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
$700 萬
$748 萬
$700 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$900 萬
$740 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $11,581 | $8,899 | $7,292 | $6,224 |
| 1.500 | $12,011 | $9,337 | $7,739 | $6,678 |
| 2.000 | $12,452 | $9,789 | $8,202 | $7,152 |
| 2.500 | $12,902 | $10,254 | $8,681 | $7,646 |
| 3.000 | $13,363 | $10,731 | $9,176 | $8,158 |
| 3.375 | $13,715 | $11,098 | $9,558 | $8,555 |
| 3.500 | $13,833 | $11,222 | $9,687 | $8,689 |
| 4.000 | $14,313 | $11,726 | $10,214 | $9,238 |
| 4.500 | $14,803 | $12,242 | $10,755 | $9,804 |
| 5.000 | $15,302 | $12,770 | $11,312 | $10,387 |
| 5.500 | $15,811 | $13,311 | $11,883 | $10,987 |
| 6.000 | $16,329 | $13,863 | $12,467 | $11,601 |
每月供款$8,555
30年
$1,935,000
$1,144,643
$3,079,643
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,442 | $3,112 | $8,555 | $1,931,888 |
| 2 | $5,433 | $3,121 | $8,555 | $1,928,766 |
| 3 | $5,425 | $3,130 | $8,555 | $1,925,637 |
| 4 | $5,416 | $3,139 | $8,555 | $1,922,498 |
| 5 | $5,407 | $3,148 | $8,555 | $1,919,350 |
| 6 | $5,398 | $3,156 | $8,555 | $1,916,194 |
| 7 | $5,389 | $3,165 | $8,555 | $1,913,029 |
| 8 | $5,380 | $3,174 | $8,555 | $1,909,855 |
| 9 | $5,371 | $3,183 | $8,555 | $1,906,671 |
| 10 | $5,363 | $3,192 | $8,555 | $1,903,479 |
| 11 | $5,354 | $3,201 | $8,555 | $1,900,278 |
| 12 | $5,345 | $3,210 | $8,555 | $1,897,068 |
$102,655
$64,723
$37,932
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,336 | $3,219 | $8,555 | $1,893,849 |
| 14 | $5,326 | $3,228 | $8,555 | $1,890,621 |
| 15 | $5,317 | $3,237 | $8,555 | $1,887,384 |
| 16 | $5,308 | $3,246 | $8,555 | $1,884,138 |
| 17 | $5,299 | $3,255 | $8,555 | $1,880,882 |
| 18 | $5,290 | $3,265 | $8,555 | $1,877,618 |
| 19 | $5,281 | $3,274 | $8,555 | $1,874,344 |
| 20 | $5,272 | $3,283 | $8,555 | $1,871,061 |
| 21 | $5,262 | $3,292 | $8,555 | $1,867,769 |
| 22 | $5,253 | $3,301 | $8,555 | $1,864,467 |
| 23 | $5,244 | $3,311 | $8,555 | $1,861,157 |
| 24 | $5,235 | $3,320 | $8,555 | $1,857,836 |
$102,655
$63,423
$39,232
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,225 | $3,329 | $8,555 | $1,854,507 |
| 26 | $5,216 | $3,339 | $8,555 | $1,851,168 |
| 27 | $5,206 | $3,348 | $8,555 | $1,847,820 |
| 28 | $5,197 | $3,358 | $8,555 | $1,844,463 |
| 29 | $5,188 | $3,367 | $8,555 | $1,841,096 |
| 30 | $5,178 | $3,376 | $8,555 | $1,837,719 |
| 31 | $5,169 | $3,386 | $8,555 | $1,834,333 |
| 32 | $5,159 | $3,395 | $8,555 | $1,830,938 |
| 33 | $5,150 | $3,405 | $8,555 | $1,827,533 |
| 34 | $5,140 | $3,415 | $8,555 | $1,824,118 |
| 35 | $5,130 | $3,424 | $8,555 | $1,820,694 |
| 36 | $5,121 | $3,434 | $8,555 | $1,817,260 |
$102,655
$62,078
$40,577
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,111 | $3,444 | $8,555 | $1,813,816 |
| 38 | $5,101 | $3,453 | $8,555 | $1,810,363 |
| 39 | $5,092 | $3,463 | $8,555 | $1,806,900 |
| 40 | $5,082 | $3,473 | $8,555 | $1,803,428 |
| 41 | $5,072 | $3,482 | $8,555 | $1,799,945 |
| 42 | $5,062 | $3,492 | $8,555 | $1,796,453 |
| 43 | $5,053 | $3,502 | $8,555 | $1,792,951 |
| 44 | $5,043 | $3,512 | $8,555 | $1,789,439 |
| 45 | $5,033 | $3,522 | $8,555 | $1,785,917 |
| 46 | $5,023 | $3,532 | $8,555 | $1,782,386 |
| 47 | $5,013 | $3,542 | $8,555 | $1,778,844 |
| 48 | $5,003 | $3,552 | $8,555 | $1,775,292 |
$102,655
$60,687
$41,967
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $4,993 | $3,562 | $8,555 | $1,771,731 |
| 50 | $4,983 | $3,572 | $8,555 | $1,768,159 |
| 51 | $4,973 | $3,582 | $8,555 | $1,764,578 |
| 52 | $4,963 | $3,592 | $8,555 | $1,760,986 |
| 53 | $4,953 | $3,602 | $8,555 | $1,757,384 |
| 54 | $4,943 | $3,612 | $8,555 | $1,753,772 |
| 55 | $4,932 | $3,622 | $8,555 | $1,750,150 |
| 56 | $4,922 | $3,632 | $8,555 | $1,746,518 |
| 57 | $4,912 | $3,642 | $8,555 | $1,742,875 |
| 58 | $4,902 | $3,653 | $8,555 | $1,739,223 |
| 59 | $4,892 | $3,663 | $8,555 | $1,735,560 |
| 60 | $4,881 | $3,673 | $8,555 | $1,731,886 |
$102,655
$59,249
$43,406
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $4,871 | $3,684 | $8,555 | $1,728,203 |
| 62 | $4,861 | $3,694 | $8,555 | $1,724,509 |
| 63 | $4,850 | $3,704 | $8,555 | $1,720,804 |
| 64 | $4,840 | $3,715 | $8,555 | $1,717,090 |
| 65 | $4,829 | $3,725 | $8,555 | $1,713,364 |
| 66 | $4,819 | $3,736 | $8,555 | $1,709,629 |
| 67 | $4,808 | $3,746 | $8,555 | $1,705,882 |
| 68 | $4,798 | $3,757 | $8,555 | $1,702,126 |
| 69 | $4,787 | $3,767 | $8,555 | $1,698,358 |
| 70 | $4,777 | $3,778 | $8,555 | $1,694,580 |
| 71 | $4,766 | $3,789 | $8,555 | $1,690,792 |
| 72 | $4,755 | $3,799 | $8,555 | $1,686,993 |
$102,655
$57,761
$44,894
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $4,745 | $3,810 | $8,555 | $1,683,183 |
| 74 | $4,734 | $3,821 | $8,555 | $1,679,362 |
| 75 | $4,723 | $3,831 | $8,555 | $1,675,531 |
| 76 | $4,712 | $3,842 | $8,555 | $1,671,689 |
| 77 | $4,702 | $3,853 | $8,555 | $1,667,836 |
| 78 | $4,691 | $3,864 | $8,555 | $1,663,972 |
| 79 | $4,680 | $3,875 | $8,555 | $1,660,097 |
| 80 | $4,669 | $3,886 | $8,555 | $1,656,212 |
| 81 | $4,658 | $3,896 | $8,555 | $1,652,315 |
| 82 | $4,647 | $3,907 | $8,555 | $1,648,408 |
| 83 | $4,636 | $3,918 | $8,555 | $1,644,489 |
| 84 | $4,625 | $3,929 | $8,555 | $1,640,560 |
$102,655
$56,222
$46,433
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $4,614 | $3,940 | $8,555 | $1,636,620 |
| 86 | $4,603 | $3,952 | $8,555 | $1,632,668 |
| 87 | $4,592 | $3,963 | $8,555 | $1,628,705 |
| 88 | $4,581 | $3,974 | $8,555 | $1,624,731 |
| 89 | $4,570 | $3,985 | $8,555 | $1,620,746 |
| 90 | $4,558 | $3,996 | $8,555 | $1,616,750 |
| 91 | $4,547 | $4,007 | $8,555 | $1,612,743 |
| 92 | $4,536 | $4,019 | $8,555 | $1,608,724 |
| 93 | $4,525 | $4,030 | $8,555 | $1,604,694 |
| 94 | $4,513 | $4,041 | $8,555 | $1,600,653 |
| 95 | $4,502 | $4,053 | $8,555 | $1,596,600 |
| 96 | $4,490 | $4,064 | $8,555 | $1,592,536 |
$102,655
$54,631
$48,024
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,479 | $4,076 | $8,555 | $1,588,460 |
| 98 | $4,468 | $4,087 | $8,555 | $1,584,373 |
| 99 | $4,456 | $4,099 | $8,555 | $1,580,275 |
| 100 | $4,445 | $4,110 | $8,555 | $1,576,165 |
| 101 | $4,433 | $4,122 | $8,555 | $1,572,043 |
| 102 | $4,421 | $4,133 | $8,555 | $1,567,910 |
| 103 | $4,410 | $4,145 | $8,555 | $1,563,765 |
| 104 | $4,398 | $4,156 | $8,555 | $1,559,609 |
| 105 | $4,386 | $4,168 | $8,555 | $1,555,440 |
| 106 | $4,375 | $4,180 | $8,555 | $1,551,261 |
| 107 | $4,363 | $4,192 | $8,555 | $1,547,069 |
| 108 | $4,351 | $4,203 | $8,555 | $1,542,865 |
$102,655
$52,984
$49,670
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,339 | $4,215 | $8,555 | $1,538,650 |
| 110 | $4,327 | $4,227 | $8,555 | $1,534,423 |
| 111 | $4,316 | $4,239 | $8,555 | $1,530,184 |
| 112 | $4,304 | $4,251 | $8,555 | $1,525,933 |
| 113 | $4,292 | $4,263 | $8,555 | $1,521,670 |
| 114 | $4,280 | $4,275 | $8,555 | $1,517,395 |
| 115 | $4,268 | $4,287 | $8,555 | $1,513,109 |
| 116 | $4,256 | $4,299 | $8,555 | $1,508,810 |
| 117 | $4,244 | $4,311 | $8,555 | $1,504,499 |
| 118 | $4,231 | $4,323 | $8,555 | $1,500,175 |
| 119 | $4,219 | $4,335 | $8,555 | $1,495,840 |
| 120 | $4,207 | $4,348 | $8,555 | $1,491,493 |
$102,655
$51,282
$51,373
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,195 | $4,360 | $8,555 | $1,487,133 |
| 122 | $4,183 | $4,372 | $8,555 | $1,482,761 |
| 123 | $4,170 | $4,384 | $8,555 | $1,478,377 |
| 124 | $4,158 | $4,397 | $8,555 | $1,473,980 |
| 125 | $4,146 | $4,409 | $8,555 | $1,469,571 |
| 126 | $4,133 | $4,421 | $8,555 | $1,465,150 |
| 127 | $4,121 | $4,434 | $8,555 | $1,460,716 |
| 128 | $4,108 | $4,446 | $8,555 | $1,456,269 |
| 129 | $4,096 | $4,459 | $8,555 | $1,451,811 |
| 130 | $4,083 | $4,471 | $8,555 | $1,447,339 |
| 131 | $4,071 | $4,484 | $8,555 | $1,442,855 |
| 132 | $4,058 | $4,497 | $8,555 | $1,438,359 |
$102,655
$49,521
$53,134
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,045 | $4,509 | $8,555 | $1,433,850 |
| 134 | $4,033 | $4,522 | $8,555 | $1,429,328 |
| 135 | $4,020 | $4,535 | $8,555 | $1,424,793 |
| 136 | $4,007 | $4,547 | $8,555 | $1,420,246 |
| 137 | $3,994 | $4,560 | $8,555 | $1,415,686 |
| 138 | $3,982 | $4,573 | $8,555 | $1,411,113 |
| 139 | $3,969 | $4,586 | $8,555 | $1,406,527 |
| 140 | $3,956 | $4,599 | $8,555 | $1,401,928 |
| 141 | $3,943 | $4,612 | $8,555 | $1,397,317 |
| 142 | $3,930 | $4,625 | $8,555 | $1,392,692 |
| 143 | $3,917 | $4,638 | $8,555 | $1,388,054 |
| 144 | $3,904 | $4,651 | $8,555 | $1,383,404 |
$102,655
$47,700
$54,955
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $3,891 | $4,664 | $8,555 | $1,378,740 |
| 146 | $3,878 | $4,677 | $8,555 | $1,374,063 |
| 147 | $3,865 | $4,690 | $8,555 | $1,369,373 |
| 148 | $3,851 | $4,703 | $8,555 | $1,364,670 |
| 149 | $3,838 | $4,716 | $8,555 | $1,359,954 |
| 150 | $3,825 | $4,730 | $8,555 | $1,355,224 |
| 151 | $3,812 | $4,743 | $8,555 | $1,350,481 |
| 152 | $3,798 | $4,756 | $8,555 | $1,345,725 |
| 153 | $3,785 | $4,770 | $8,555 | $1,340,955 |
| 154 | $3,771 | $4,783 | $8,555 | $1,336,172 |
| 155 | $3,758 | $4,797 | $8,555 | $1,331,375 |
| 156 | $3,744 | $4,810 | $8,555 | $1,326,565 |
$102,655
$45,816
$56,839
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $3,731 | $4,824 | $8,555 | $1,321,741 |
| 158 | $3,717 | $4,837 | $8,555 | $1,316,904 |
| 159 | $3,704 | $4,851 | $8,555 | $1,312,054 |
| 160 | $3,690 | $4,864 | $8,555 | $1,307,189 |
| 161 | $3,676 | $4,878 | $8,555 | $1,302,311 |
| 162 | $3,663 | $4,892 | $8,555 | $1,297,419 |
| 163 | $3,649 | $4,906 | $8,555 | $1,292,514 |
| 164 | $3,635 | $4,919 | $8,555 | $1,287,594 |
| 165 | $3,621 | $4,933 | $8,555 | $1,282,661 |
| 166 | $3,607 | $4,947 | $8,555 | $1,277,714 |
| 167 | $3,594 | $4,961 | $8,555 | $1,272,753 |
| 168 | $3,580 | $4,975 | $8,555 | $1,267,778 |
$102,655
$43,868
$58,787
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,566 | $4,989 | $8,555 | $1,262,789 |
| 170 | $3,552 | $5,003 | $8,555 | $1,257,786 |
| 171 | $3,538 | $5,017 | $8,555 | $1,252,769 |
| 172 | $3,523 | $5,031 | $8,555 | $1,247,738 |
| 173 | $3,509 | $5,045 | $8,555 | $1,242,693 |
| 174 | $3,495 | $5,059 | $8,555 | $1,237,633 |
| 175 | $3,481 | $5,074 | $8,555 | $1,232,559 |
| 176 | $3,467 | $5,088 | $8,555 | $1,227,471 |
| 177 | $3,452 | $5,102 | $8,555 | $1,222,369 |
| 178 | $3,438 | $5,117 | $8,555 | $1,217,253 |
| 179 | $3,424 | $5,131 | $8,555 | $1,212,122 |
| 180 | $3,409 | $5,145 | $8,555 | $1,206,976 |
$102,655
$41,853
$60,802
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,395 | $5,160 | $8,555 | $1,201,816 |
| 182 | $3,380 | $5,174 | $8,555 | $1,196,642 |
| 183 | $3,366 | $5,189 | $8,555 | $1,191,453 |
| 184 | $3,351 | $5,204 | $8,555 | $1,186,249 |
| 185 | $3,336 | $5,218 | $8,555 | $1,181,031 |
| 186 | $3,322 | $5,233 | $8,555 | $1,175,798 |
| 187 | $3,307 | $5,248 | $8,555 | $1,170,550 |
| 188 | $3,292 | $5,262 | $8,555 | $1,165,288 |
| 189 | $3,277 | $5,277 | $8,555 | $1,160,011 |
| 190 | $3,263 | $5,292 | $8,555 | $1,154,719 |
| 191 | $3,248 | $5,307 | $8,555 | $1,149,412 |
| 192 | $3,233 | $5,322 | $8,555 | $1,144,090 |
$102,655
$39,769
$62,886
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,218 | $5,337 | $8,555 | $1,138,753 |
| 194 | $3,203 | $5,352 | $8,555 | $1,133,401 |
| 195 | $3,188 | $5,367 | $8,555 | $1,128,034 |
| 196 | $3,173 | $5,382 | $8,555 | $1,122,652 |
| 197 | $3,157 | $5,397 | $8,555 | $1,117,255 |
| 198 | $3,142 | $5,412 | $8,555 | $1,111,843 |
| 199 | $3,127 | $5,428 | $8,555 | $1,106,416 |
| 200 | $3,112 | $5,443 | $8,555 | $1,100,973 |
| 201 | $3,096 | $5,458 | $8,555 | $1,095,515 |
| 202 | $3,081 | $5,473 | $8,555 | $1,090,041 |
| 203 | $3,066 | $5,489 | $8,555 | $1,084,552 |
| 204 | $3,050 | $5,504 | $8,555 | $1,079,048 |
$102,655
$37,613
$65,042
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,035 | $5,520 | $8,555 | $1,073,528 |
| 206 | $3,019 | $5,535 | $8,555 | $1,067,993 |
| 207 | $3,004 | $5,551 | $8,555 | $1,062,442 |
| 208 | $2,988 | $5,566 | $8,555 | $1,056,876 |
| 209 | $2,972 | $5,582 | $8,555 | $1,051,294 |
| 210 | $2,957 | $5,598 | $8,555 | $1,045,696 |
| 211 | $2,941 | $5,614 | $8,555 | $1,040,082 |
| 212 | $2,925 | $5,629 | $8,555 | $1,034,453 |
| 213 | $2,909 | $5,645 | $8,555 | $1,028,808 |
| 214 | $2,894 | $5,661 | $8,555 | $1,023,147 |
| 215 | $2,878 | $5,677 | $8,555 | $1,017,470 |
| 216 | $2,862 | $5,693 | $8,555 | $1,011,777 |
$102,655
$35,384
$67,271
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $2,846 | $5,709 | $8,555 | $1,006,068 |
| 218 | $2,830 | $5,725 | $8,555 | $1,000,343 |
| 219 | $2,813 | $5,741 | $8,555 | $994,602 |
| 220 | $2,797 | $5,757 | $8,555 | $988,845 |
| 221 | $2,781 | $5,773 | $8,555 | $983,071 |
| 222 | $2,765 | $5,790 | $8,555 | $977,282 |
| 223 | $2,749 | $5,806 | $8,555 | $971,476 |
| 224 | $2,732 | $5,822 | $8,555 | $965,653 |
| 225 | $2,716 | $5,839 | $8,555 | $959,815 |
| 226 | $2,699 | $5,855 | $8,555 | $953,960 |
| 227 | $2,683 | $5,872 | $8,555 | $948,088 |
| 228 | $2,666 | $5,888 | $8,555 | $942,200 |
$102,655
$33,078
$69,577
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,650 | $5,905 | $8,555 | $936,295 |
| 230 | $2,633 | $5,921 | $8,555 | $930,374 |
| 231 | $2,617 | $5,938 | $8,555 | $924,436 |
| 232 | $2,600 | $5,955 | $8,555 | $918,482 |
| 233 | $2,583 | $5,971 | $8,555 | $912,510 |
| 234 | $2,566 | $5,988 | $8,555 | $906,522 |
| 235 | $2,550 | $6,005 | $8,555 | $900,517 |
| 236 | $2,533 | $6,022 | $8,555 | $894,495 |
| 237 | $2,516 | $6,039 | $8,555 | $888,457 |
| 238 | $2,499 | $6,056 | $8,555 | $882,401 |
| 239 | $2,482 | $6,073 | $8,555 | $876,328 |
| 240 | $2,465 | $6,090 | $8,555 | $870,238 |
$102,655
$30,693
$71,962
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,448 | $6,107 | $8,555 | $864,131 |
| 242 | $2,430 | $6,124 | $8,555 | $858,007 |
| 243 | $2,413 | $6,141 | $8,555 | $851,866 |
| 244 | $2,396 | $6,159 | $8,555 | $845,707 |
| 245 | $2,379 | $6,176 | $8,555 | $839,531 |
| 246 | $2,361 | $6,193 | $8,555 | $833,337 |
| 247 | $2,344 | $6,211 | $8,555 | $827,127 |
| 248 | $2,326 | $6,228 | $8,555 | $820,898 |
| 249 | $2,309 | $6,246 | $8,555 | $814,653 |
| 250 | $2,291 | $6,263 | $8,555 | $808,389 |
| 251 | $2,274 | $6,281 | $8,555 | $802,108 |
| 252 | $2,256 | $6,299 | $8,555 | $795,810 |
$102,655
$28,226
$74,429
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,238 | $6,316 | $8,555 | $789,493 |
| 254 | $2,220 | $6,334 | $8,555 | $783,159 |
| 255 | $2,203 | $6,352 | $8,555 | $776,807 |
| 256 | $2,185 | $6,370 | $8,555 | $770,438 |
| 257 | $2,167 | $6,388 | $8,555 | $764,050 |
| 258 | $2,149 | $6,406 | $8,555 | $757,644 |
| 259 | $2,131 | $6,424 | $8,555 | $751,220 |
| 260 | $2,113 | $6,442 | $8,555 | $744,779 |
| 261 | $2,095 | $6,460 | $8,555 | $738,319 |
| 262 | $2,077 | $6,478 | $8,555 | $731,841 |
| 263 | $2,058 | $6,496 | $8,555 | $725,345 |
| 264 | $2,040 | $6,515 | $8,555 | $718,830 |
$102,655
$25,675
$76,980
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,022 | $6,533 | $8,555 | $712,297 |
| 266 | $2,003 | $6,551 | $8,555 | $705,746 |
| 267 | $1,985 | $6,570 | $8,555 | $699,176 |
| 268 | $1,966 | $6,588 | $8,555 | $692,588 |
| 269 | $1,948 | $6,607 | $8,555 | $685,981 |
| 270 | $1,929 | $6,625 | $8,555 | $679,356 |
| 271 | $1,911 | $6,644 | $8,555 | $672,712 |
| 272 | $1,892 | $6,663 | $8,555 | $666,050 |
| 273 | $1,873 | $6,681 | $8,555 | $659,369 |
| 274 | $1,854 | $6,700 | $8,555 | $652,668 |
| 275 | $1,836 | $6,719 | $8,555 | $645,949 |
| 276 | $1,817 | $6,738 | $8,555 | $639,212 |
$102,655
$23,036
$79,618
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,798 | $6,757 | $8,555 | $632,455 |
| 278 | $1,779 | $6,776 | $8,555 | $625,679 |
| 279 | $1,760 | $6,795 | $8,555 | $618,884 |
| 280 | $1,741 | $6,814 | $8,555 | $612,070 |
| 281 | $1,721 | $6,833 | $8,555 | $605,237 |
| 282 | $1,702 | $6,852 | $8,555 | $598,385 |
| 283 | $1,683 | $6,872 | $8,555 | $591,513 |
| 284 | $1,664 | $6,891 | $8,555 | $584,622 |
| 285 | $1,644 | $6,910 | $8,555 | $577,712 |
| 286 | $1,625 | $6,930 | $8,555 | $570,782 |
| 287 | $1,605 | $6,949 | $8,555 | $563,833 |
| 288 | $1,586 | $6,969 | $8,555 | $556,864 |
$102,655
$20,307
$82,347
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,566 | $6,988 | $8,555 | $549,876 |
| 290 | $1,547 | $7,008 | $8,555 | $542,868 |
| 291 | $1,527 | $7,028 | $8,555 | $535,840 |
| 292 | $1,507 | $7,048 | $8,555 | $528,793 |
| 293 | $1,487 | $7,067 | $8,555 | $521,725 |
| 294 | $1,467 | $7,087 | $8,555 | $514,638 |
| 295 | $1,447 | $7,107 | $8,555 | $507,531 |
| 296 | $1,427 | $7,127 | $8,555 | $500,404 |
| 297 | $1,407 | $7,147 | $8,555 | $493,257 |
| 298 | $1,387 | $7,167 | $8,555 | $486,089 |
| 299 | $1,367 | $7,187 | $8,555 | $478,902 |
| 300 | $1,347 | $7,208 | $8,555 | $471,694 |
$102,655
$17,485
$85,170
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,327 | $7,228 | $8,555 | $464,466 |
| 302 | $1,306 | $7,248 | $8,555 | $457,218 |
| 303 | $1,286 | $7,269 | $8,555 | $449,949 |
| 304 | $1,265 | $7,289 | $8,555 | $442,660 |
| 305 | $1,245 | $7,310 | $8,555 | $435,351 |
| 306 | $1,224 | $7,330 | $8,555 | $428,021 |
| 307 | $1,204 | $7,351 | $8,555 | $420,670 |
| 308 | $1,183 | $7,371 | $8,555 | $413,298 |
| 309 | $1,162 | $7,392 | $8,555 | $405,906 |
| 310 | $1,142 | $7,413 | $8,555 | $398,493 |
| 311 | $1,121 | $7,434 | $8,555 | $391,060 |
| 312 | $1,100 | $7,455 | $8,555 | $383,605 |
$102,655
$14,565
$88,089
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,079 | $7,476 | $8,555 | $376,129 |
| 314 | $1,058 | $7,497 | $8,555 | $368,632 |
| 315 | $1,037 | $7,518 | $8,555 | $361,115 |
| 316 | $1,016 | $7,539 | $8,555 | $353,576 |
| 317 | $994 | $7,560 | $8,555 | $346,016 |
| 318 | $973 | $7,581 | $8,555 | $338,434 |
| 319 | $952 | $7,603 | $8,555 | $330,832 |
| 320 | $930 | $7,624 | $8,555 | $323,207 |
| 321 | $909 | $7,646 | $8,555 | $315,562 |
| 322 | $888 | $7,667 | $8,555 | $307,895 |
| 323 | $866 | $7,689 | $8,555 | $300,206 |
| 324 | $844 | $7,710 | $8,555 | $292,496 |
$102,655
$11,546
$91,109
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $823 | $7,732 | $8,555 | $284,764 |
| 326 | $801 | $7,754 | $8,555 | $277,010 |
| 327 | $779 | $7,775 | $8,555 | $269,235 |
| 328 | $757 | $7,797 | $8,555 | $261,438 |
| 329 | $735 | $7,819 | $8,555 | $253,618 |
| 330 | $713 | $7,841 | $8,555 | $245,777 |
| 331 | $691 | $7,863 | $8,555 | $237,914 |
| 332 | $669 | $7,885 | $8,555 | $230,028 |
| 333 | $647 | $7,908 | $8,555 | $222,121 |
| 334 | $625 | $7,930 | $8,555 | $214,191 |
| 335 | $602 | $7,952 | $8,555 | $206,239 |
| 336 | $580 | $7,975 | $8,555 | $198,264 |
$102,655
$8,423
$94,232
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $558 | $7,997 | $8,555 | $190,267 |
| 338 | $535 | $8,019 | $8,555 | $182,248 |
| 339 | $513 | $8,042 | $8,555 | $174,206 |
| 340 | $490 | $8,065 | $8,555 | $166,141 |
| 341 | $467 | $8,087 | $8,555 | $158,054 |
| 342 | $445 | $8,110 | $8,555 | $149,944 |
| 343 | $422 | $8,133 | $8,555 | $141,811 |
| 344 | $399 | $8,156 | $8,555 | $133,655 |
| 345 | $376 | $8,179 | $8,555 | $125,477 |
| 346 | $353 | $8,202 | $8,555 | $117,275 |
| 347 | $330 | $8,225 | $8,555 | $109,050 |
| 348 | $307 | $8,248 | $8,555 | $100,802 |
$102,655
$5,193
$97,462
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $284 | $8,271 | $8,555 | $92,531 |
| 350 | $260 | $8,294 | $8,555 | $84,237 |
| 351 | $237 | $8,318 | $8,555 | $75,919 |
| 352 | $214 | $8,341 | $8,555 | $67,578 |
| 353 | $190 | $8,364 | $8,555 | $59,214 |
| 354 | $167 | $8,388 | $8,555 | $50,826 |
| 355 | $143 | $8,412 | $8,555 | $42,414 |
| 356 | $119 | $8,435 | $8,555 | $33,979 |
| 357 | $96 | $8,459 | $8,555 | $25,520 |
| 358 | $72 | $8,483 | $8,555 | $17,037 |
| 359 | $48 | $8,507 | $8,555 | $8,531 |
| 360 | $24 | $8,531 | $8,555 | $0 |
$102,655
$1,852
$100,802
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。