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
$720 萬
$808 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$890 萬
$850 萬
$890 萬
342 呎
@26,316
$900 萬
660 呎
@12,727
898 呎
@9,354
$840 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $11,204 | $8,609 | $7,055 | $6,021 |
| 1.500 | $11,620 | $9,033 | $7,487 | $6,461 |
| 2.000 | $12,046 | $9,470 | $7,935 | $6,919 |
| 2.500 | $12,482 | $9,920 | $8,398 | $7,397 |
| 3.000 | $12,928 | $10,382 | $8,877 | $7,892 |
| 3.500 | $13,383 | $10,857 | $9,372 | $8,406 |
| 4.000 | $13,847 | $11,344 | $9,881 | $8,937 |
| 4.500 | $14,321 | $11,843 | $10,405 | $9,485 |
| 5.000 | $14,804 | $12,354 | $10,944 | $10,049 |
| 5.500 | $15,296 | $12,877 | $11,496 | $10,629 |
| 6.000 | $15,797 | $13,412 | $12,061 | $11,224 |
每月供款$8,407
30年
$1,872,000
$1,154,202
$3,026,202
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,460 | $2,946 | $8,406 | $1,869,054 |
| 2 | $5,451 | $2,955 | $8,406 | $1,866,099 |
| 3 | $5,443 | $2,963 | $8,406 | $1,863,136 |
| 4 | $5,434 | $2,972 | $8,406 | $1,860,164 |
| 5 | $5,425 | $2,981 | $8,406 | $1,857,183 |
| 6 | $5,417 | $2,989 | $8,406 | $1,854,194 |
| 7 | $5,408 | $2,998 | $8,406 | $1,851,196 |
| 8 | $5,399 | $3,007 | $8,406 | $1,848,189 |
| 9 | $5,391 | $3,016 | $8,406 | $1,845,173 |
| 10 | $5,382 | $3,024 | $8,406 | $1,842,149 |
| 11 | $5,373 | $3,033 | $8,406 | $1,839,116 |
| 12 | $5,364 | $3,042 | $8,406 | $1,836,074 |
$100,873
$64,947
$35,926
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,355 | $3,051 | $8,406 | $1,833,023 |
| 14 | $5,346 | $3,060 | $8,406 | $1,829,963 |
| 15 | $5,337 | $3,069 | $8,406 | $1,826,894 |
| 16 | $5,328 | $3,078 | $8,406 | $1,823,817 |
| 17 | $5,319 | $3,087 | $8,406 | $1,820,730 |
| 18 | $5,310 | $3,096 | $8,406 | $1,817,635 |
| 19 | $5,301 | $3,105 | $8,406 | $1,814,530 |
| 20 | $5,292 | $3,114 | $8,406 | $1,811,416 |
| 21 | $5,283 | $3,123 | $8,406 | $1,808,293 |
| 22 | $5,274 | $3,132 | $8,406 | $1,805,161 |
| 23 | $5,265 | $3,141 | $8,406 | $1,802,020 |
| 24 | $5,256 | $3,150 | $8,406 | $1,798,870 |
$100,873
$63,670
$37,204
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,247 | $3,159 | $8,406 | $1,795,711 |
| 26 | $5,237 | $3,169 | $8,406 | $1,792,542 |
| 27 | $5,228 | $3,178 | $8,406 | $1,789,364 |
| 28 | $5,219 | $3,187 | $8,406 | $1,786,177 |
| 29 | $5,210 | $3,196 | $8,406 | $1,782,981 |
| 30 | $5,200 | $3,206 | $8,406 | $1,779,775 |
| 31 | $5,191 | $3,215 | $8,406 | $1,776,560 |
| 32 | $5,182 | $3,224 | $8,406 | $1,773,335 |
| 33 | $5,172 | $3,234 | $8,406 | $1,770,101 |
| 34 | $5,163 | $3,243 | $8,406 | $1,766,858 |
| 35 | $5,153 | $3,253 | $8,406 | $1,763,605 |
| 36 | $5,144 | $3,262 | $8,406 | $1,760,343 |
$100,873
$62,346
$38,527
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,134 | $3,272 | $8,406 | $1,757,071 |
| 38 | $5,125 | $3,281 | $8,406 | $1,753,790 |
| 39 | $5,115 | $3,291 | $8,406 | $1,750,499 |
| 40 | $5,106 | $3,300 | $8,406 | $1,747,198 |
| 41 | $5,096 | $3,310 | $8,406 | $1,743,888 |
| 42 | $5,086 | $3,320 | $8,406 | $1,740,569 |
| 43 | $5,077 | $3,329 | $8,406 | $1,737,239 |
| 44 | $5,067 | $3,339 | $8,406 | $1,733,900 |
| 45 | $5,057 | $3,349 | $8,406 | $1,730,551 |
| 46 | $5,047 | $3,359 | $8,406 | $1,727,192 |
| 47 | $5,038 | $3,368 | $8,406 | $1,723,824 |
| 48 | $5,028 | $3,378 | $8,406 | $1,720,446 |
$100,873
$60,976
$39,897
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,018 | $3,388 | $8,406 | $1,717,057 |
| 50 | $5,008 | $3,398 | $8,406 | $1,713,659 |
| 51 | $4,998 | $3,408 | $8,406 | $1,710,251 |
| 52 | $4,988 | $3,418 | $8,406 | $1,706,834 |
| 53 | $4,978 | $3,428 | $8,406 | $1,703,406 |
| 54 | $4,968 | $3,438 | $8,406 | $1,699,968 |
| 55 | $4,958 | $3,448 | $8,406 | $1,696,520 |
| 56 | $4,948 | $3,458 | $8,406 | $1,693,062 |
| 57 | $4,938 | $3,468 | $8,406 | $1,689,594 |
| 58 | $4,928 | $3,478 | $8,406 | $1,686,116 |
| 59 | $4,918 | $3,488 | $8,406 | $1,682,628 |
| 60 | $4,908 | $3,498 | $8,406 | $1,679,129 |
$100,873
$59,557
$41,316
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $4,897 | $3,509 | $8,406 | $1,675,621 |
| 62 | $4,887 | $3,519 | $8,406 | $1,672,102 |
| 63 | $4,877 | $3,529 | $8,406 | $1,668,573 |
| 64 | $4,867 | $3,539 | $8,406 | $1,665,033 |
| 65 | $4,856 | $3,550 | $8,406 | $1,661,483 |
| 66 | $4,846 | $3,560 | $8,406 | $1,657,923 |
| 67 | $4,836 | $3,571 | $8,406 | $1,654,353 |
| 68 | $4,825 | $3,581 | $8,406 | $1,650,772 |
| 69 | $4,815 | $3,591 | $8,406 | $1,647,180 |
| 70 | $4,804 | $3,602 | $8,406 | $1,643,579 |
| 71 | $4,794 | $3,612 | $8,406 | $1,639,966 |
| 72 | $4,783 | $3,623 | $8,406 | $1,636,343 |
$100,873
$58,087
$42,786
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $4,773 | $3,633 | $8,406 | $1,632,710 |
| 74 | $4,762 | $3,644 | $8,406 | $1,629,066 |
| 75 | $4,751 | $3,655 | $8,406 | $1,625,411 |
| 76 | $4,741 | $3,665 | $8,406 | $1,621,746 |
| 77 | $4,730 | $3,676 | $8,406 | $1,618,070 |
| 78 | $4,719 | $3,687 | $8,406 | $1,614,383 |
| 79 | $4,709 | $3,697 | $8,406 | $1,610,686 |
| 80 | $4,698 | $3,708 | $8,406 | $1,606,977 |
| 81 | $4,687 | $3,719 | $8,406 | $1,603,258 |
| 82 | $4,676 | $3,730 | $8,406 | $1,599,528 |
| 83 | $4,665 | $3,741 | $8,406 | $1,595,787 |
| 84 | $4,654 | $3,752 | $8,406 | $1,592,036 |
$100,873
$56,566
$44,308
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $4,643 | $3,763 | $8,406 | $1,588,273 |
| 86 | $4,632 | $3,774 | $8,406 | $1,584,499 |
| 87 | $4,621 | $3,785 | $8,406 | $1,580,715 |
| 88 | $4,610 | $3,796 | $8,406 | $1,576,919 |
| 89 | $4,599 | $3,807 | $8,406 | $1,573,112 |
| 90 | $4,588 | $3,818 | $8,406 | $1,569,294 |
| 91 | $4,577 | $3,829 | $8,406 | $1,565,465 |
| 92 | $4,566 | $3,840 | $8,406 | $1,561,625 |
| 93 | $4,555 | $3,851 | $8,406 | $1,557,774 |
| 94 | $4,544 | $3,863 | $8,406 | $1,553,911 |
| 95 | $4,532 | $3,874 | $8,406 | $1,550,037 |
| 96 | $4,521 | $3,885 | $8,406 | $1,546,152 |
$100,873
$54,990
$45,884
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,510 | $3,897 | $8,406 | $1,542,256 |
| 98 | $4,498 | $3,908 | $8,406 | $1,538,348 |
| 99 | $4,487 | $3,919 | $8,406 | $1,534,428 |
| 100 | $4,475 | $3,931 | $8,406 | $1,530,498 |
| 101 | $4,464 | $3,942 | $8,406 | $1,526,556 |
| 102 | $4,452 | $3,954 | $8,406 | $1,522,602 |
| 103 | $4,441 | $3,965 | $8,406 | $1,518,637 |
| 104 | $4,429 | $3,977 | $8,406 | $1,514,660 |
| 105 | $4,418 | $3,988 | $8,406 | $1,510,672 |
| 106 | $4,406 | $4,000 | $8,406 | $1,506,672 |
| 107 | $4,394 | $4,012 | $8,406 | $1,502,660 |
| 108 | $4,383 | $4,023 | $8,406 | $1,498,637 |
$100,873
$53,358
$47,515
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,371 | $4,035 | $8,406 | $1,494,601 |
| 110 | $4,359 | $4,047 | $8,406 | $1,490,555 |
| 111 | $4,347 | $4,059 | $8,406 | $1,486,496 |
| 112 | $4,336 | $4,071 | $8,406 | $1,482,425 |
| 113 | $4,324 | $4,082 | $8,406 | $1,478,343 |
| 114 | $4,312 | $4,094 | $8,406 | $1,474,249 |
| 115 | $4,300 | $4,106 | $8,406 | $1,470,143 |
| 116 | $4,288 | $4,118 | $8,406 | $1,466,024 |
| 117 | $4,276 | $4,130 | $8,406 | $1,461,894 |
| 118 | $4,264 | $4,142 | $8,406 | $1,457,752 |
| 119 | $4,252 | $4,154 | $8,406 | $1,453,598 |
| 120 | $4,240 | $4,166 | $8,406 | $1,449,431 |
$100,873
$51,668
$49,205
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,228 | $4,179 | $8,406 | $1,445,252 |
| 122 | $4,215 | $4,191 | $8,406 | $1,441,062 |
| 123 | $4,203 | $4,203 | $8,406 | $1,436,859 |
| 124 | $4,191 | $4,215 | $8,406 | $1,432,643 |
| 125 | $4,179 | $4,228 | $8,406 | $1,428,416 |
| 126 | $4,166 | $4,240 | $8,406 | $1,424,176 |
| 127 | $4,154 | $4,252 | $8,406 | $1,419,924 |
| 128 | $4,141 | $4,265 | $8,406 | $1,415,659 |
| 129 | $4,129 | $4,277 | $8,406 | $1,411,382 |
| 130 | $4,117 | $4,290 | $8,406 | $1,407,092 |
| 131 | $4,104 | $4,302 | $8,406 | $1,402,790 |
| 132 | $4,091 | $4,315 | $8,406 | $1,398,476 |
$100,873
$49,918
$50,956
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,079 | $4,327 | $8,406 | $1,394,148 |
| 134 | $4,066 | $4,340 | $8,406 | $1,389,808 |
| 135 | $4,054 | $4,353 | $8,406 | $1,385,456 |
| 136 | $4,041 | $4,365 | $8,406 | $1,381,091 |
| 137 | $4,028 | $4,378 | $8,406 | $1,376,713 |
| 138 | $4,015 | $4,391 | $8,406 | $1,372,322 |
| 139 | $4,003 | $4,404 | $8,406 | $1,367,919 |
| 140 | $3,990 | $4,416 | $8,406 | $1,363,502 |
| 141 | $3,977 | $4,429 | $8,406 | $1,359,073 |
| 142 | $3,964 | $4,442 | $8,406 | $1,354,631 |
| 143 | $3,951 | $4,455 | $8,406 | $1,350,176 |
| 144 | $3,938 | $4,468 | $8,406 | $1,345,708 |
$100,873
$48,106
$52,768
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $3,925 | $4,481 | $8,406 | $1,341,227 |
| 146 | $3,912 | $4,494 | $8,406 | $1,336,732 |
| 147 | $3,899 | $4,507 | $8,406 | $1,332,225 |
| 148 | $3,886 | $4,520 | $8,406 | $1,327,705 |
| 149 | $3,872 | $4,534 | $8,406 | $1,323,171 |
| 150 | $3,859 | $4,547 | $8,406 | $1,318,624 |
| 151 | $3,846 | $4,560 | $8,406 | $1,314,064 |
| 152 | $3,833 | $4,573 | $8,406 | $1,309,490 |
| 153 | $3,819 | $4,587 | $8,406 | $1,304,904 |
| 154 | $3,806 | $4,600 | $8,406 | $1,300,304 |
| 155 | $3,793 | $4,614 | $8,406 | $1,295,690 |
| 156 | $3,779 | $4,627 | $8,406 | $1,291,063 |
$100,873
$46,229
$54,645
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $3,766 | $4,641 | $8,406 | $1,286,422 |
| 158 | $3,752 | $4,654 | $8,406 | $1,281,768 |
| 159 | $3,738 | $4,668 | $8,406 | $1,277,101 |
| 160 | $3,725 | $4,681 | $8,406 | $1,272,420 |
| 161 | $3,711 | $4,695 | $8,406 | $1,267,725 |
| 162 | $3,698 | $4,709 | $8,406 | $1,263,016 |
| 163 | $3,684 | $4,722 | $8,406 | $1,258,294 |
| 164 | $3,670 | $4,736 | $8,406 | $1,253,558 |
| 165 | $3,656 | $4,750 | $8,406 | $1,248,808 |
| 166 | $3,642 | $4,764 | $8,406 | $1,244,044 |
| 167 | $3,628 | $4,778 | $8,406 | $1,239,266 |
| 168 | $3,615 | $4,792 | $8,406 | $1,234,475 |
$100,873
$44,285
$56,588
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,601 | $4,806 | $8,406 | $1,229,669 |
| 170 | $3,587 | $4,820 | $8,406 | $1,224,850 |
| 171 | $3,572 | $4,834 | $8,406 | $1,220,016 |
| 172 | $3,558 | $4,848 | $8,406 | $1,215,168 |
| 173 | $3,544 | $4,862 | $8,406 | $1,210,306 |
| 174 | $3,530 | $4,876 | $8,406 | $1,205,430 |
| 175 | $3,516 | $4,890 | $8,406 | $1,200,540 |
| 176 | $3,502 | $4,905 | $8,406 | $1,195,635 |
| 177 | $3,487 | $4,919 | $8,406 | $1,190,717 |
| 178 | $3,473 | $4,933 | $8,406 | $1,185,783 |
| 179 | $3,459 | $4,948 | $8,406 | $1,180,836 |
| 180 | $3,444 | $4,962 | $8,406 | $1,175,874 |
$100,873
$42,272
$58,601
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,430 | $4,976 | $8,406 | $1,170,897 |
| 182 | $3,415 | $4,991 | $8,406 | $1,165,906 |
| 183 | $3,401 | $5,006 | $8,406 | $1,160,901 |
| 184 | $3,386 | $5,020 | $8,406 | $1,155,881 |
| 185 | $3,371 | $5,035 | $8,406 | $1,150,846 |
| 186 | $3,357 | $5,049 | $8,406 | $1,145,796 |
| 187 | $3,342 | $5,064 | $8,406 | $1,140,732 |
| 188 | $3,327 | $5,079 | $8,406 | $1,135,653 |
| 189 | $3,312 | $5,094 | $8,406 | $1,130,559 |
| 190 | $3,297 | $5,109 | $8,406 | $1,125,451 |
| 191 | $3,283 | $5,124 | $8,406 | $1,120,327 |
| 192 | $3,268 | $5,138 | $8,406 | $1,115,189 |
$100,873
$40,188
$60,685
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,253 | $5,153 | $8,406 | $1,110,035 |
| 194 | $3,238 | $5,169 | $8,406 | $1,104,867 |
| 195 | $3,223 | $5,184 | $8,406 | $1,099,683 |
| 196 | $3,207 | $5,199 | $8,406 | $1,094,484 |
| 197 | $3,192 | $5,214 | $8,406 | $1,089,270 |
| 198 | $3,177 | $5,229 | $8,406 | $1,084,041 |
| 199 | $3,162 | $5,244 | $8,406 | $1,078,797 |
| 200 | $3,146 | $5,260 | $8,406 | $1,073,537 |
| 201 | $3,131 | $5,275 | $8,406 | $1,068,262 |
| 202 | $3,116 | $5,290 | $8,406 | $1,062,972 |
| 203 | $3,100 | $5,306 | $8,406 | $1,057,666 |
| 204 | $3,085 | $5,321 | $8,406 | $1,052,345 |
$100,873
$38,030
$62,844
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,069 | $5,337 | $8,406 | $1,047,008 |
| 206 | $3,054 | $5,352 | $8,406 | $1,041,656 |
| 207 | $3,038 | $5,368 | $8,406 | $1,036,288 |
| 208 | $3,023 | $5,384 | $8,406 | $1,030,904 |
| 209 | $3,007 | $5,399 | $8,406 | $1,025,505 |
| 210 | $2,991 | $5,415 | $8,406 | $1,020,090 |
| 211 | $2,975 | $5,431 | $8,406 | $1,014,659 |
| 212 | $2,959 | $5,447 | $8,406 | $1,009,212 |
| 213 | $2,944 | $5,463 | $8,406 | $1,003,750 |
| 214 | $2,928 | $5,479 | $8,406 | $998,271 |
| 215 | $2,912 | $5,494 | $8,406 | $992,777 |
| 216 | $2,896 | $5,511 | $8,406 | $987,266 |
$100,873
$35,795
$65,079
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $2,880 | $5,527 | $8,406 | $981,740 |
| 218 | $2,863 | $5,543 | $8,406 | $976,197 |
| 219 | $2,847 | $5,559 | $8,406 | $970,638 |
| 220 | $2,831 | $5,575 | $8,406 | $965,063 |
| 221 | $2,815 | $5,591 | $8,406 | $959,472 |
| 222 | $2,798 | $5,608 | $8,406 | $953,864 |
| 223 | $2,782 | $5,624 | $8,406 | $948,240 |
| 224 | $2,766 | $5,640 | $8,406 | $942,600 |
| 225 | $2,749 | $5,657 | $8,406 | $936,943 |
| 226 | $2,733 | $5,673 | $8,406 | $931,269 |
| 227 | $2,716 | $5,690 | $8,406 | $925,580 |
| 228 | $2,700 | $5,707 | $8,406 | $919,873 |
$100,873
$33,480
$67,393
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,683 | $5,723 | $8,406 | $914,150 |
| 230 | $2,666 | $5,740 | $8,406 | $908,410 |
| 231 | $2,650 | $5,757 | $8,406 | $902,653 |
| 232 | $2,633 | $5,773 | $8,406 | $896,880 |
| 233 | $2,616 | $5,790 | $8,406 | $891,090 |
| 234 | $2,599 | $5,807 | $8,406 | $885,283 |
| 235 | $2,582 | $5,824 | $8,406 | $879,459 |
| 236 | $2,565 | $5,841 | $8,406 | $873,618 |
| 237 | $2,548 | $5,858 | $8,406 | $867,760 |
| 238 | $2,531 | $5,875 | $8,406 | $861,884 |
| 239 | $2,514 | $5,892 | $8,406 | $855,992 |
| 240 | $2,497 | $5,909 | $8,406 | $850,083 |
$100,873
$31,083
$69,790
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,479 | $5,927 | $8,406 | $844,156 |
| 242 | $2,462 | $5,944 | $8,406 | $838,212 |
| 243 | $2,445 | $5,961 | $8,406 | $832,251 |
| 244 | $2,427 | $5,979 | $8,406 | $826,272 |
| 245 | $2,410 | $5,996 | $8,406 | $820,276 |
| 246 | $2,392 | $6,014 | $8,406 | $814,262 |
| 247 | $2,375 | $6,031 | $8,406 | $808,231 |
| 248 | $2,357 | $6,049 | $8,406 | $802,182 |
| 249 | $2,340 | $6,066 | $8,406 | $796,116 |
| 250 | $2,322 | $6,084 | $8,406 | $790,032 |
| 251 | $2,304 | $6,102 | $8,406 | $783,930 |
| 252 | $2,286 | $6,120 | $8,406 | $777,810 |
$100,873
$28,601
$72,273
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,269 | $6,138 | $8,406 | $771,673 |
| 254 | $2,251 | $6,155 | $8,406 | $765,517 |
| 255 | $2,233 | $6,173 | $8,406 | $759,344 |
| 256 | $2,215 | $6,191 | $8,406 | $753,153 |
| 257 | $2,197 | $6,209 | $8,406 | $746,943 |
| 258 | $2,179 | $6,228 | $8,406 | $740,716 |
| 259 | $2,160 | $6,246 | $8,406 | $734,470 |
| 260 | $2,142 | $6,264 | $8,406 | $728,206 |
| 261 | $2,124 | $6,282 | $8,406 | $721,924 |
| 262 | $2,106 | $6,301 | $8,406 | $715,623 |
| 263 | $2,087 | $6,319 | $8,406 | $709,304 |
| 264 | $2,069 | $6,337 | $8,406 | $702,967 |
$100,873
$26,030
$74,843
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,050 | $6,356 | $8,406 | $696,611 |
| 266 | $2,032 | $6,374 | $8,406 | $690,237 |
| 267 | $2,013 | $6,393 | $8,406 | $683,844 |
| 268 | $1,995 | $6,412 | $8,406 | $677,432 |
| 269 | $1,976 | $6,430 | $8,406 | $671,002 |
| 270 | $1,957 | $6,449 | $8,406 | $664,553 |
| 271 | $1,938 | $6,468 | $8,406 | $658,085 |
| 272 | $1,919 | $6,487 | $8,406 | $651,599 |
| 273 | $1,900 | $6,506 | $8,406 | $645,093 |
| 274 | $1,882 | $6,525 | $8,406 | $638,568 |
| 275 | $1,862 | $6,544 | $8,406 | $632,025 |
| 276 | $1,843 | $6,563 | $8,406 | $625,462 |
$100,873
$23,368
$77,505
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,824 | $6,582 | $8,406 | $618,880 |
| 278 | $1,805 | $6,601 | $8,406 | $612,279 |
| 279 | $1,786 | $6,620 | $8,406 | $605,659 |
| 280 | $1,767 | $6,640 | $8,406 | $599,019 |
| 281 | $1,747 | $6,659 | $8,406 | $592,360 |
| 282 | $1,728 | $6,678 | $8,406 | $585,682 |
| 283 | $1,708 | $6,698 | $8,406 | $578,984 |
| 284 | $1,689 | $6,717 | $8,406 | $572,267 |
| 285 | $1,669 | $6,737 | $8,406 | $565,530 |
| 286 | $1,649 | $6,757 | $8,406 | $558,773 |
| 287 | $1,630 | $6,776 | $8,406 | $551,997 |
| 288 | $1,610 | $6,796 | $8,406 | $545,200 |
$100,873
$20,612
$80,262
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,590 | $6,816 | $8,406 | $538,384 |
| 290 | $1,570 | $6,836 | $8,406 | $531,549 |
| 291 | $1,550 | $6,856 | $8,406 | $524,693 |
| 292 | $1,530 | $6,876 | $8,406 | $517,817 |
| 293 | $1,510 | $6,896 | $8,406 | $510,921 |
| 294 | $1,490 | $6,916 | $8,406 | $504,005 |
| 295 | $1,470 | $6,936 | $8,406 | $497,069 |
| 296 | $1,450 | $6,956 | $8,406 | $490,113 |
| 297 | $1,429 | $6,977 | $8,406 | $483,136 |
| 298 | $1,409 | $6,997 | $8,406 | $476,139 |
| 299 | $1,389 | $7,017 | $8,406 | $469,122 |
| 300 | $1,368 | $7,038 | $8,406 | $462,084 |
$100,873
$17,757
$83,116
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,348 | $7,058 | $8,406 | $455,026 |
| 302 | $1,327 | $7,079 | $8,406 | $447,947 |
| 303 | $1,307 | $7,100 | $8,406 | $440,847 |
| 304 | $1,286 | $7,120 | $8,406 | $433,727 |
| 305 | $1,265 | $7,141 | $8,406 | $426,586 |
| 306 | $1,244 | $7,162 | $8,406 | $419,424 |
| 307 | $1,223 | $7,183 | $8,406 | $412,241 |
| 308 | $1,202 | $7,204 | $8,406 | $405,037 |
| 309 | $1,181 | $7,225 | $8,406 | $397,813 |
| 310 | $1,160 | $7,246 | $8,406 | $390,567 |
| 311 | $1,139 | $7,267 | $8,406 | $383,300 |
| 312 | $1,118 | $7,288 | $8,406 | $376,012 |
$100,873
$14,801
$86,072
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,097 | $7,309 | $8,406 | $368,702 |
| 314 | $1,075 | $7,331 | $8,406 | $361,371 |
| 315 | $1,054 | $7,352 | $8,406 | $354,019 |
| 316 | $1,033 | $7,374 | $8,406 | $346,646 |
| 317 | $1,011 | $7,395 | $8,406 | $339,251 |
| 318 | $989 | $7,417 | $8,406 | $331,834 |
| 319 | $968 | $7,438 | $8,406 | $324,396 |
| 320 | $946 | $7,460 | $8,406 | $316,936 |
| 321 | $924 | $7,482 | $8,406 | $309,454 |
| 322 | $903 | $7,504 | $8,406 | $301,951 |
| 323 | $881 | $7,525 | $8,406 | $294,425 |
| 324 | $859 | $7,547 | $8,406 | $286,878 |
$100,873
$11,740
$89,134
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $837 | $7,569 | $8,406 | $279,308 |
| 326 | $815 | $7,591 | $8,406 | $271,717 |
| 327 | $793 | $7,614 | $8,406 | $264,103 |
| 328 | $770 | $7,636 | $8,406 | $256,468 |
| 329 | $748 | $7,658 | $8,406 | $248,809 |
| 330 | $726 | $7,680 | $8,406 | $241,129 |
| 331 | $703 | $7,703 | $8,406 | $233,426 |
| 332 | $681 | $7,725 | $8,406 | $225,701 |
| 333 | $658 | $7,748 | $8,406 | $217,953 |
| 334 | $636 | $7,770 | $8,406 | $210,183 |
| 335 | $613 | $7,793 | $8,406 | $202,390 |
| 336 | $590 | $7,816 | $8,406 | $194,574 |
$100,873
$8,569
$92,304
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $568 | $7,839 | $8,406 | $186,735 |
| 338 | $545 | $7,861 | $8,406 | $178,874 |
| 339 | $522 | $7,884 | $8,406 | $170,989 |
| 340 | $499 | $7,907 | $8,406 | $163,082 |
| 341 | $476 | $7,930 | $8,406 | $155,151 |
| 342 | $453 | $7,954 | $8,406 | $147,198 |
| 343 | $429 | $7,977 | $8,406 | $139,221 |
| 344 | $406 | $8,000 | $8,406 | $131,221 |
| 345 | $383 | $8,023 | $8,406 | $123,198 |
| 346 | $359 | $8,047 | $8,406 | $115,151 |
| 347 | $336 | $8,070 | $8,406 | $107,081 |
| 348 | $312 | $8,094 | $8,406 | $98,987 |
$100,873
$5,286
$95,587
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $289 | $8,117 | $8,406 | $90,869 |
| 350 | $265 | $8,141 | $8,406 | $82,728 |
| 351 | $241 | $8,165 | $8,406 | $74,563 |
| 352 | $217 | $8,189 | $8,406 | $66,375 |
| 353 | $194 | $8,213 | $8,406 | $58,162 |
| 354 | $170 | $8,236 | $8,406 | $49,926 |
| 355 | $146 | $8,260 | $8,406 | $41,665 |
| 356 | $122 | $8,285 | $8,406 | $33,381 |
| 357 | $97 | $8,309 | $8,406 | $25,072 |
| 358 | $73 | $8,333 | $8,406 | $16,739 |
| 359 | $49 | $8,357 | $8,406 | $8,382 |
| 360 | $24 | $8,382 | $8,406 | $0 |
$100,873
$1,887
$98,987
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。
