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
$720 萬
$700 萬
$880 萬
$798 萬
$750 萬
$850 萬
$768 萬
$760 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $11,635 | $8,940 | $7,326 | $6,253 |
| 1.500 | $12,067 | $9,381 | $7,775 | $6,709 |
| 2.000 | $12,510 | $9,834 | $8,240 | $7,185 |
| 2.500 | $12,962 | $10,301 | $8,721 | $7,681 |
| 3.000 | $13,425 | $10,781 | $9,219 | $8,196 |
| 3.250 | $13,660 | $11,026 | $9,473 | $8,460 |
| 3.500 | $13,897 | $11,274 | $9,732 | $8,729 |
| 4.000 | $14,380 | $11,780 | $10,261 | $9,281 |
| 4.500 | $14,871 | $12,299 | $10,805 | $9,850 |
| 5.000 | $15,373 | $12,830 | $11,364 | $10,436 |
| 5.500 | $15,884 | $13,373 | $11,938 | $11,038 |
| 6.000 | $16,405 | $13,927 | $12,525 | $11,655 |
每月供款$8,461
30年
$1,944,000
$1,101,748
$3,045,748
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,265 | $3,195 | $8,460 | $1,940,805 |
| 2 | $5,256 | $3,204 | $8,460 | $1,937,601 |
| 3 | $5,248 | $3,213 | $8,460 | $1,934,388 |
| 4 | $5,239 | $3,221 | $8,460 | $1,931,166 |
| 5 | $5,230 | $3,230 | $8,460 | $1,927,936 |
| 6 | $5,221 | $3,239 | $8,460 | $1,924,697 |
| 7 | $5,213 | $3,248 | $8,460 | $1,921,450 |
| 8 | $5,204 | $3,256 | $8,460 | $1,918,193 |
| 9 | $5,195 | $3,265 | $8,460 | $1,914,928 |
| 10 | $5,186 | $3,274 | $8,460 | $1,911,654 |
| 11 | $5,177 | $3,283 | $8,460 | $1,908,371 |
| 12 | $5,169 | $3,292 | $8,460 | $1,905,079 |
$101,525
$62,604
$38,921
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,160 | $3,301 | $8,460 | $1,901,778 |
| 14 | $5,151 | $3,310 | $8,460 | $1,898,468 |
| 15 | $5,142 | $3,319 | $8,460 | $1,895,149 |
| 16 | $5,133 | $3,328 | $8,460 | $1,891,822 |
| 17 | $5,124 | $3,337 | $8,460 | $1,888,485 |
| 18 | $5,115 | $3,346 | $8,460 | $1,885,139 |
| 19 | $5,106 | $3,355 | $8,460 | $1,881,784 |
| 20 | $5,096 | $3,364 | $8,460 | $1,878,420 |
| 21 | $5,087 | $3,373 | $8,460 | $1,875,047 |
| 22 | $5,078 | $3,382 | $8,460 | $1,871,665 |
| 23 | $5,069 | $3,391 | $8,460 | $1,868,274 |
| 24 | $5,060 | $3,401 | $8,460 | $1,864,873 |
$101,525
$61,320
$40,205
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,051 | $3,410 | $8,460 | $1,861,464 |
| 26 | $5,041 | $3,419 | $8,460 | $1,858,045 |
| 27 | $5,032 | $3,428 | $8,460 | $1,854,617 |
| 28 | $5,023 | $3,437 | $8,460 | $1,851,179 |
| 29 | $5,014 | $3,447 | $8,460 | $1,847,732 |
| 30 | $5,004 | $3,456 | $8,460 | $1,844,276 |
| 31 | $4,995 | $3,465 | $8,460 | $1,840,811 |
| 32 | $4,986 | $3,475 | $8,460 | $1,837,336 |
| 33 | $4,976 | $3,484 | $8,460 | $1,833,851 |
| 34 | $4,967 | $3,494 | $8,460 | $1,830,358 |
| 35 | $4,957 | $3,503 | $8,460 | $1,826,855 |
| 36 | $4,948 | $3,513 | $8,460 | $1,823,342 |
$101,525
$59,993
$41,532
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $4,938 | $3,522 | $8,460 | $1,819,820 |
| 38 | $4,929 | $3,532 | $8,460 | $1,816,288 |
| 39 | $4,919 | $3,541 | $8,460 | $1,812,747 |
| 40 | $4,910 | $3,551 | $8,460 | $1,809,196 |
| 41 | $4,900 | $3,561 | $8,460 | $1,805,635 |
| 42 | $4,890 | $3,570 | $8,460 | $1,802,065 |
| 43 | $4,881 | $3,580 | $8,460 | $1,798,485 |
| 44 | $4,871 | $3,590 | $8,460 | $1,794,896 |
| 45 | $4,861 | $3,599 | $8,460 | $1,791,297 |
| 46 | $4,851 | $3,609 | $8,460 | $1,787,688 |
| 47 | $4,842 | $3,619 | $8,460 | $1,784,069 |
| 48 | $4,832 | $3,629 | $8,460 | $1,780,440 |
$101,525
$58,623
$42,902
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $4,822 | $3,638 | $8,460 | $1,776,802 |
| 50 | $4,812 | $3,648 | $8,460 | $1,773,154 |
| 51 | $4,802 | $3,658 | $8,460 | $1,769,496 |
| 52 | $4,792 | $3,668 | $8,460 | $1,765,827 |
| 53 | $4,782 | $3,678 | $8,460 | $1,762,150 |
| 54 | $4,772 | $3,688 | $8,460 | $1,758,462 |
| 55 | $4,763 | $3,698 | $8,460 | $1,754,764 |
| 56 | $4,752 | $3,708 | $8,460 | $1,751,056 |
| 57 | $4,742 | $3,718 | $8,460 | $1,747,338 |
| 58 | $4,732 | $3,728 | $8,460 | $1,743,610 |
| 59 | $4,722 | $3,738 | $8,460 | $1,739,872 |
| 60 | $4,712 | $3,748 | $8,460 | $1,736,123 |
$101,525
$57,208
$44,317
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $4,702 | $3,758 | $8,460 | $1,732,365 |
| 62 | $4,692 | $3,769 | $8,460 | $1,728,596 |
| 63 | $4,682 | $3,779 | $8,460 | $1,724,818 |
| 64 | $4,671 | $3,789 | $8,460 | $1,721,029 |
| 65 | $4,661 | $3,799 | $8,460 | $1,717,229 |
| 66 | $4,651 | $3,810 | $8,460 | $1,713,420 |
| 67 | $4,641 | $3,820 | $8,460 | $1,709,600 |
| 68 | $4,630 | $3,830 | $8,460 | $1,705,770 |
| 69 | $4,620 | $3,841 | $8,460 | $1,701,929 |
| 70 | $4,609 | $3,851 | $8,460 | $1,698,078 |
| 71 | $4,599 | $3,861 | $8,460 | $1,694,216 |
| 72 | $4,589 | $3,872 | $8,460 | $1,690,345 |
$101,525
$55,746
$45,779
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $4,578 | $3,882 | $8,460 | $1,686,462 |
| 74 | $4,568 | $3,893 | $8,460 | $1,682,569 |
| 75 | $4,557 | $3,903 | $8,460 | $1,678,666 |
| 76 | $4,546 | $3,914 | $8,460 | $1,674,752 |
| 77 | $4,536 | $3,925 | $8,460 | $1,670,827 |
| 78 | $4,525 | $3,935 | $8,460 | $1,666,892 |
| 79 | $4,514 | $3,946 | $8,460 | $1,662,946 |
| 80 | $4,504 | $3,957 | $8,460 | $1,658,989 |
| 81 | $4,493 | $3,967 | $8,460 | $1,655,022 |
| 82 | $4,482 | $3,978 | $8,460 | $1,651,044 |
| 83 | $4,472 | $3,989 | $8,460 | $1,647,055 |
| 84 | $4,461 | $4,000 | $8,460 | $1,643,056 |
$101,525
$54,236
$47,289
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $4,450 | $4,010 | $8,460 | $1,639,045 |
| 86 | $4,439 | $4,021 | $8,460 | $1,635,024 |
| 87 | $4,428 | $4,032 | $8,460 | $1,630,991 |
| 88 | $4,417 | $4,043 | $8,460 | $1,626,948 |
| 89 | $4,406 | $4,054 | $8,460 | $1,622,894 |
| 90 | $4,395 | $4,065 | $8,460 | $1,618,829 |
| 91 | $4,384 | $4,076 | $8,460 | $1,614,753 |
| 92 | $4,373 | $4,087 | $8,460 | $1,610,666 |
| 93 | $4,362 | $4,098 | $8,460 | $1,606,568 |
| 94 | $4,351 | $4,109 | $8,460 | $1,602,458 |
| 95 | $4,340 | $4,120 | $8,460 | $1,598,338 |
| 96 | $4,329 | $4,132 | $8,460 | $1,594,207 |
$101,525
$52,676
$48,849
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,318 | $4,143 | $8,460 | $1,590,064 |
| 98 | $4,306 | $4,154 | $8,460 | $1,585,910 |
| 99 | $4,295 | $4,165 | $8,460 | $1,581,745 |
| 100 | $4,284 | $4,177 | $8,460 | $1,577,568 |
| 101 | $4,273 | $4,188 | $8,460 | $1,573,380 |
| 102 | $4,261 | $4,199 | $8,460 | $1,569,181 |
| 103 | $4,250 | $4,211 | $8,460 | $1,564,970 |
| 104 | $4,238 | $4,222 | $8,460 | $1,560,748 |
| 105 | $4,227 | $4,233 | $8,460 | $1,556,515 |
| 106 | $4,216 | $4,245 | $8,460 | $1,552,270 |
| 107 | $4,204 | $4,256 | $8,460 | $1,548,014 |
| 108 | $4,193 | $4,268 | $8,460 | $1,543,746 |
$101,525
$51,064
$50,460
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,181 | $4,279 | $8,460 | $1,539,467 |
| 110 | $4,169 | $4,291 | $8,460 | $1,535,176 |
| 111 | $4,158 | $4,303 | $8,460 | $1,530,873 |
| 112 | $4,146 | $4,314 | $8,460 | $1,526,559 |
| 113 | $4,134 | $4,326 | $8,460 | $1,522,233 |
| 114 | $4,123 | $4,338 | $8,460 | $1,517,895 |
| 115 | $4,111 | $4,349 | $8,460 | $1,513,546 |
| 116 | $4,099 | $4,361 | $8,460 | $1,509,184 |
| 117 | $4,087 | $4,373 | $8,460 | $1,504,811 |
| 118 | $4,076 | $4,385 | $8,460 | $1,500,426 |
| 119 | $4,064 | $4,397 | $8,460 | $1,496,030 |
| 120 | $4,052 | $4,409 | $8,460 | $1,491,621 |
$101,525
$49,400
$52,125
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,040 | $4,421 | $8,460 | $1,487,200 |
| 122 | $4,028 | $4,433 | $8,460 | $1,482,768 |
| 123 | $4,016 | $4,445 | $8,460 | $1,478,323 |
| 124 | $4,004 | $4,457 | $8,460 | $1,473,867 |
| 125 | $3,992 | $4,469 | $8,460 | $1,469,398 |
| 126 | $3,980 | $4,481 | $8,460 | $1,464,917 |
| 127 | $3,967 | $4,493 | $8,460 | $1,460,424 |
| 128 | $3,955 | $4,505 | $8,460 | $1,455,919 |
| 129 | $3,943 | $4,517 | $8,460 | $1,451,402 |
| 130 | $3,931 | $4,530 | $8,460 | $1,446,872 |
| 131 | $3,919 | $4,542 | $8,460 | $1,442,330 |
| 132 | $3,906 | $4,554 | $8,460 | $1,437,776 |
$101,525
$47,680
$53,845
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $3,894 | $4,566 | $8,460 | $1,433,210 |
| 134 | $3,882 | $4,579 | $8,460 | $1,428,631 |
| 135 | $3,869 | $4,591 | $8,460 | $1,424,040 |
| 136 | $3,857 | $4,604 | $8,460 | $1,419,436 |
| 137 | $3,844 | $4,616 | $8,460 | $1,414,820 |
| 138 | $3,832 | $4,629 | $8,460 | $1,410,192 |
| 139 | $3,819 | $4,641 | $8,460 | $1,405,550 |
| 140 | $3,807 | $4,654 | $8,460 | $1,400,897 |
| 141 | $3,794 | $4,666 | $8,460 | $1,396,230 |
| 142 | $3,781 | $4,679 | $8,460 | $1,391,551 |
| 143 | $3,769 | $4,692 | $8,460 | $1,386,860 |
| 144 | $3,756 | $4,704 | $8,460 | $1,382,155 |
$101,525
$45,904
$55,621
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $3,743 | $4,717 | $8,460 | $1,377,438 |
| 146 | $3,731 | $4,730 | $8,460 | $1,372,709 |
| 147 | $3,718 | $4,743 | $8,460 | $1,367,966 |
| 148 | $3,705 | $4,756 | $8,460 | $1,363,210 |
| 149 | $3,692 | $4,768 | $8,460 | $1,358,442 |
| 150 | $3,679 | $4,781 | $8,460 | $1,353,661 |
| 151 | $3,666 | $4,794 | $8,460 | $1,348,866 |
| 152 | $3,653 | $4,807 | $8,460 | $1,344,059 |
| 153 | $3,640 | $4,820 | $8,460 | $1,339,239 |
| 154 | $3,627 | $4,833 | $8,460 | $1,334,406 |
| 155 | $3,614 | $4,846 | $8,460 | $1,329,559 |
| 156 | $3,601 | $4,860 | $8,460 | $1,324,700 |
$101,525
$44,069
$57,456
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $3,588 | $4,873 | $8,460 | $1,319,827 |
| 158 | $3,575 | $4,886 | $8,460 | $1,314,941 |
| 159 | $3,561 | $4,899 | $8,460 | $1,310,042 |
| 160 | $3,548 | $4,912 | $8,460 | $1,305,130 |
| 161 | $3,535 | $4,926 | $8,460 | $1,300,204 |
| 162 | $3,521 | $4,939 | $8,460 | $1,295,265 |
| 163 | $3,508 | $4,952 | $8,460 | $1,290,313 |
| 164 | $3,495 | $4,966 | $8,460 | $1,285,347 |
| 165 | $3,481 | $4,979 | $8,460 | $1,280,368 |
| 166 | $3,468 | $4,993 | $8,460 | $1,275,375 |
| 167 | $3,454 | $5,006 | $8,460 | $1,270,369 |
| 168 | $3,441 | $5,020 | $8,460 | $1,265,349 |
$101,525
$42,174
$59,351
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,427 | $5,033 | $8,460 | $1,260,315 |
| 170 | $3,413 | $5,047 | $8,460 | $1,255,268 |
| 171 | $3,400 | $5,061 | $8,460 | $1,250,207 |
| 172 | $3,386 | $5,074 | $8,460 | $1,245,133 |
| 173 | $3,372 | $5,088 | $8,460 | $1,240,045 |
| 174 | $3,358 | $5,102 | $8,460 | $1,234,943 |
| 175 | $3,345 | $5,116 | $8,460 | $1,229,827 |
| 176 | $3,331 | $5,130 | $8,460 | $1,224,698 |
| 177 | $3,317 | $5,144 | $8,460 | $1,219,554 |
| 178 | $3,303 | $5,157 | $8,460 | $1,214,397 |
| 179 | $3,289 | $5,171 | $8,460 | $1,209,225 |
| 180 | $3,275 | $5,185 | $8,460 | $1,204,040 |
$101,525
$40,216
$61,309
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,261 | $5,199 | $8,460 | $1,198,840 |
| 182 | $3,247 | $5,214 | $8,460 | $1,193,627 |
| 183 | $3,233 | $5,228 | $8,460 | $1,188,399 |
| 184 | $3,219 | $5,242 | $8,460 | $1,183,157 |
| 185 | $3,204 | $5,256 | $8,460 | $1,177,901 |
| 186 | $3,190 | $5,270 | $8,460 | $1,172,631 |
| 187 | $3,176 | $5,285 | $8,460 | $1,167,346 |
| 188 | $3,162 | $5,299 | $8,460 | $1,162,047 |
| 189 | $3,147 | $5,313 | $8,460 | $1,156,734 |
| 190 | $3,133 | $5,328 | $8,460 | $1,151,407 |
| 191 | $3,118 | $5,342 | $8,460 | $1,146,065 |
| 192 | $3,104 | $5,356 | $8,460 | $1,140,708 |
$101,525
$38,193
$63,331
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,089 | $5,371 | $8,460 | $1,135,337 |
| 194 | $3,075 | $5,386 | $8,460 | $1,129,952 |
| 195 | $3,060 | $5,400 | $8,460 | $1,124,552 |
| 196 | $3,046 | $5,415 | $8,460 | $1,119,137 |
| 197 | $3,031 | $5,429 | $8,460 | $1,113,707 |
| 198 | $3,016 | $5,444 | $8,460 | $1,108,263 |
| 199 | $3,002 | $5,459 | $8,460 | $1,102,804 |
| 200 | $2,987 | $5,474 | $8,460 | $1,097,331 |
| 201 | $2,972 | $5,488 | $8,460 | $1,091,842 |
| 202 | $2,957 | $5,503 | $8,460 | $1,086,339 |
| 203 | $2,942 | $5,518 | $8,460 | $1,080,821 |
| 204 | $2,927 | $5,533 | $8,460 | $1,075,288 |
$101,525
$36,104
$65,421
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $2,912 | $5,548 | $8,460 | $1,069,739 |
| 206 | $2,897 | $5,563 | $8,460 | $1,064,176 |
| 207 | $2,882 | $5,578 | $8,460 | $1,058,598 |
| 208 | $2,867 | $5,593 | $8,460 | $1,053,004 |
| 209 | $2,852 | $5,609 | $8,460 | $1,047,396 |
| 210 | $2,837 | $5,624 | $8,460 | $1,041,772 |
| 211 | $2,821 | $5,639 | $8,460 | $1,036,133 |
| 212 | $2,806 | $5,654 | $8,460 | $1,030,479 |
| 213 | $2,791 | $5,670 | $8,460 | $1,024,810 |
| 214 | $2,776 | $5,685 | $8,460 | $1,019,125 |
| 215 | $2,760 | $5,700 | $8,460 | $1,013,424 |
| 216 | $2,745 | $5,716 | $8,460 | $1,007,709 |
$101,525
$33,946
$67,579
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $2,729 | $5,731 | $8,460 | $1,001,977 |
| 218 | $2,714 | $5,747 | $8,460 | $996,231 |
| 219 | $2,698 | $5,762 | $8,460 | $990,468 |
| 220 | $2,683 | $5,778 | $8,460 | $984,691 |
| 221 | $2,667 | $5,794 | $8,460 | $978,897 |
| 222 | $2,651 | $5,809 | $8,460 | $973,088 |
| 223 | $2,635 | $5,825 | $8,460 | $967,263 |
| 224 | $2,620 | $5,841 | $8,460 | $961,422 |
| 225 | $2,604 | $5,857 | $8,460 | $955,566 |
| 226 | $2,588 | $5,872 | $8,460 | $949,693 |
| 227 | $2,572 | $5,888 | $8,460 | $943,805 |
| 228 | $2,556 | $5,904 | $8,460 | $937,901 |
$101,525
$31,717
$69,808
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,540 | $5,920 | $8,460 | $931,980 |
| 230 | $2,524 | $5,936 | $8,460 | $926,044 |
| 231 | $2,508 | $5,952 | $8,460 | $920,092 |
| 232 | $2,492 | $5,968 | $8,460 | $914,123 |
| 233 | $2,476 | $5,985 | $8,460 | $908,138 |
| 234 | $2,460 | $6,001 | $8,460 | $902,138 |
| 235 | $2,443 | $6,017 | $8,460 | $896,120 |
| 236 | $2,427 | $6,033 | $8,460 | $890,087 |
| 237 | $2,411 | $6,050 | $8,460 | $884,037 |
| 238 | $2,394 | $6,066 | $8,460 | $877,971 |
| 239 | $2,378 | $6,083 | $8,460 | $871,889 |
| 240 | $2,361 | $6,099 | $8,460 | $865,789 |
$101,525
$29,414
$72,111
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,345 | $6,116 | $8,460 | $859,674 |
| 242 | $2,328 | $6,132 | $8,460 | $853,542 |
| 243 | $2,312 | $6,149 | $8,460 | $847,393 |
| 244 | $2,295 | $6,165 | $8,460 | $841,228 |
| 245 | $2,278 | $6,182 | $8,460 | $835,046 |
| 246 | $2,262 | $6,199 | $8,460 | $828,847 |
| 247 | $2,245 | $6,216 | $8,460 | $822,631 |
| 248 | $2,228 | $6,232 | $8,460 | $816,399 |
| 249 | $2,211 | $6,249 | $8,460 | $810,149 |
| 250 | $2,194 | $6,266 | $8,460 | $803,883 |
| 251 | $2,177 | $6,283 | $8,460 | $797,600 |
| 252 | $2,160 | $6,300 | $8,460 | $791,300 |
$101,525
$27,035
$74,490
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,143 | $6,317 | $8,460 | $784,982 |
| 254 | $2,126 | $6,334 | $8,460 | $778,648 |
| 255 | $2,109 | $6,352 | $8,460 | $772,296 |
| 256 | $2,092 | $6,369 | $8,460 | $765,928 |
| 257 | $2,074 | $6,386 | $8,460 | $759,542 |
| 258 | $2,057 | $6,403 | $8,460 | $753,138 |
| 259 | $2,040 | $6,421 | $8,460 | $746,718 |
| 260 | $2,022 | $6,438 | $8,460 | $740,280 |
| 261 | $2,005 | $6,455 | $8,460 | $733,824 |
| 262 | $1,987 | $6,473 | $8,460 | $727,351 |
| 263 | $1,970 | $6,491 | $8,460 | $720,861 |
| 264 | $1,952 | $6,508 | $8,460 | $714,352 |
$101,525
$24,578
$76,947
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $1,935 | $6,526 | $8,460 | $707,827 |
| 266 | $1,917 | $6,543 | $8,460 | $701,283 |
| 267 | $1,899 | $6,561 | $8,460 | $694,722 |
| 268 | $1,882 | $6,579 | $8,460 | $688,143 |
| 269 | $1,864 | $6,597 | $8,460 | $681,547 |
| 270 | $1,846 | $6,615 | $8,460 | $674,932 |
| 271 | $1,828 | $6,632 | $8,460 | $668,300 |
| 272 | $1,810 | $6,650 | $8,460 | $661,649 |
| 273 | $1,792 | $6,668 | $8,460 | $654,981 |
| 274 | $1,774 | $6,687 | $8,460 | $648,294 |
| 275 | $1,756 | $6,705 | $8,460 | $641,590 |
| 276 | $1,738 | $6,723 | $8,460 | $634,867 |
$101,525
$22,039
$79,486
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,719 | $6,741 | $8,460 | $628,126 |
| 278 | $1,701 | $6,759 | $8,460 | $621,367 |
| 279 | $1,683 | $6,778 | $8,460 | $614,589 |
| 280 | $1,665 | $6,796 | $8,460 | $607,793 |
| 281 | $1,646 | $6,814 | $8,460 | $600,979 |
| 282 | $1,628 | $6,833 | $8,460 | $594,146 |
| 283 | $1,609 | $6,851 | $8,460 | $587,295 |
| 284 | $1,591 | $6,870 | $8,460 | $580,425 |
| 285 | $1,572 | $6,888 | $8,460 | $573,537 |
| 286 | $1,553 | $6,907 | $8,460 | $566,630 |
| 287 | $1,535 | $6,926 | $8,460 | $559,704 |
| 288 | $1,516 | $6,945 | $8,460 | $552,759 |
$101,525
$19,417
$82,108
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,497 | $6,963 | $8,460 | $545,796 |
| 290 | $1,478 | $6,982 | $8,460 | $538,814 |
| 291 | $1,459 | $7,001 | $8,460 | $531,813 |
| 292 | $1,440 | $7,020 | $8,460 | $524,792 |
| 293 | $1,421 | $7,039 | $8,460 | $517,753 |
| 294 | $1,402 | $7,058 | $8,460 | $510,695 |
| 295 | $1,383 | $7,077 | $8,460 | $503,618 |
| 296 | $1,364 | $7,096 | $8,460 | $496,522 |
| 297 | $1,345 | $7,116 | $8,460 | $489,406 |
| 298 | $1,325 | $7,135 | $8,460 | $482,271 |
| 299 | $1,306 | $7,154 | $8,460 | $475,117 |
| 300 | $1,287 | $7,174 | $8,460 | $467,943 |
$101,525
$16,709
$84,816
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,267 | $7,193 | $8,460 | $460,750 |
| 302 | $1,248 | $7,213 | $8,460 | $453,537 |
| 303 | $1,228 | $7,232 | $8,460 | $446,305 |
| 304 | $1,209 | $7,252 | $8,460 | $439,054 |
| 305 | $1,189 | $7,271 | $8,460 | $431,782 |
| 306 | $1,169 | $7,291 | $8,460 | $424,491 |
| 307 | $1,150 | $7,311 | $8,460 | $417,181 |
| 308 | $1,130 | $7,331 | $8,460 | $409,850 |
| 309 | $1,110 | $7,350 | $8,460 | $402,500 |
| 310 | $1,090 | $7,370 | $8,460 | $395,129 |
| 311 | $1,070 | $7,390 | $8,460 | $387,739 |
| 312 | $1,050 | $7,410 | $8,460 | $380,329 |
$101,525
$13,911
$87,614
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,030 | $7,430 | $8,460 | $372,898 |
| 314 | $1,010 | $7,450 | $8,460 | $365,448 |
| 315 | $990 | $7,471 | $8,460 | $357,977 |
| 316 | $970 | $7,491 | $8,460 | $350,486 |
| 317 | $949 | $7,511 | $8,460 | $342,975 |
| 318 | $929 | $7,532 | $8,460 | $335,444 |
| 319 | $908 | $7,552 | $8,460 | $327,892 |
| 320 | $888 | $7,572 | $8,460 | $320,319 |
| 321 | $868 | $7,593 | $8,460 | $312,727 |
| 322 | $847 | $7,613 | $8,460 | $305,113 |
| 323 | $826 | $7,634 | $8,460 | $297,479 |
| 324 | $806 | $7,655 | $8,460 | $289,824 |
$101,525
$11,020
$90,504
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $785 | $7,675 | $8,460 | $282,149 |
| 326 | $764 | $7,696 | $8,460 | $274,453 |
| 327 | $743 | $7,717 | $8,460 | $266,735 |
| 328 | $722 | $7,738 | $8,460 | $258,997 |
| 329 | $701 | $7,759 | $8,460 | $251,239 |
| 330 | $680 | $7,780 | $8,460 | $243,459 |
| 331 | $659 | $7,801 | $8,460 | $235,658 |
| 332 | $638 | $7,822 | $8,460 | $227,835 |
| 333 | $617 | $7,843 | $8,460 | $219,992 |
| 334 | $596 | $7,865 | $8,460 | $212,127 |
| 335 | $575 | $7,886 | $8,460 | $204,241 |
| 336 | $553 | $7,907 | $8,460 | $196,334 |
$101,525
$8,035
$93,490
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $532 | $7,929 | $8,460 | $188,406 |
| 338 | $510 | $7,950 | $8,460 | $180,455 |
| 339 | $489 | $7,972 | $8,460 | $172,484 |
| 340 | $467 | $7,993 | $8,460 | $164,490 |
| 341 | $445 | $8,015 | $8,460 | $156,476 |
| 342 | $424 | $8,037 | $8,460 | $148,439 |
| 343 | $402 | $8,058 | $8,460 | $140,381 |
| 344 | $380 | $8,080 | $8,460 | $132,300 |
| 345 | $358 | $8,102 | $8,460 | $124,198 |
| 346 | $336 | $8,124 | $8,460 | $116,074 |
| 347 | $314 | $8,146 | $8,460 | $107,928 |
| 348 | $292 | $8,168 | $8,460 | $99,760 |
$101,525
$4,951
$96,574
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $270 | $8,190 | $8,460 | $91,570 |
| 350 | $248 | $8,212 | $8,460 | $83,357 |
| 351 | $226 | $8,235 | $8,460 | $75,123 |
| 352 | $203 | $8,257 | $8,460 | $66,866 |
| 353 | $181 | $8,279 | $8,460 | $58,586 |
| 354 | $159 | $8,302 | $8,460 | $50,285 |
| 355 | $136 | $8,324 | $8,460 | $41,961 |
| 356 | $114 | $8,347 | $8,460 | $33,614 |
| 357 | $91 | $8,369 | $8,460 | $25,244 |
| 358 | $68 | $8,392 | $8,460 | $16,852 |
| 359 | $46 | $8,415 | $8,460 | $8,438 |
| 360 | $23 | $8,438 | $8,460 | $0 |
$101,525
$1,765
$99,760
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。