,327 | $8,356 | $714,821 |
| 263 | $2,010 | $6,345 | $8,356 | $708,476 |
| 264 | $1,993 | $6,363 | $8,356 | $702,113 |
$100,267
$25,078
$75,189
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $1,975 | $6,381 | $8,356 | $695,732 |
| 266 | $1,957 | $6,399 | $8,356 | $689,333 |
| 267 | $1,939 | $6,417 | $8,356 | $682,916 |
| 268 | $1,921 | $6,435 | $8,356 | $676,481 |
| 269 | $1,903 | $6,453 | $8,356 | $670,028 |
| 270 | $1,884 | $6,471 | $8,356 | $663,557 |
| 271 | $1,866 | $6,489 | $8,356 | $657,068 |
| 272 | $1,848 | $6,508 | $8,356 | $650,560 |
| 273 | $1,830 | $6,526 | $8,356 | $644,034 |
| 274 | $1,811 | $6,544 | $8,356 | $637,490 |
| 275 | $1,793 | $6,563 | $8,356 | $630,927 |
| 276 | $1,774 | $6,581 | $8,356 | $624,346 |
$100,267
$22,501
$77,767
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,756 | $6,600 | $8,356 | $617,747 |
| 278 | $1,737 | $6,618 | $8,356 | $611,128 |
| 279 | $1,719 | $6,637 | $8,356 | $604,492 |
| 280 | $1,700 | $6,655 | $8,356 | $597,836 |
| 281 | $1,681 | $6,674 | $8,356 | $591,162 |
| 282 | $1,663 | $6,693 | $8,356 | $584,469 |
| 283 | $1,644 | $6,712 | $8,356 | $577,757 |
| 284 | $1,625 | $6,731 | $8,356 | $571,026 |
| 285 | $1,606 | $6,750 | $8,356 | $564,277 |
| 286 | $1,587 | $6,769 | $8,356 | $557,508 |
| 287 | $1,568 | $6,788 | $8,356 | $550,721 |
| 288 | $1,549 | $6,807 | $8,356 | $543,914 |
$100,267
$19,835
$80,432
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,530 | $6,826 | $8,356 | $537,088 |
| 290 | $1,511 | $6,845 | $8,356 | $530,243 |
| 291 | $1,491 | $6,864 | $8,356 | $523,379 |
| 292 | $1,472 | $6,884 | $8,356 | $516,495 |
| 293 | $1,453 | $6,903 | $8,356 | $509,592 |
| 294 | $1,433 | $6,922 | $8,356 | $502,670 |
| 295 | $1,414 | $6,942 | $8,356 | $495,728 |
| 296 | $1,394 | $6,961 | $8,356 | $488,766 |
| 297 | $1,375 | $6,981 | $8,356 | $481,786 |
| 298 | $1,355 | $7,001 | $8,356 | $474,785 |
| 299 | $1,335 | $7,020 | $8,356 | $467,765 |
| 300 | $1,316 | $7,040 | $8,356 | $460,725 |
$100,267
$17,078
$83,189
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,296 | $7,060 | $8,356 | $453,665 |
| 302 | $1,276 | $7,080 | $8,356 | $446,585 |
| 303 | $1,256 | $7,100 | $8,356 | $439,485 |
| 304 | $1,236 | $7,120 | $8,356 | $432,366 |
| 305 | $1,216 | $7,140 | $8,356 | $425,226 |
| 306 | $1,196 | $7,160 | $8,356 | $418,067 |
| 307 | $1,176 | $7,180 | $8,356 | $410,887 |
| 308 | $1,156 | $7,200 | $8,356 | $403,687 |
| 309 | $1,135 | $7,220 | $8,356 | $396,467 |
| 310 | $1,115 | $7,241 | $8,356 | $389,226 |
| 311 | $1,095 | $7,261 | $8,356 | $381,965 |
| 312 | $1,074 | $7,281 | $8,356 | $374,684 |
$100,267
$14,227
$86,041
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,054 | $7,302 | $8,356 | $367,382 |
| 314 | $1,033 | $7,322 | $8,356 | $360,060 |
| 315 | $1,013 | $7,343 | $8,356 | $352,717 |
| 316 | $992 | $7,364 | $8,356 | $345,353 |
| 317 | $971 | $7,384 | $8,356 | $337,969 |
| 318 | $951 | $7,405 | $8,356 | $330,564 |
| 319 | $930 | $7,426 | $8,356 | $323,138 |
| 320 | $909 | $7,447 | $8,356 | $315,691 |
| 321 | $888 | $7,468 | $8,356 | $308,223 |
| 322 | $867 | $7,489 | $8,356 | $300,734 |
| 323 | $846 | $7,510 | $8,356 | $293,225 |
| 324 | $825 | $7,531 | $8,356 | $285,694 |
$100,267
$11,277
$88,990
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $804 | $7,552 | $8,356 | $278,142 |
| 326 | $782 | $7,573 | $8,356 | $270,568 |
| 327 | $761 | $7,595 | $8,356 | $262,974 |
| 328 | $740 | $7,616 | $8,356 | $255,358 |
| 329 | $718 | $7,637 | $8,356 | $247,720 |
| 330 | $697 | $7,659 | $8,356 | $240,061 |
| 331 | $675 | $7,680 | $8,356 | $232,381 |
| 332 | $654 | $7,702 | $8,356 | $224,679 |
| 333 | $632 | $7,724 | $8,356 | $216,955 |
| 334 | $610 | $7,745 | $8,356 | $209,210 |
| 335 | $588 | $7,767 | $8,356 | $201,442 |
| 336 | $567 | $7,789 | $8,356 | $193,653 |
$100,267
$8,227
$92,040
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $545 | $7,811 | $8,356 | $185,842 |
| 338 | $523 | $7,833 | $8,356 | $178,010 |
| 339 | $501 | $7,855 | $8,356 | $170,155 |
| 340 | $479 | $7,877 | $8,356 | $162,277 |
| 341 | $456 | $7,899 | $8,356 | $154,378 |
| 342 | $434 | $7,921 | $8,356 | $146,457 |
| 343 | $412 | $7,944 | $8,356 | $138,513 |
| 344 | $390 | $7,966 | $8,356 | $130,547 |
| 345 | $367 | $7,988 | $8,356 | $122,559 |
| 346 | $345 | $8,011 | $8,356 | $114,548 |
| 347 | $322 | $8,033 | $8,356 | $106,514 |
| 348 | $300 | $8,056 | $8,356 | $98,458 |
$100,267
$5,072
$95,195
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $277 | $8,079 | $8,356 | $90,380 |
| 350 | $254 | $8,101 | $8,356 | $82,278 |
| 351 | $231 | $8,124 | $8,356 | $74,154 |
| 352 | $209 | $8,147 | $8,356 | $66,007 |
| 353 | $186 | $8,170 | $8,356 | $57,837 |
| 354 | $163 | $8,193 | $8,356 | $49,644 |
| 355 | $140 | $8,216 | $8,356 | $41,428 |
| 356 | $117 | $8,239 | $8,356 | $33,189 |
| 357 | $93 | $8,262 | $8,356 | $24,927 |
| 358 | $70 | $8,286 | $8,356 | $16,641 |
| 359 | $47 | $8,309 | $8,356 | $8,332 |
| 360 | $23 | $8,332 | $8,356 | $0 |
$100,267
$1,809
$98,458
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。
