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
$805 萬
578 呎
@14,706
683 呎
@12,445
$850 萬
$850 萬
$700 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $11,096 | $8,526 | $6,987 | $5,963 |
| 1.500 | $11,509 | $8,946 | $7,415 | $6,399 |
| 2.000 | $11,931 | $9,379 | $7,858 | $6,853 |
| 2.500 | $12,362 | $9,824 | $8,317 | $7,326 |
| 3.000 | $12,803 | $10,282 | $8,792 | $7,817 |
| 3.500 | $13,254 | $10,752 | $9,282 | $8,325 |
| 4.000 | $13,714 | $11,235 | $9,786 | $8,851 |
| 4.500 | $14,183 | $11,729 | $10,305 | $9,394 |
| 5.000 | $14,661 | $12,236 | $10,838 | $9,953 |
| 5.500 | $15,149 | $12,753 | $11,385 | $10,527 |
| 6.000 | $15,645 | $13,283 | $11,945 | $11,116 |
每月供款$8,326
30年
$1,854,000
$1,143,104
$2,997,104
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,408 | $2,918 | $8,325 | $1,851,082 |
| 2 | $5,399 | $2,926 | $8,325 | $1,848,156 |
| 3 | $5,390 | $2,935 | $8,325 | $1,845,221 |
| 4 | $5,382 | $2,943 | $8,325 | $1,842,278 |
| 5 | $5,373 | $2,952 | $8,325 | $1,839,326 |
| 6 | $5,365 | $2,961 | $8,325 | $1,836,365 |
| 7 | $5,356 | $2,969 | $8,325 | $1,833,396 |
| 8 | $5,347 | $2,978 | $8,325 | $1,830,418 |
| 9 | $5,339 | $2,987 | $8,325 | $1,827,431 |
| 10 | $5,330 | $2,995 | $8,325 | $1,824,436 |
| 11 | $5,321 | $3,004 | $8,325 | $1,821,432 |
| 12 | $5,313 | $3,013 | $8,325 | $1,818,419 |
$99,903
$64,323
$35,581
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,304 | $3,022 | $8,325 | $1,815,398 |
| 14 | $5,295 | $3,030 | $8,325 | $1,812,367 |
| 15 | $5,286 | $3,039 | $8,325 | $1,809,328 |
| 16 | $5,277 | $3,048 | $8,325 | $1,806,280 |
| 17 | $5,268 | $3,057 | $8,325 | $1,803,223 |
| 18 | $5,259 | $3,066 | $8,325 | $1,800,157 |
| 19 | $5,250 | $3,075 | $8,325 | $1,797,082 |
| 20 | $5,241 | $3,084 | $8,325 | $1,793,999 |
| 21 | $5,232 | $3,093 | $8,325 | $1,790,906 |
| 22 | $5,223 | $3,102 | $8,325 | $1,787,804 |
| 23 | $5,214 | $3,111 | $8,325 | $1,784,693 |
| 24 | $5,205 | $3,120 | $8,325 | $1,781,573 |
$99,903
$63,057
$36,846
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,196 | $3,129 | $8,325 | $1,778,444 |
| 26 | $5,187 | $3,138 | $8,325 | $1,775,306 |
| 27 | $5,178 | $3,147 | $8,325 | $1,772,159 |
| 28 | $5,169 | $3,156 | $8,325 | $1,769,002 |
| 29 | $5,160 | $3,166 | $8,325 | $1,765,837 |
| 30 | $5,150 | $3,175 | $8,325 | $1,762,662 |
| 31 | $5,141 | $3,184 | $8,325 | $1,759,477 |
| 32 | $5,132 | $3,193 | $8,325 | $1,756,284 |
| 33 | $5,122 | $3,203 | $8,325 | $1,753,081 |
| 34 | $5,113 | $3,212 | $8,325 | $1,749,869 |
| 35 | $5,104 | $3,222 | $8,325 | $1,746,648 |
| 36 | $5,094 | $3,231 | $8,325 | $1,743,417 |
$99,903
$61,747
$38,157
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,085 | $3,240 | $8,325 | $1,740,176 |
| 38 | $5,076 | $3,250 | $8,325 | $1,736,927 |
| 39 | $5,066 | $3,259 | $8,325 | $1,733,667 |
| 40 | $5,057 | $3,269 | $8,325 | $1,730,398 |
| 41 | $5,047 | $3,278 | $8,325 | $1,727,120 |
| 42 | $5,037 | $3,288 | $8,325 | $1,723,832 |
| 43 | $5,028 | $3,297 | $8,325 | $1,720,535 |
| 44 | $5,018 | $3,307 | $8,325 | $1,717,228 |
| 45 | $5,009 | $3,317 | $8,325 | $1,713,911 |
| 46 | $4,999 | $3,326 | $8,325 | $1,710,585 |
| 47 | $4,989 | $3,336 | $8,325 | $1,707,249 |
| 48 | $4,979 | $3,346 | $8,325 | $1,703,903 |
$99,903
$60,390
$39,514
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $4,970 | $3,356 | $8,325 | $1,700,547 |
| 50 | $4,960 | $3,365 | $8,325 | $1,697,182 |
| 51 | $4,950 | $3,375 | $8,325 | $1,693,807 |
| 52 | $4,940 | $3,385 | $8,325 | $1,690,422 |
| 53 | $4,930 | $3,395 | $8,325 | $1,687,027 |
| 54 | $4,920 | $3,405 | $8,325 | $1,683,622 |
| 55 | $4,911 | $3,415 | $8,325 | $1,680,207 |
| 56 | $4,901 | $3,425 | $8,325 | $1,676,783 |
| 57 | $4,891 | $3,435 | $8,325 | $1,673,348 |
| 58 | $4,881 | $3,445 | $8,325 | $1,669,903 |
| 59 | $4,871 | $3,455 | $8,325 | $1,666,449 |
| 60 | $4,860 | $3,465 | $8,325 | $1,662,984 |
$99,903
$58,984
$40,919
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $4,850 | $3,475 | $8,325 | $1,659,509 |
| 62 | $4,840 | $3,485 | $8,325 | $1,656,024 |
| 63 | $4,830 | $3,495 | $8,325 | $1,652,529 |
| 64 | $4,820 | $3,505 | $8,325 | $1,649,023 |
| 65 | $4,810 | $3,516 | $8,325 | $1,645,507 |
| 66 | $4,799 | $3,526 | $8,325 | $1,641,982 |
| 67 | $4,789 | $3,536 | $8,325 | $1,638,445 |
| 68 | $4,779 | $3,546 | $8,325 | $1,634,899 |
| 69 | $4,768 | $3,557 | $8,325 | $1,631,342 |
| 70 | $4,758 | $3,567 | $8,325 | $1,627,775 |
| 71 | $4,748 | $3,578 | $8,325 | $1,624,197 |
| 72 | $4,737 | $3,588 | $8,325 | $1,620,609 |
$99,903
$57,529
$42,374
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $4,727 | $3,599 | $8,325 | $1,617,011 |
| 74 | $4,716 | $3,609 | $8,325 | $1,613,402 |
| 75 | $4,706 | $3,620 | $8,325 | $1,609,782 |
| 76 | $4,695 | $3,630 | $8,325 | $1,606,152 |
| 77 | $4,685 | $3,641 | $8,325 | $1,602,511 |
| 78 | $4,674 | $3,651 | $8,325 | $1,598,860 |
| 79 | $4,663 | $3,662 | $8,325 | $1,595,198 |
| 80 | $4,653 | $3,673 | $8,325 | $1,591,526 |
| 81 | $4,642 | $3,683 | $8,325 | $1,587,842 |
| 82 | $4,631 | $3,694 | $8,325 | $1,584,148 |
| 83 | $4,620 | $3,705 | $8,325 | $1,580,443 |
| 84 | $4,610 | $3,716 | $8,325 | $1,576,728 |
$99,903
$56,022
$43,882
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $4,599 | $3,726 | $8,325 | $1,573,001 |
| 86 | $4,588 | $3,737 | $8,325 | $1,569,264 |
| 87 | $4,577 | $3,748 | $8,325 | $1,565,515 |
| 88 | $4,566 | $3,759 | $8,325 | $1,561,756 |
| 89 | $4,555 | $3,770 | $8,325 | $1,557,986 |
| 90 | $4,544 | $3,781 | $8,325 | $1,554,205 |
| 91 | $4,533 | $3,792 | $8,325 | $1,550,413 |
| 92 | $4,522 | $3,803 | $8,325 | $1,546,609 |
| 93 | $4,511 | $3,814 | $8,325 | $1,542,795 |
| 94 | $4,500 | $3,825 | $8,325 | $1,538,970 |
| 95 | $4,489 | $3,837 | $8,325 | $1,535,133 |
| 96 | $4,477 | $3,848 | $8,325 | $1,531,285 |
$99,903
$54,461
$45,442
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,466 | $3,859 | $8,325 | $1,527,426 |
| 98 | $4,455 | $3,870 | $8,325 | $1,523,556 |
| 99 | $4,444 | $3,882 | $8,325 | $1,519,674 |
| 100 | $4,432 | $3,893 | $8,325 | $1,515,781 |
| 101 | $4,421 | $3,904 | $8,325 | $1,511,877 |
| 102 | $4,410 | $3,916 | $8,325 | $1,507,961 |
| 103 | $4,398 | $3,927 | $8,325 | $1,504,034 |
| 104 | $4,387 | $3,939 | $8,325 | $1,500,096 |
| 105 | $4,375 | $3,950 | $8,325 | $1,496,146 |
| 106 | $4,364 | $3,962 | $8,325 | $1,492,184 |
| 107 | $4,352 | $3,973 | $8,325 | $1,488,211 |
| 108 | $4,341 | $3,985 | $8,325 | $1,484,227 |
$99,903
$52,845
$47,059
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,329 | $3,996 | $8,325 | $1,480,230 |
| 110 | $4,317 | $4,008 | $8,325 | $1,476,222 |
| 111 | $4,306 | $4,020 | $8,325 | $1,472,203 |
| 112 | $4,294 | $4,031 | $8,325 | $1,468,171 |
| 113 | $4,282 | $4,043 | $8,325 | $1,464,128 |
| 114 | $4,270 | $4,055 | $8,325 | $1,460,073 |
| 115 | $4,259 | $4,067 | $8,325 | $1,456,007 |
| 116 | $4,247 | $4,079 | $8,325 | $1,451,928 |
| 117 | $4,235 | $4,090 | $8,325 | $1,447,837 |
| 118 | $4,223 | $4,102 | $8,325 | $1,443,735 |
| 119 | $4,211 | $4,114 | $8,325 | $1,439,621 |
| 120 | $4,199 | $4,126 | $8,325 | $1,435,494 |
$99,903
$51,171
$48,732
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,187 | $4,138 | $8,325 | $1,431,356 |
| 122 | $4,175 | $4,151 | $8,325 | $1,427,205 |
| 123 | $4,163 | $4,163 | $8,325 | $1,423,043 |
| 124 | $4,151 | $4,175 | $8,325 | $1,418,868 |
| 125 | $4,138 | $4,187 | $8,325 | $1,414,681 |
| 126 | $4,126 | $4,199 | $8,325 | $1,410,482 |
| 127 | $4,114 | $4,211 | $8,325 | $1,406,271 |
| 128 | $4,102 | $4,224 | $8,325 | $1,402,047 |
| 129 | $4,089 | $4,236 | $8,325 | $1,397,811 |
| 130 | $4,077 | $4,248 | $8,325 | $1,393,563 |
| 131 | $4,065 | $4,261 | $8,325 | $1,389,302 |
| 132 | $4,052 | $4,273 | $8,325 | $1,385,029 |
$99,903
$49,438
$50,466
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,040 | $4,286 | $8,325 | $1,380,743 |
| 134 | $4,027 | $4,298 | $8,325 | $1,376,445 |
| 135 | $4,015 | $4,311 | $8,325 | $1,372,134 |
| 136 | $4,002 | $4,323 | $8,325 | $1,367,811 |
| 137 | $3,989 | $4,336 | $8,325 | $1,363,475 |
| 138 | $3,977 | $4,348 | $8,325 | $1,359,127 |
| 139 | $3,964 | $4,361 | $8,325 | $1,354,766 |
| 140 | $3,951 | $4,374 | $8,325 | $1,350,392 |
| 141 | $3,939 | $4,387 | $8,325 | $1,346,005 |
| 142 | $3,926 | $4,399 | $8,325 | $1,341,606 |
| 143 | $3,913 | $4,412 | $8,325 | $1,337,193 |
| 144 | $3,900 | $4,425 | $8,325 | $1,332,768 |
$99,903
$47,643
$52,261
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $3,887 | $4,438 | $8,325 | $1,328,330 |
| 146 | $3,874 | $4,451 | $8,325 | $1,323,879 |
| 147 | $3,861 | $4,464 | $8,325 | $1,319,415 |
| 148 | $3,848 | $4,477 | $8,325 | $1,314,938 |
| 149 | $3,835 | $4,490 | $8,325 | $1,310,448 |
| 150 | $3,822 | $4,503 | $8,325 | $1,305,945 |
| 151 | $3,809 | $4,516 | $8,325 | $1,301,429 |
| 152 | $3,796 | $4,529 | $8,325 | $1,296,899 |
| 153 | $3,783 | $4,543 | $8,325 | $1,292,357 |
| 154 | $3,769 | $4,556 | $8,325 | $1,287,801 |
| 155 | $3,756 | $4,569 | $8,325 | $1,283,231 |
| 156 | $3,743 | $4,583 | $8,325 | $1,278,649 |
$99,903
$45,784
$54,119
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $3,729 | $4,596 | $8,325 | $1,274,053 |
| 158 | $3,716 | $4,609 | $8,325 | $1,269,444 |
| 159 | $3,703 | $4,623 | $8,325 | $1,264,821 |
| 160 | $3,689 | $4,636 | $8,325 | $1,260,185 |
| 161 | $3,676 | $4,650 | $8,325 | $1,255,535 |
| 162 | $3,662 | $4,663 | $8,325 | $1,250,872 |
| 163 | $3,648 | $4,677 | $8,325 | $1,246,195 |
| 164 | $3,635 | $4,691 | $8,325 | $1,241,504 |
| 165 | $3,621 | $4,704 | $8,325 | $1,236,800 |
| 166 | $3,607 | $4,718 | $8,325 | $1,232,082 |
| 167 | $3,594 | $4,732 | $8,325 | $1,227,350 |
| 168 | $3,580 | $4,746 | $8,325 | $1,222,605 |
$99,903
$43,859
$56,044
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,566 | $4,759 | $8,325 | $1,217,845 |
| 170 | $3,552 | $4,773 | $8,325 | $1,213,072 |
| 171 | $3,538 | $4,787 | $8,325 | $1,208,285 |
| 172 | $3,524 | $4,801 | $8,325 | $1,203,484 |
| 173 | $3,510 | $4,815 | $8,325 | $1,198,669 |
| 174 | $3,496 | $4,829 | $8,325 | $1,193,840 |
| 175 | $3,482 | $4,843 | $8,325 | $1,188,996 |
| 176 | $3,468 | $4,857 | $8,325 | $1,184,139 |
| 177 | $3,454 | $4,872 | $8,325 | $1,179,267 |
| 178 | $3,440 | $4,886 | $8,325 | $1,174,382 |
| 179 | $3,425 | $4,900 | $8,325 | $1,169,482 |
| 180 | $3,411 | $4,914 | $8,325 | $1,164,567 |
$99,903
$41,866
$58,037
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,397 | $4,929 | $8,325 | $1,159,639 |
| 182 | $3,382 | $4,943 | $8,325 | $1,154,696 |
| 183 | $3,368 | $4,957 | $8,325 | $1,149,738 |
| 184 | $3,353 | $4,972 | $8,325 | $1,144,766 |
| 185 | $3,339 | $4,986 | $8,325 | $1,139,780 |
| 186 | $3,324 | $5,001 | $8,325 | $1,134,779 |
| 187 | $3,310 | $5,016 | $8,325 | $1,129,764 |
| 188 | $3,295 | $5,030 | $8,325 | $1,124,733 |
| 189 | $3,280 | $5,045 | $8,325 | $1,119,689 |
| 190 | $3,266 | $5,060 | $8,325 | $1,114,629 |
| 191 | $3,251 | $5,074 | $8,325 | $1,109,555 |
| 192 | $3,236 | $5,089 | $8,325 | $1,104,466 |
$99,903
$39,802
$60,102
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,221 | $5,104 | $8,325 | $1,099,362 |
| 194 | $3,206 | $5,119 | $8,325 | $1,094,243 |
| 195 | $3,192 | $5,134 | $8,325 | $1,089,109 |
| 196 | $3,177 | $5,149 | $8,325 | $1,083,960 |
| 197 | $3,162 | $5,164 | $8,325 | $1,078,797 |
| 198 | $3,146 | $5,179 | $8,325 | $1,073,618 |
| 199 | $3,131 | $5,194 | $8,325 | $1,068,424 |
| 200 | $3,116 | $5,209 | $8,325 | $1,063,215 |
| 201 | $3,101 | $5,224 | $8,325 | $1,057,991 |
| 202 | $3,086 | $5,239 | $8,325 | $1,052,751 |
| 203 | $3,071 | $5,255 | $8,325 | $1,047,496 |
| 204 | $3,055 | $5,270 | $8,325 | $1,042,226 |
$99,903
$37,664
$62,239
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,040 | $5,285 | $8,325 | $1,036,941 |
| 206 | $3,024 | $5,301 | $8,325 | $1,031,640 |
| 207 | $3,009 | $5,316 | $8,325 | $1,026,324 |
| 208 | $2,993 | $5,332 | $8,325 | $1,020,992 |
| 209 | $2,978 | $5,347 | $8,325 | $1,015,644 |
| 210 | $2,962 | $5,363 | $8,325 | $1,010,281 |
| 211 | $2,947 | $5,379 | $8,325 | $1,004,903 |
| 212 | $2,931 | $5,394 | $8,325 | $999,509 |
| 213 | $2,915 | $5,410 | $8,325 | $994,098 |
| 214 | $2,899 | $5,426 | $8,325 | $988,673 |
| 215 | $2,884 | $5,442 | $8,325 | $983,231 |
| 216 | $2,868 | $5,458 | $8,325 | $977,773 |
$99,903
$35,451
$64,453
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $2,852 | $5,473 | $8,325 | $972,300 |
| 218 | $2,836 | $5,489 | $8,325 | $966,811 |
| 219 | $2,820 | $5,505 | $8,325 | $961,305 |
| 220 | $2,804 | $5,521 | $8,325 | $955,784 |
| 221 | $2,788 | $5,538 | $8,325 | $950,246 |
| 222 | $2,772 | $5,554 | $8,325 | $944,692 |
| 223 | $2,755 | $5,570 | $8,325 | $939,122 |
| 224 | $2,739 | $5,586 | $8,325 | $933,536 |
| 225 | $2,723 | $5,602 | $8,325 | $927,934 |
| 226 | $2,706 | $5,619 | $8,325 | $922,315 |
| 227 | $2,690 | $5,635 | $8,325 | $916,680 |
| 228 | $2,674 | $5,652 | $8,325 | $911,028 |
$99,903
$33,158
$66,745
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,657 | $5,668 | $8,325 | $905,360 |
| 230 | $2,641 | $5,685 | $8,325 | $899,675 |
| 231 | $2,624 | $5,701 | $8,325 | $893,974 |
| 232 | $2,607 | $5,718 | $8,325 | $888,256 |
| 233 | $2,591 | $5,735 | $8,325 | $882,522 |
| 234 | $2,574 | $5,751 | $8,325 | $876,770 |
| 235 | $2,557 | $5,768 | $8,325 | $871,002 |
| 236 | $2,540 | $5,785 | $8,325 | $865,218 |
| 237 | $2,524 | $5,802 | $8,325 | $859,416 |
| 238 | $2,507 | $5,819 | $8,325 | $853,597 |
| 239 | $2,490 | $5,836 | $8,325 | $847,761 |
| 240 | $2,473 | $5,853 | $8,325 | $841,909 |
$99,903
$30,784
$69,119
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,456 | $5,870 | $8,325 | $836,039 |
| 242 | $2,438 | $5,887 | $8,325 | $830,152 |
| 243 | $2,421 | $5,904 | $8,325 | $824,248 |
| 244 | $2,404 | $5,921 | $8,325 | $818,327 |
| 245 | $2,387 | $5,939 | $8,325 | $812,389 |
| 246 | $2,369 | $5,956 | $8,325 | $806,433 |
| 247 | $2,352 | $5,973 | $8,325 | $800,460 |
| 248 | $2,335 | $5,991 | $8,325 | $794,469 |
| 249 | $2,317 | $6,008 | $8,325 | $788,461 |
| 250 | $2,300 | $6,026 | $8,325 | $782,435 |
| 251 | $2,282 | $6,043 | $8,325 | $776,392 |
| 252 | $2,264 | $6,061 | $8,325 | $770,331 |
$99,903
$28,326
$71,578
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,247 | $6,078 | $8,325 | $764,253 |
| 254 | $2,229 | $6,096 | $8,325 | $758,156 |
| 255 | $2,211 | $6,114 | $8,325 | $752,042 |
| 256 | $2,193 | $6,132 | $8,325 | $745,911 |
| 257 | $2,176 | $6,150 | $8,325 | $739,761 |
| 258 | $2,158 | $6,168 | $8,325 | $733,593 |
| 259 | $2,140 | $6,186 | $8,325 | $727,408 |
| 260 | $2,122 | $6,204 | $8,325 | $721,204 |
| 261 | $2,104 | $6,222 | $8,325 | $714,982 |
| 262 | $2,085 | $6,240 | $8,325 | $708,742 |
| 263 | $2,067 | $6,258 | $8,325 | $702,484 |
| 264 | $2,049 | $6,276 | $8,325 | $696,208 |
$99,903
$25,780
$74,123
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,031 | $6,295 | $8,325 | $689,913 |
| 266 | $2,012 | $6,313 | $8,325 | $683,600 |
| 267 | $1,994 | $6,331 | $8,325 | $677,269 |
| 268 | $1,975 | $6,350 | $8,325 | $670,919 |
| 269 | $1,957 | $6,368 | $8,325 | $664,550 |
| 270 | $1,938 | $6,387 | $8,325 | $658,163 |
| 271 | $1,920 | $6,406 | $8,325 | $651,758 |
| 272 | $1,901 | $6,424 | $8,325 | $645,333 |
| 273 | $1,882 | $6,443 | $8,325 | $638,890 |
| 274 | $1,863 | $6,462 | $8,325 | $632,428 |
| 275 | $1,845 | $6,481 | $8,325 | $625,948 |
| 276 | $1,826 | $6,500 | $8,325 | $619,448 |
$99,903
$23,144
$76,760
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,807 | $6,519 | $8,325 | $612,929 |
| 278 | $1,788 | $6,538 | $8,325 | $606,392 |
| 279 | $1,769 | $6,557 | $8,325 | $599,835 |
| 280 | $1,750 | $6,576 | $8,325 | $593,259 |
| 281 | $1,730 | $6,595 | $8,325 | $586,664 |
| 282 | $1,711 | $6,614 | $8,325 | $580,050 |
| 283 | $1,692 | $6,633 | $8,325 | $573,417 |
| 284 | $1,672 | $6,653 | $8,325 | $566,764 |
| 285 | $1,653 | $6,672 | $8,325 | $560,092 |
| 286 | $1,634 | $6,692 | $8,325 | $553,400 |
| 287 | $1,614 | $6,711 | $8,325 | $546,689 |
| 288 | $1,595 | $6,731 | $8,325 | $539,958 |
$99,903
$20,414
$79,490
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,575 | $6,750 | $8,325 | $533,208 |
| 290 | $1,555 | $6,770 | $8,325 | $526,438 |
| 291 | $1,535 | $6,790 | $8,325 | $519,648 |
| 292 | $1,516 | $6,810 | $8,325 | $512,838 |
| 293 | $1,496 | $6,830 | $8,325 | $506,009 |
| 294 | $1,476 | $6,849 | $8,325 | $499,159 |
| 295 | $1,456 | $6,869 | $8,325 | $492,290 |
| 296 | $1,436 | $6,889 | $8,325 | $485,400 |
| 297 | $1,416 | $6,910 | $8,325 | $478,491 |
| 298 | $1,396 | $6,930 | $8,325 | $471,561 |
| 299 | $1,375 | $6,950 | $8,325 | $464,611 |
| 300 | $1,355 | $6,970 | $8,325 | $457,641 |
$99,903
$17,586
$82,317
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,335 | $6,991 | $8,325 | $450,651 |
| 302 | $1,314 | $7,011 | $8,325 | $443,640 |
| 303 | $1,294 | $7,031 | $8,325 | $436,608 |
| 304 | $1,273 | $7,052 | $8,325 | $429,556 |
| 305 | $1,253 | $7,072 | $8,325 | $422,484 |
| 306 | $1,232 | $7,093 | $8,325 | $415,391 |
| 307 | $1,212 | $7,114 | $8,325 | $408,277 |
| 308 | $1,191 | $7,134 | $8,325 | $401,143 |
| 309 | $1,170 | $7,155 | $8,325 | $393,987 |
| 310 | $1,149 | $7,176 | $8,325 | $386,811 |
| 311 | $1,128 | $7,197 | $8,325 | $379,614 |
| 312 | $1,107 | $7,218 | $8,325 | $372,396 |
$99,903
$14,659
$85,245
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,086 | $7,239 | $8,325 | $365,157 |
| 314 | $1,065 | $7,260 | $8,325 | $357,897 |
| 315 | $1,044 | $7,281 | $8,325 | $350,615 |
| 316 | $1,023 | $7,303 | $8,325 | $343,313 |
| 317 | $1,001 | $7,324 | $8,325 | $335,989 |
| 318 | $980 | $7,345 | $8,325 | $328,643 |
| 319 | $959 | $7,367 | $8,325 | $321,277 |
| 320 | $937 | $7,388 | $8,325 | $313,888 |
| 321 | $916 | $7,410 | $8,325 | $306,479 |
| 322 | $894 | $7,431 | $8,325 | $299,047 |
| 323 | $872 | $7,453 | $8,325 | $291,594 |
| 324 | $850 | $7,475 | $8,325 | $284,119 |
$99,903
$11,627
$88,277
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $829 | $7,497 | $8,325 | $276,623 |
| 326 | $807 | $7,518 | $8,325 | $269,104 |
| 327 | $785 | $7,540 | $8,325 | $261,564 |
| 328 | $763 | $7,562 | $8,325 | $254,001 |
| 329 | $741 | $7,584 | $8,325 | $246,417 |
| 330 | $719 | $7,607 | $8,325 | $238,810 |
| 331 | $697 | $7,629 | $8,325 | $231,182 |
| 332 | $674 | $7,651 | $8,325 | $223,531 |
| 333 | $652 | $7,673 | $8,325 | $215,857 |
| 334 | $630 | $7,696 | $8,325 | $208,162 |
| 335 | $607 | $7,718 | $8,325 | $200,444 |
| 336 | $585 | $7,741 | $8,325 | $192,703 |
$99,903
$8,487
$91,417
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $562 | $7,763 | $8,325 | $184,940 |
| 338 | $539 | $7,786 | $8,325 | $177,154 |
| 339 | $517 | $7,809 | $8,325 | $169,345 |
| 340 | $494 | $7,831 | $8,325 | $161,514 |
| 341 | $471 | $7,854 | $8,325 | $153,660 |
| 342 | $448 | $7,877 | $8,325 | $145,782 |
| 343 | $425 | $7,900 | $8,325 | $137,882 |
| 344 | $402 | $7,923 | $8,325 | $129,959 |
| 345 | $379 | $7,946 | $8,325 | $122,013 |
| 346 | $356 | $7,969 | $8,325 | $114,044 |
| 347 | $333 | $7,993 | $8,325 | $106,051 |
| 348 | $309 | $8,016 | $8,325 | $98,035 |
$99,903
$5,236
$94,668
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $286 | $8,039 | $8,325 | $89,996 |
| 350 | $262 | $8,063 | $8,325 | $81,933 |
| 351 | $239 | $8,086 | $8,325 | $73,846 |
| 352 | $215 | $8,110 | $8,325 | $65,737 |
| 353 | $192 | $8,134 | $8,325 | $57,603 |
| 354 | $168 | $8,157 | $8,325 | $49,446 |
| 355 | $144 | $8,181 | $8,325 | $41,265 |
| 356 | $120 | $8,205 | $8,325 | $33,060 |
| 357 | $96 | $8,229 | $8,325 | $24,831 |
| 358 | $72 | $8,253 | $8,325 | $16,578 |
| 359 | $48 | $8,277 | $8,325 | $8,301 |
| 360 | $24 | $8,301 | $8,325 | $0 |
$99,903
$1,869
$98,035
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。