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
$750 萬
665 呎
@11,128
1,094 呎
@6,764
$740 萬
$750 萬
$780 萬
$750 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $11,850 | $9,106 | $7,462 | $6,368 |
| 1.500 | $12,291 | $9,554 | $7,919 | $6,833 |
| 2.000 | $12,741 | $10,016 | $8,392 | $7,318 |
| 2.500 | $13,202 | $10,492 | $8,883 | $7,823 |
| 3.000 | $13,674 | $10,981 | $9,389 | $8,348 |
| 3.500 | $14,155 | $11,483 | $9,912 | $8,891 |
| 4.000 | $14,646 | $11,998 | $10,451 | $9,453 |
| 4.500 | $15,147 | $12,526 | $11,005 | $10,032 |
| 5.000 | $15,658 | $13,067 | $11,575 | $10,629 |
| 5.500 | $16,178 | $13,620 | $12,159 | $11,242 |
| 6.000 | $16,708 | $14,185 | $12,757 | $11,871 |
每月供款$8,892
30年
$1,980,000
$1,220,791
$3,200,791
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $5,775 | $3,116 | $8,891 | $1,976,884 |
| 2 | $5,766 | $3,125 | $8,891 | $1,973,759 |
| 3 | $5,757 | $3,134 | $8,891 | $1,970,624 |
| 4 | $5,748 | $3,143 | $8,891 | $1,967,481 |
| 5 | $5,738 | $3,153 | $8,891 | $1,964,328 |
| 6 | $5,729 | $3,162 | $8,891 | $1,961,167 |
| 7 | $5,720 | $3,171 | $8,891 | $1,957,996 |
| 8 | $5,711 | $3,180 | $8,891 | $1,954,815 |
| 9 | $5,702 | $3,190 | $8,891 | $1,951,626 |
| 10 | $5,692 | $3,199 | $8,891 | $1,948,427 |
| 11 | $5,683 | $3,208 | $8,891 | $1,945,219 |
| 12 | $5,674 | $3,218 | $8,891 | $1,942,001 |
$106,693
$68,694
$37,999
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $5,664 | $3,227 | $8,891 | $1,938,774 |
| 14 | $5,655 | $3,236 | $8,891 | $1,935,538 |
| 15 | $5,645 | $3,246 | $8,891 | $1,932,292 |
| 16 | $5,636 | $3,255 | $8,891 | $1,929,037 |
| 17 | $5,626 | $3,265 | $8,891 | $1,925,772 |
| 18 | $5,617 | $3,274 | $8,891 | $1,922,498 |
| 19 | $5,607 | $3,284 | $8,891 | $1,919,214 |
| 20 | $5,598 | $3,293 | $8,891 | $1,915,921 |
| 21 | $5,588 | $3,303 | $8,891 | $1,912,618 |
| 22 | $5,578 | $3,313 | $8,891 | $1,909,305 |
| 23 | $5,569 | $3,322 | $8,891 | $1,905,983 |
| 24 | $5,559 | $3,332 | $8,891 | $1,902,651 |
$106,693
$67,343
$39,350
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $5,549 | $3,342 | $8,891 | $1,899,309 |
| 26 | $5,540 | $3,351 | $8,891 | $1,895,958 |
| 27 | $5,530 | $3,361 | $8,891 | $1,892,597 |
| 28 | $5,520 | $3,371 | $8,891 | $1,889,226 |
| 29 | $5,510 | $3,381 | $8,891 | $1,885,845 |
| 30 | $5,500 | $3,391 | $8,891 | $1,882,454 |
| 31 | $5,490 | $3,401 | $8,891 | $1,879,054 |
| 32 | $5,481 | $3,411 | $8,891 | $1,875,643 |
| 33 | $5,471 | $3,420 | $8,891 | $1,872,223 |
| 34 | $5,461 | $3,430 | $8,891 | $1,868,792 |
| 35 | $5,451 | $3,440 | $8,891 | $1,865,352 |
| 36 | $5,441 | $3,450 | $8,891 | $1,861,901 |
$106,693
$65,943
$40,750
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $5,431 | $3,461 | $8,891 | $1,858,441 |
| 38 | $5,420 | $3,471 | $8,891 | $1,854,970 |
| 39 | $5,410 | $3,481 | $8,891 | $1,851,489 |
| 40 | $5,400 | $3,491 | $8,891 | $1,847,998 |
| 41 | $5,390 | $3,501 | $8,891 | $1,844,497 |
| 42 | $5,380 | $3,511 | $8,891 | $1,840,986 |
| 43 | $5,370 | $3,522 | $8,891 | $1,837,464 |
| 44 | $5,359 | $3,532 | $8,891 | $1,833,933 |
| 45 | $5,349 | $3,542 | $8,891 | $1,830,391 |
| 46 | $5,339 | $3,552 | $8,891 | $1,826,838 |
| 47 | $5,328 | $3,563 | $8,891 | $1,823,275 |
| 48 | $5,318 | $3,573 | $8,891 | $1,819,702 |
$106,693
$64,494
$42,199
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $5,307 | $3,584 | $8,891 | $1,816,118 |
| 50 | $5,297 | $3,594 | $8,891 | $1,812,524 |
| 51 | $5,287 | $3,605 | $8,891 | $1,808,920 |
| 52 | $5,276 | $3,615 | $8,891 | $1,805,305 |
| 53 | $5,265 | $3,626 | $8,891 | $1,801,679 |
| 54 | $5,255 | $3,636 | $8,891 | $1,798,043 |
| 55 | $5,244 | $3,647 | $8,891 | $1,794,396 |
| 56 | $5,234 | $3,657 | $8,891 | $1,790,739 |
| 57 | $5,223 | $3,668 | $8,891 | $1,787,071 |
| 58 | $5,212 | $3,679 | $8,891 | $1,783,392 |
| 59 | $5,202 | $3,690 | $8,891 | $1,779,702 |
| 60 | $5,191 | $3,700 | $8,891 | $1,776,002 |
$106,693
$62,993
$43,700
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $5,180 | $3,711 | $8,891 | $1,772,291 |
| 62 | $5,169 | $3,722 | $8,891 | $1,768,569 |
| 63 | $5,158 | $3,733 | $8,891 | $1,764,836 |
| 64 | $5,147 | $3,744 | $8,891 | $1,761,093 |
| 65 | $5,137 | $3,755 | $8,891 | $1,757,338 |
| 66 | $5,126 | $3,766 | $8,891 | $1,753,573 |
| 67 | $5,115 | $3,776 | $8,891 | $1,749,796 |
| 68 | $5,104 | $3,788 | $8,891 | $1,746,009 |
| 69 | $5,093 | $3,799 | $8,891 | $1,742,210 |
| 70 | $5,081 | $3,810 | $8,891 | $1,738,400 |
| 71 | $5,070 | $3,821 | $8,891 | $1,734,580 |
| 72 | $5,059 | $3,832 | $8,891 | $1,730,748 |
$106,693
$61,439
$45,254
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $5,048 | $3,843 | $8,891 | $1,726,905 |
| 74 | $5,037 | $3,854 | $8,891 | $1,723,050 |
| 75 | $5,026 | $3,866 | $8,891 | $1,719,185 |
| 76 | $5,014 | $3,877 | $8,891 | $1,715,308 |
| 77 | $5,003 | $3,888 | $8,891 | $1,711,420 |
| 78 | $4,992 | $3,899 | $8,891 | $1,707,521 |
| 79 | $4,980 | $3,911 | $8,891 | $1,703,610 |
| 80 | $4,969 | $3,922 | $8,891 | $1,699,687 |
| 81 | $4,957 | $3,934 | $8,891 | $1,695,754 |
| 82 | $4,946 | $3,945 | $8,891 | $1,691,809 |
| 83 | $4,934 | $3,957 | $8,891 | $1,687,852 |
| 84 | $4,923 | $3,968 | $8,891 | $1,683,884 |
$106,693
$59,829
$46,864
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $4,911 | $3,980 | $8,891 | $1,679,904 |
| 86 | $4,900 | $3,991 | $8,891 | $1,675,913 |
| 87 | $4,888 | $4,003 | $8,891 | $1,671,910 |
| 88 | $4,876 | $4,015 | $8,891 | $1,667,895 |
| 89 | $4,865 | $4,026 | $8,891 | $1,663,869 |
| 90 | $4,853 | $4,038 | $8,891 | $1,659,831 |
| 91 | $4,841 | $4,050 | $8,891 | $1,655,781 |
| 92 | $4,829 | $4,062 | $8,891 | $1,651,719 |
| 93 | $4,818 | $4,074 | $8,891 | $1,647,645 |
| 94 | $4,806 | $4,085 | $8,891 | $1,643,560 |
| 95 | $4,794 | $4,097 | $8,891 | $1,639,462 |
| 96 | $4,782 | $4,109 | $8,891 | $1,635,353 |
$106,693
$58,162
$48,531
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $4,770 | $4,121 | $8,891 | $1,631,232 |
| 98 | $4,758 | $4,133 | $8,891 | $1,627,099 |
| 99 | $4,746 | $4,145 | $8,891 | $1,622,953 |
| 100 | $4,734 | $4,157 | $8,891 | $1,618,796 |
| 101 | $4,721 | $4,170 | $8,891 | $1,614,626 |
| 102 | $4,709 | $4,182 | $8,891 | $1,610,444 |
| 103 | $4,697 | $4,194 | $8,891 | $1,606,250 |
| 104 | $4,685 | $4,206 | $8,891 | $1,602,044 |
| 105 | $4,673 | $4,218 | $8,891 | $1,597,826 |
| 106 | $4,660 | $4,231 | $8,891 | $1,593,595 |
| 107 | $4,648 | $4,243 | $8,891 | $1,589,352 |
| 108 | $4,636 | $4,255 | $8,891 | $1,585,096 |
$106,693
$56,436
$50,257
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $4,623 | $4,268 | $8,891 | $1,580,828 |
| 110 | $4,611 | $4,280 | $8,891 | $1,576,548 |
| 111 | $4,598 | $4,293 | $8,891 | $1,572,255 |
| 112 | $4,586 | $4,305 | $8,891 | $1,567,950 |
| 113 | $4,573 | $4,318 | $8,891 | $1,563,632 |
| 114 | $4,561 | $4,330 | $8,891 | $1,559,302 |
| 115 | $4,548 | $4,343 | $8,891 | $1,554,958 |
| 116 | $4,535 | $4,356 | $8,891 | $1,550,603 |
| 117 | $4,523 | $4,368 | $8,891 | $1,546,234 |
| 118 | $4,510 | $4,381 | $8,891 | $1,541,853 |
| 119 | $4,497 | $4,394 | $8,891 | $1,537,459 |
| 120 | $4,484 | $4,407 | $8,891 | $1,533,052 |
$106,693
$54,649
$52,044
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $4,471 | $4,420 | $8,891 | $1,528,632 |
| 122 | $4,459 | $4,433 | $8,891 | $1,524,200 |
| 123 | $4,446 | $4,446 | $8,891 | $1,519,754 |
| 124 | $4,433 | $4,458 | $8,891 | $1,515,296 |
| 125 | $4,420 | $4,471 | $8,891 | $1,510,824 |
| 126 | $4,407 | $4,485 | $8,891 | $1,506,340 |
| 127 | $4,393 | $4,498 | $8,891 | $1,501,842 |
| 128 | $4,380 | $4,511 | $8,891 | $1,497,332 |
| 129 | $4,367 | $4,524 | $8,891 | $1,492,808 |
| 130 | $4,354 | $4,537 | $8,891 | $1,488,271 |
| 131 | $4,341 | $4,550 | $8,891 | $1,483,720 |
| 132 | $4,328 | $4,564 | $8,891 | $1,479,157 |
$106,693
$52,798
$53,895
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $4,314 | $4,577 | $8,891 | $1,474,580 |
| 134 | $4,301 | $4,590 | $8,891 | $1,469,990 |
| 135 | $4,287 | $4,604 | $8,891 | $1,465,386 |
| 136 | $4,274 | $4,617 | $8,891 | $1,460,769 |
| 137 | $4,261 | $4,631 | $8,891 | $1,456,139 |
| 138 | $4,247 | $4,644 | $8,891 | $1,451,495 |
| 139 | $4,234 | $4,658 | $8,891 | $1,446,837 |
| 140 | $4,220 | $4,671 | $8,891 | $1,442,166 |
| 141 | $4,206 | $4,685 | $8,891 | $1,437,481 |
| 142 | $4,193 | $4,698 | $8,891 | $1,432,783 |
| 143 | $4,179 | $4,712 | $8,891 | $1,428,071 |
| 144 | $4,165 | $4,726 | $8,891 | $1,423,345 |
$106,693
$50,881
$55,812
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $4,151 | $4,740 | $8,891 | $1,418,605 |
| 146 | $4,138 | $4,753 | $8,891 | $1,413,851 |
| 147 | $4,124 | $4,767 | $8,891 | $1,409,084 |
| 148 | $4,110 | $4,781 | $8,891 | $1,404,303 |
| 149 | $4,096 | $4,795 | $8,891 | $1,399,508 |
| 150 | $4,082 | $4,809 | $8,891 | $1,394,698 |
| 151 | $4,068 | $4,823 | $8,891 | $1,389,875 |
| 152 | $4,054 | $4,837 | $8,891 | $1,385,038 |
| 153 | $4,040 | $4,851 | $8,891 | $1,380,187 |
| 154 | $4,026 | $4,866 | $8,891 | $1,375,321 |
| 155 | $4,011 | $4,880 | $8,891 | $1,370,441 |
| 156 | $3,997 | $4,894 | $8,891 | $1,365,547 |
$106,693
$48,896
$57,797
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $3,983 | $4,908 | $8,891 | $1,360,639 |
| 158 | $3,969 | $4,923 | $8,891 | $1,355,717 |
| 159 | $3,954 | $4,937 | $8,891 | $1,350,780 |
| 160 | $3,940 | $4,951 | $8,891 | $1,345,828 |
| 161 | $3,925 | $4,966 | $8,891 | $1,340,863 |
| 162 | $3,911 | $4,980 | $8,891 | $1,335,882 |
| 163 | $3,896 | $4,995 | $8,891 | $1,330,888 |
| 164 | $3,882 | $5,009 | $8,891 | $1,325,878 |
| 165 | $3,867 | $5,024 | $8,891 | $1,320,854 |
| 166 | $3,852 | $5,039 | $8,891 | $1,315,816 |
| 167 | $3,838 | $5,053 | $8,891 | $1,310,762 |
| 168 | $3,823 | $5,068 | $8,891 | $1,305,694 |
$106,693
$46,840
$59,853
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $3,808 | $5,083 | $8,891 | $1,300,612 |
| 170 | $3,793 | $5,098 | $8,891 | $1,295,514 |
| 171 | $3,779 | $5,113 | $8,891 | $1,290,401 |
| 172 | $3,764 | $5,127 | $8,891 | $1,285,274 |
| 173 | $3,749 | $5,142 | $8,891 | $1,280,132 |
| 174 | $3,734 | $5,157 | $8,891 | $1,274,974 |
| 175 | $3,719 | $5,172 | $8,891 | $1,269,802 |
| 176 | $3,704 | $5,187 | $8,891 | $1,264,614 |
| 177 | $3,688 | $5,203 | $8,891 | $1,259,412 |
| 178 | $3,673 | $5,218 | $8,891 | $1,254,194 |
| 179 | $3,658 | $5,233 | $8,891 | $1,248,961 |
| 180 | $3,643 | $5,248 | $8,891 | $1,243,713 |
$106,693
$44,711
$61,982
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $3,627 | $5,264 | $8,891 | $1,238,449 |
| 182 | $3,612 | $5,279 | $8,891 | $1,233,170 |
| 183 | $3,597 | $5,294 | $8,891 | $1,227,876 |
| 184 | $3,581 | $5,310 | $8,891 | $1,222,566 |
| 185 | $3,566 | $5,325 | $8,891 | $1,217,241 |
| 186 | $3,550 | $5,341 | $8,891 | $1,211,900 |
| 187 | $3,535 | $5,356 | $8,891 | $1,206,544 |
| 188 | $3,519 | $5,372 | $8,891 | $1,201,172 |
| 189 | $3,503 | $5,388 | $8,891 | $1,195,784 |
| 190 | $3,488 | $5,403 | $8,891 | $1,190,381 |
| 191 | $3,472 | $5,419 | $8,891 | $1,184,961 |
| 192 | $3,456 | $5,435 | $8,891 | $1,179,526 |
$106,693
$42,507
$64,186
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $3,440 | $5,451 | $8,891 | $1,174,076 |
| 194 | $3,424 | $5,467 | $8,891 | $1,168,609 |
| 195 | $3,408 | $5,483 | $8,891 | $1,163,126 |
| 196 | $3,392 | $5,499 | $8,891 | $1,157,628 |
| 197 | $3,376 | $5,515 | $8,891 | $1,152,113 |
| 198 | $3,360 | $5,531 | $8,891 | $1,146,582 |
| 199 | $3,344 | $5,547 | $8,891 | $1,141,035 |
| 200 | $3,328 | $5,563 | $8,891 | $1,135,472 |
| 201 | $3,312 | $5,579 | $8,891 | $1,129,893 |
| 202 | $3,296 | $5,596 | $8,891 | $1,124,297 |
| 203 | $3,279 | $5,612 | $8,891 | $1,118,686 |
| 204 | $3,263 | $5,628 | $8,891 | $1,113,057 |
$106,693
$40,224
$66,469
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $3,246 | $5,645 | $8,891 | $1,107,413 |
| 206 | $3,230 | $5,661 | $8,891 | $1,101,752 |
| 207 | $3,213 | $5,678 | $8,891 | $1,096,074 |
| 208 | $3,197 | $5,694 | $8,891 | $1,090,380 |
| 209 | $3,180 | $5,711 | $8,891 | $1,084,669 |
| 210 | $3,164 | $5,727 | $8,891 | $1,078,941 |
| 211 | $3,147 | $5,744 | $8,891 | $1,073,197 |
| 212 | $3,130 | $5,761 | $8,891 | $1,067,436 |
| 213 | $3,113 | $5,778 | $8,891 | $1,061,659 |
| 214 | $3,097 | $5,795 | $8,891 | $1,055,864 |
| 215 | $3,080 | $5,811 | $8,891 | $1,050,052 |
| 216 | $3,063 | $5,828 | $8,891 | $1,044,224 |
$106,693
$37,860
$68,833
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,046 | $5,845 | $8,891 | $1,038,379 |
| 218 | $3,029 | $5,862 | $8,891 | $1,032,516 |
| 219 | $3,012 | $5,880 | $8,891 | $1,026,637 |
| 220 | $2,994 | $5,897 | $8,891 | $1,020,740 |
| 221 | $2,977 | $5,914 | $8,891 | $1,014,826 |
| 222 | $2,960 | $5,931 | $8,891 | $1,008,895 |
| 223 | $2,943 | $5,948 | $8,891 | $1,002,946 |
| 224 | $2,925 | $5,966 | $8,891 | $996,980 |
| 225 | $2,908 | $5,983 | $8,891 | $990,997 |
| 226 | $2,890 | $6,001 | $8,891 | $984,997 |
| 227 | $2,873 | $6,018 | $8,891 | $978,978 |
| 228 | $2,855 | $6,036 | $8,891 | $972,943 |
$106,693
$35,412
$71,281
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,838 | $6,053 | $8,891 | $966,889 |
| 230 | $2,820 | $6,071 | $8,891 | $960,818 |
| 231 | $2,802 | $6,089 | $8,891 | $954,730 |
| 232 | $2,785 | $6,106 | $8,891 | $948,623 |
| 233 | $2,767 | $6,124 | $8,891 | $942,499 |
| 234 | $2,749 | $6,142 | $8,891 | $936,357 |
| 235 | $2,731 | $6,160 | $8,891 | $930,197 |
| 236 | $2,713 | $6,178 | $8,891 | $924,019 |
| 237 | $2,695 | $6,196 | $8,891 | $917,823 |
| 238 | $2,677 | $6,214 | $8,891 | $911,609 |
| 239 | $2,659 | $6,232 | $8,891 | $905,376 |
| 240 | $2,641 | $6,250 | $8,891 | $899,126 |
$106,693
$32,876
$73,817
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $2,622 | $6,269 | $8,891 | $892,857 |
| 242 | $2,604 | $6,287 | $8,891 | $886,570 |
| 243 | $2,586 | $6,305 | $8,891 | $880,265 |
| 244 | $2,567 | $6,324 | $8,891 | $873,941 |
| 245 | $2,549 | $6,342 | $8,891 | $867,599 |
| 246 | $2,530 | $6,361 | $8,891 | $861,239 |
| 247 | $2,512 | $6,379 | $8,891 | $854,860 |
| 248 | $2,493 | $6,398 | $8,891 | $848,462 |
| 249 | $2,475 | $6,416 | $8,891 | $842,046 |
| 250 | $2,456 | $6,435 | $8,891 | $835,610 |
| 251 | $2,437 | $6,454 | $8,891 | $829,157 |
| 252 | $2,418 | $6,473 | $8,891 | $822,684 |
$106,693
$30,251
$76,442
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $2,399 | $6,492 | $8,891 | $816,192 |
| 254 | $2,381 | $6,511 | $8,891 | $809,682 |
| 255 | $2,362 | $6,530 | $8,891 | $803,152 |
| 256 | $2,343 | $6,549 | $8,891 | $796,604 |
| 257 | $2,323 | $6,568 | $8,891 | $790,036 |
| 258 | $2,304 | $6,587 | $8,891 | $783,449 |
| 259 | $2,285 | $6,606 | $8,891 | $776,843 |
| 260 | $2,266 | $6,625 | $8,891 | $770,218 |
| 261 | $2,246 | $6,645 | $8,891 | $763,573 |
| 262 | $2,227 | $6,664 | $8,891 | $756,909 |
| 263 | $2,208 | $6,683 | $8,891 | $750,226 |
| 264 | $2,188 | $6,703 | $8,891 | $743,523 |
$106,693
$27,532
$79,161
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,169 | $6,722 | $8,891 | $736,800 |
| 266 | $2,149 | $6,742 | $8,891 | $730,058 |
| 267 | $2,129 | $6,762 | $8,891 | $723,297 |
| 268 | $2,110 | $6,781 | $8,891 | $716,515 |
| 269 | $2,090 | $6,801 | $8,891 | $709,714 |
| 270 | $2,070 | $6,821 | $8,891 | $702,893 |
| 271 | $2,050 | $6,841 | $8,891 | $696,052 |
| 272 | $2,030 | $6,861 | $8,891 | $689,191 |
| 273 | $2,010 | $6,881 | $8,891 | $682,310 |
| 274 | $1,990 | $6,901 | $8,891 | $675,409 |
| 275 | $1,970 | $6,921 | $8,891 | $668,488 |
| 276 | $1,950 | $6,941 | $8,891 | $661,546 |
$106,693
$24,717
$81,976
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,930 | $6,962 | $8,891 | $654,585 |
| 278 | $1,909 | $6,982 | $8,891 | $647,603 |
| 279 | $1,889 | $7,002 | $8,891 | $640,601 |
| 280 | $1,868 | $7,023 | $8,891 | $633,578 |
| 281 | $1,848 | $7,043 | $8,891 | $626,535 |
| 282 | $1,827 | $7,064 | $8,891 | $619,471 |
| 283 | $1,807 | $7,084 | $8,891 | $612,387 |
| 284 | $1,786 | $7,105 | $8,891 | $605,282 |
| 285 | $1,765 | $7,126 | $8,891 | $598,156 |
| 286 | $1,745 | $7,146 | $8,891 | $591,010 |
| 287 | $1,724 | $7,167 | $8,891 | $583,843 |
| 288 | $1,703 | $7,188 | $8,891 | $576,654 |
$106,693
$21,801
$84,892
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,682 | $7,209 | $8,891 | $569,445 |
| 290 | $1,661 | $7,230 | $8,891 | $562,215 |
| 291 | $1,640 | $7,251 | $8,891 | $554,964 |
| 292 | $1,619 | $7,272 | $8,891 | $547,691 |
| 293 | $1,597 | $7,294 | $8,891 | $540,398 |
| 294 | $1,576 | $7,315 | $8,891 | $533,083 |
| 295 | $1,555 | $7,336 | $8,891 | $525,746 |
| 296 | $1,533 | $7,358 | $8,891 | $518,389 |
| 297 | $1,512 | $7,379 | $8,891 | $511,010 |
| 298 | $1,490 | $7,401 | $8,891 | $503,609 |
| 299 | $1,469 | $7,422 | $8,891 | $496,187 |
| 300 | $1,447 | $7,444 | $8,891 | $488,743 |
$106,693
$18,782
$87,911
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,425 | $7,466 | $8,891 | $481,277 |
| 302 | $1,404 | $7,487 | $8,891 | $473,790 |
| 303 | $1,382 | $7,509 | $8,891 | $466,281 |
| 304 | $1,360 | $7,531 | $8,891 | $458,750 |
| 305 | $1,338 | $7,553 | $8,891 | $451,197 |
| 306 | $1,316 | $7,575 | $8,891 | $443,621 |
| 307 | $1,294 | $7,597 | $8,891 | $436,024 |
| 308 | $1,272 | $7,619 | $8,891 | $428,405 |
| 309 | $1,250 | $7,642 | $8,891 | $420,763 |
| 310 | $1,227 | $7,664 | $8,891 | $413,099 |
| 311 | $1,205 | $7,686 | $8,891 | $405,413 |
| 312 | $1,182 | $7,709 | $8,891 | $397,705 |
$106,693
$15,655
$91,038
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,160 | $7,731 | $8,891 | $389,974 |
| 314 | $1,137 | $7,754 | $8,891 | $382,220 |
| 315 | $1,115 | $7,776 | $8,891 | $374,444 |
| 316 | $1,092 | $7,799 | $8,891 | $366,645 |
| 317 | $1,069 | $7,822 | $8,891 | $358,823 |
| 318 | $1,047 | $7,845 | $8,891 | $350,978 |
| 319 | $1,024 | $7,867 | $8,891 | $343,111 |
| 320 | $1,001 | $7,890 | $8,891 | $335,221 |
| 321 | $978 | $7,913 | $8,891 | $327,307 |
| 322 | $955 | $7,936 | $8,891 | $319,371 |
| 323 | $931 | $7,960 | $8,891 | $311,411 |
| 324 | $908 | $7,983 | $8,891 | $303,428 |
$106,693
$12,417
$94,276
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $885 | $8,006 | $8,891 | $295,422 |
| 326 | $862 | $8,029 | $8,891 | $287,393 |
| 327 | $838 | $8,053 | $8,891 | $279,340 |
| 328 | $815 | $8,076 | $8,891 | $271,264 |
| 329 | $791 | $8,100 | $8,891 | $263,164 |
| 330 | $768 | $8,124 | $8,891 | $255,040 |
| 331 | $744 | $8,147 | $8,891 | $246,893 |
| 332 | $720 | $8,171 | $8,891 | $238,722 |
| 333 | $696 | $8,195 | $8,891 | $230,527 |
| 334 | $672 | $8,219 | $8,891 | $222,309 |
| 335 | $648 | $8,243 | $8,891 | $214,066 |
| 336 | $624 | $8,267 | $8,891 | $205,799 |
$106,693
$9,064
$97,629
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $600 | $8,291 | $8,891 | $197,508 |
| 338 | $576 | $8,315 | $8,891 | $189,193 |
| 339 | $552 | $8,339 | $8,891 | $180,854 |
| 340 | $527 | $8,364 | $8,891 | $172,490 |
| 341 | $503 | $8,388 | $8,891 | $164,102 |
| 342 | $479 | $8,412 | $8,891 | $155,690 |
| 343 | $454 | $8,437 | $8,891 | $147,253 |
| 344 | $429 | $8,462 | $8,891 | $138,791 |
| 345 | $405 | $8,486 | $8,891 | $130,305 |
| 346 | $380 | $8,511 | $8,891 | $121,794 |
| 347 | $355 | $8,536 | $8,891 | $113,258 |
| 348 | $330 | $8,561 | $8,891 | $104,698 |
$106,693
$5,591
$101,102
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $305 | $8,586 | $8,891 | $96,112 |
| 350 | $280 | $8,611 | $8,891 | $87,501 |
| 351 | $255 | $8,636 | $8,891 | $78,865 |
| 352 | $230 | $8,661 | $8,891 | $70,204 |
| 353 | $205 | $8,686 | $8,891 | $61,518 |
| 354 | $179 | $8,712 | $8,891 | $52,806 |
| 355 | $154 | $8,737 | $8,891 | $44,069 |
| 356 | $129 | $8,763 | $8,891 | $35,307 |
| 357 | $103 | $8,788 | $8,891 | $26,518 |
| 358 | $77 | $8,814 | $8,891 | $17,705 |
| 359 | $52 | $8,839 | $8,891 | $8,865 |
| 360 | $26 | $8,865 | $8,891 | $0 |
$106,693
$1,995
$104,698
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。
