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
$900 萬
$700 萬
716 呎
@9,777
826 呎
@8,475
$700 萬
$800 萬
$900 萬
$900 萬
491 呎
@14,664
638 呎
@11,285
$720 萬
$820 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $52,733 | $40,521 | $33,206 | $28,340 |
| 1.500 | $54,694 | $42,517 | $35,238 | $30,409 |
| 2.000 | $56,700 | $44,573 | $37,346 | $32,567 |
| 2.500 | $58,751 | $46,690 | $39,528 | $34,814 |
| 3.000 | $60,847 | $48,866 | $41,783 | $37,148 |
| 3.500 | $62,988 | $51,100 | $44,110 | $39,565 |
| 4.000 | $65,174 | $53,393 | $46,508 | $42,065 |
| 4.500 | $67,404 | $55,743 | $48,974 | $44,644 |
| 5.000 | $69,677 | $58,149 | $51,508 | $47,299 |
| 5.500 | $71,993 | $60,610 | $54,107 | $50,028 |
| 6.000 | $74,352 | $63,125 | $56,769 | $52,826 |
每月供款$39,566
30年
$8,811,000
$5,432,518
$14,243,518
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $25,699 | $13,867 | $39,565 | $8,797,133 |
| 2 | $25,658 | $13,907 | $39,565 | $8,783,226 |
| 3 | $25,618 | $13,948 | $39,565 | $8,769,279 |
| 4 | $25,577 | $13,988 | $39,565 | $8,755,291 |
| 5 | $25,536 | $14,029 | $39,565 | $8,741,261 |
| 6 | $25,495 | $14,070 | $39,565 | $8,727,192 |
| 7 | $25,454 | $14,111 | $39,565 | $8,713,080 |
| 8 | $25,413 | $14,152 | $39,565 | $8,698,928 |
| 9 | $25,372 | $14,193 | $39,565 | $8,684,735 |
| 10 | $25,330 | $14,235 | $39,565 | $8,670,500 |
| 11 | $25,289 | $14,276 | $39,565 | $8,656,224 |
| 12 | $25,247 | $14,318 | $39,565 | $8,641,906 |
$474,784
$305,690
$169,094
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $25,206 | $14,360 | $39,565 | $8,627,546 |
| 14 | $25,164 | $14,402 | $39,565 | $8,613,144 |
| 15 | $25,122 | $14,444 | $39,565 | $8,598,701 |
| 16 | $25,080 | $14,486 | $39,565 | $8,584,215 |
| 17 | $25,037 | $14,528 | $39,565 | $8,569,687 |
| 18 | $24,995 | $14,570 | $39,565 | $8,555,116 |
| 19 | $24,952 | $14,613 | $39,565 | $8,540,503 |
| 20 | $24,910 | $14,656 | $39,565 | $8,525,848 |
| 21 | $24,867 | $14,698 | $39,565 | $8,511,150 |
| 22 | $24,824 | $14,741 | $39,565 | $8,496,408 |
| 23 | $24,781 | $14,784 | $39,565 | $8,481,624 |
| 24 | $24,738 | $14,827 | $39,565 | $8,466,797 |
$474,784
$299,675
$175,109
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $24,695 | $14,871 | $39,565 | $8,451,927 |
| 26 | $24,651 | $14,914 | $39,565 | $8,437,013 |
| 27 | $24,608 | $14,957 | $39,565 | $8,422,055 |
| 28 | $24,564 | $15,001 | $39,565 | $8,407,054 |
| 29 | $24,521 | $15,045 | $39,565 | $8,392,010 |
| 30 | $24,477 | $15,089 | $39,565 | $8,376,921 |
| 31 | $24,433 | $15,133 | $39,565 | $8,361,788 |
| 32 | $24,389 | $15,177 | $39,565 | $8,346,612 |
| 33 | $24,344 | $15,221 | $39,565 | $8,331,390 |
| 34 | $24,300 | $15,265 | $39,565 | $8,316,125 |
| 35 | $24,255 | $15,310 | $39,565 | $8,300,815 |
| 36 | $24,211 | $15,355 | $39,565 | $8,285,460 |
$474,784
$293,447
$181,337
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $24,166 | $15,399 | $39,565 | $8,270,061 |
| 38 | $24,121 | $15,444 | $39,565 | $8,254,617 |
| 39 | $24,076 | $15,489 | $39,565 | $8,239,127 |
| 40 | $24,031 | $15,535 | $39,565 | $8,223,593 |
| 41 | $23,985 | $15,580 | $39,565 | $8,208,013 |
| 42 | $23,940 | $15,625 | $39,565 | $8,192,388 |
| 43 | $23,894 | $15,671 | $39,565 | $8,176,717 |
| 44 | $23,849 | $15,717 | $39,565 | $8,161,000 |
| 45 | $23,803 | $15,762 | $39,565 | $8,145,238 |
| 46 | $23,757 | $15,808 | $39,565 | $8,129,429 |
| 47 | $23,711 | $15,854 | $39,565 | $8,113,575 |
| 48 | $23,665 | $15,901 | $39,565 | $8,097,674 |
$474,784
$286,998
$187,786
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $23,618 | $15,947 | $39,565 | $8,081,727 |
| 50 | $23,572 | $15,994 | $39,565 | $8,065,734 |
| 51 | $23,525 | $16,040 | $39,565 | $8,049,693 |
| 52 | $23,478 | $16,087 | $39,565 | $8,033,606 |
| 53 | $23,431 | $16,134 | $39,565 | $8,017,472 |
| 54 | $23,384 | $16,181 | $39,565 | $8,001,291 |
| 55 | $23,337 | $16,228 | $39,565 | $7,985,063 |
| 56 | $23,290 | $16,276 | $39,565 | $7,968,787 |
| 57 | $23,242 | $16,323 | $39,565 | $7,952,464 |
| 58 | $23,195 | $16,371 | $39,565 | $7,936,094 |
| 59 | $23,147 | $16,418 | $39,565 | $7,919,675 |
| 60 | $23,099 | $16,466 | $39,565 | $7,903,209 |
$474,784
$280,319
$194,465
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $23,051 | $16,514 | $39,565 | $7,886,695 |
| 62 | $23,003 | $16,562 | $39,565 | $7,870,132 |
| 63 | $22,955 | $16,611 | $39,565 | $7,853,522 |
| 64 | $22,906 | $16,659 | $39,565 | $7,836,862 |
| 65 | $22,858 | $16,708 | $39,565 | $7,820,154 |
| 66 | $22,809 | $16,757 | $39,565 | $7,803,398 |
| 67 | $22,760 | $16,805 | $39,565 | $7,786,593 |
| 68 | $22,711 | $16,854 | $39,565 | $7,769,738 |
| 69 | $22,662 | $16,904 | $39,565 | $7,752,835 |
| 70 | $22,612 | $16,953 | $39,565 | $7,735,882 |
| 71 | $22,563 | $17,002 | $39,565 | $7,718,879 |
| 72 | $22,513 | $17,052 | $39,565 | $7,701,827 |
$474,784
$273,402
$201,382
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $22,464 | $17,102 | $39,565 | $7,684,726 |
| 74 | $22,414 | $17,152 | $39,565 | $7,667,574 |
| 75 | $22,364 | $17,202 | $39,565 | $7,650,373 |
| 76 | $22,314 | $17,252 | $39,565 | $7,633,121 |
| 77 | $22,263 | $17,302 | $39,565 | $7,615,819 |
| 78 | $22,213 | $17,353 | $39,565 | $7,598,466 |
| 79 | $22,162 | $17,403 | $39,565 | $7,581,063 |
| 80 | $22,111 | $17,454 | $39,565 | $7,563,609 |
| 81 | $22,061 | $17,505 | $39,565 | $7,546,104 |
| 82 | $22,009 | $17,556 | $39,565 | $7,528,549 |
| 83 | $21,958 | $17,607 | $39,565 | $7,510,942 |
| 84 | $21,907 | $17,658 | $39,565 | $7,493,283 |
$474,784
$266,240
$208,544
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $21,855 | $17,710 | $39,565 | $7,475,573 |
| 86 | $21,804 | $17,762 | $39,565 | $7,457,812 |
| 87 | $21,752 | $17,813 | $39,565 | $7,439,998 |
| 88 | $21,700 | $17,865 | $39,565 | $7,422,133 |
| 89 | $21,648 | $17,917 | $39,565 | $7,404,215 |
| 90 | $21,596 | $17,970 | $39,565 | $7,386,246 |
| 91 | $21,543 | $18,022 | $39,565 | $7,368,224 |
| 92 | $21,491 | $18,075 | $39,565 | $7,350,149 |
| 93 | $21,438 | $18,127 | $39,565 | $7,332,022 |
| 94 | $21,385 | $18,180 | $39,565 | $7,313,841 |
| 95 | $21,332 | $18,233 | $39,565 | $7,295,608 |
| 96 | $21,279 | $18,286 | $39,565 | $7,277,322 |
$474,784
$258,822
$215,962
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $21,226 | $18,340 | $39,565 | $7,258,982 |
| 98 | $21,172 | $18,393 | $39,565 | $7,240,588 |
| 99 | $21,118 | $18,447 | $39,565 | $7,222,141 |
| 100 | $21,065 | $18,501 | $39,565 | $7,203,641 |
| 101 | $21,011 | $18,555 | $39,565 | $7,185,086 |
| 102 | $20,957 | $18,609 | $39,565 | $7,166,477 |
| 103 | $20,902 | $18,663 | $39,565 | $7,147,814 |
| 104 | $20,848 | $18,718 | $39,565 | $7,129,097 |
| 105 | $20,793 | $18,772 | $39,565 | $7,110,324 |
| 106 | $20,738 | $18,827 | $39,565 | $7,091,498 |
| 107 | $20,684 | $18,882 | $39,565 | $7,072,616 |
| 108 | $20,628 | $18,937 | $39,565 | $7,053,679 |
$474,784
$251,141
$223,643
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $20,573 | $18,992 | $39,565 | $7,034,687 |
| 110 | $20,518 | $19,047 | $39,565 | $7,015,639 |
| 111 | $20,462 | $19,103 | $39,565 | $6,996,536 |
| 112 | $20,407 | $19,159 | $39,565 | $6,977,378 |
| 113 | $20,351 | $19,215 | $39,565 | $6,958,163 |
| 114 | $20,295 | $19,271 | $39,565 | $6,938,892 |
| 115 | $20,238 | $19,327 | $39,565 | $6,919,565 |
| 116 | $20,182 | $19,383 | $39,565 | $6,900,182 |
| 117 | $20,126 | $19,440 | $39,565 | $6,880,742 |
| 118 | $20,069 | $19,496 | $39,565 | $6,861,246 |
| 119 | $20,012 | $19,553 | $39,565 | $6,841,692 |
| 120 | $19,955 | $19,610 | $39,565 | $6,822,082 |
$474,784
$243,187
$231,597
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $19,898 | $19,668 | $39,565 | $6,802,414 |
| 122 | $19,840 | $19,725 | $39,565 | $6,782,689 |
| 123 | $19,783 | $19,782 | $39,565 | $6,762,907 |
| 124 | $19,725 | $19,840 | $39,565 | $6,743,067 |
| 125 | $19,667 | $19,898 | $39,565 | $6,723,169 |
| 126 | $19,609 | $19,956 | $39,565 | $6,703,213 |
| 127 | $19,551 | $20,014 | $39,565 | $6,683,198 |
| 128 | $19,493 | $20,073 | $39,565 | $6,663,126 |
| 129 | $19,434 | $20,131 | $39,565 | $6,642,994 |
| 130 | $19,375 | $20,190 | $39,565 | $6,622,805 |
| 131 | $19,317 | $20,249 | $39,565 | $6,602,556 |
| 132 | $19,257 | $20,308 | $39,565 | $6,582,248 |
$474,784
$234,950
$239,834
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $19,198 | $20,367 | $39,565 | $6,561,881 |
| 134 | $19,139 | $20,427 | $39,565 | $6,541,454 |
| 135 | $19,079 | $20,486 | $39,565 | $6,520,968 |
| 136 | $19,019 | $20,546 | $39,565 | $6,500,422 |
| 137 | $18,960 | $20,606 | $39,565 | $6,479,817 |
| 138 | $18,899 | $20,666 | $39,565 | $6,459,151 |
| 139 | $18,839 | $20,726 | $39,565 | $6,438,425 |
| 140 | $18,779 | $20,787 | $39,565 | $6,417,638 |
| 141 | $18,718 | $20,847 | $39,565 | $6,396,791 |
| 142 | $18,657 | $20,908 | $39,565 | $6,375,883 |
| 143 | $18,596 | $20,969 | $39,565 | $6,354,914 |
| 144 | $18,535 | $21,030 | $39,565 | $6,333,884 |
$474,784
$226,420
$248,364
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $18,474 | $21,092 | $39,565 | $6,312,792 |
| 146 | $18,412 | $21,153 | $39,565 | $6,291,639 |
| 147 | $18,351 | $21,215 | $39,565 | $6,270,424 |
| 148 | $18,289 | $21,277 | $39,565 | $6,249,148 |
| 149 | $18,227 | $21,339 | $39,565 | $6,227,809 |
| 150 | $18,164 | $21,401 | $39,565 | $6,206,408 |
| 151 | $18,102 | $21,463 | $39,565 | $6,184,945 |
| 152 | $18,039 | $21,526 | $39,565 | $6,163,419 |
| 153 | $17,977 | $21,589 | $39,565 | $6,141,830 |
| 154 | $17,914 | $21,652 | $39,565 | $6,120,179 |
| 155 | $17,851 | $21,715 | $39,565 | $6,098,464 |
| 156 | $17,787 | $21,778 | $39,565 | $6,076,686 |
$474,784
$217,586
$257,198
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $17,724 | $21,842 | $39,565 | $6,054,844 |
| 158 | $17,660 | $21,905 | $39,565 | $6,032,939 |
| 159 | $17,596 | $21,969 | $39,565 | $6,010,969 |
| 160 | $17,532 | $22,033 | $39,565 | $5,988,936 |
| 161 | $17,468 | $22,098 | $39,565 | $5,966,839 |
| 162 | $17,403 | $22,162 | $39,565 | $5,944,676 |
| 163 | $17,339 | $22,227 | $39,565 | $5,922,450 |
| 164 | $17,274 | $22,292 | $39,565 | $5,900,158 |
| 165 | $17,209 | $22,357 | $39,565 | $5,877,802 |
| 166 | $17,144 | $22,422 | $39,565 | $5,855,380 |
| 167 | $17,078 | $22,487 | $39,565 | $5,832,893 |
| 168 | $17,013 | $22,553 | $39,565 | $5,810,340 |
$474,784
$208,438
$266,346
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $16,947 | $22,619 | $39,565 | $5,787,722 |
| 170 | $16,881 | $22,684 | $39,565 | $5,765,037 |
| 171 | $16,815 | $22,751 | $39,565 | $5,742,287 |
| 172 | $16,748 | $22,817 | $39,565 | $5,719,470 |
| 173 | $16,682 | $22,884 | $39,565 | $5,696,586 |
| 174 | $16,615 | $22,950 | $39,565 | $5,673,636 |
| 175 | $16,548 | $23,017 | $39,565 | $5,650,618 |
| 176 | $16,481 | $23,084 | $39,565 | $5,627,534 |
| 177 | $16,414 | $23,152 | $39,565 | $5,604,382 |
| 178 | $16,346 | $23,219 | $39,565 | $5,581,163 |
| 179 | $16,278 | $23,287 | $39,565 | $5,557,876 |
| 180 | $16,210 | $23,355 | $39,565 | $5,534,521 |
$474,784
$198,965
$275,819
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $16,142 | $23,423 | $39,565 | $5,511,098 |
| 182 | $16,074 | $23,491 | $39,565 | $5,487,607 |
| 183 | $16,006 | $23,560 | $39,565 | $5,464,047 |
| 184 | $15,937 | $23,629 | $39,565 | $5,440,419 |
| 185 | $15,868 | $23,697 | $39,565 | $5,416,721 |
| 186 | $15,799 | $23,767 | $39,565 | $5,392,955 |
| 187 | $15,729 | $23,836 | $39,565 | $5,369,119 |
| 188 | $15,660 | $23,905 | $39,565 | $5,345,214 |
| 189 | $15,590 | $23,975 | $39,565 | $5,321,238 |
| 190 | $15,520 | $24,045 | $39,565 | $5,297,193 |
| 191 | $15,450 | $24,115 | $39,565 | $5,273,078 |
| 192 | $15,380 | $24,186 | $39,565 | $5,248,893 |
$474,784
$189,155
$285,629
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $15,309 | $24,256 | $39,565 | $5,224,637 |
| 194 | $15,239 | $24,327 | $39,565 | $5,200,310 |
| 195 | $15,168 | $24,398 | $39,565 | $5,175,912 |
| 196 | $15,096 | $24,469 | $39,565 | $5,151,443 |
| 197 | $15,025 | $24,540 | $39,565 | $5,126,903 |
| 198 | $14,953 | $24,612 | $39,565 | $5,102,291 |
| 199 | $14,882 | $24,684 | $39,565 | $5,077,607 |
| 200 | $14,810 | $24,756 | $39,565 | $5,052,852 |
| 201 | $14,737 | $24,828 | $39,565 | $5,028,024 |
| 202 | $14,665 | $24,900 | $39,565 | $5,003,124 |
| 203 | $14,592 | $24,973 | $39,565 | $4,978,151 |
| 204 | $14,520 | $25,046 | $39,565 | $4,953,105 |
$474,784
$178,996
$295,788
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $14,447 | $25,119 | $39,565 | $4,927,986 |
| 206 | $14,373 | $25,192 | $39,565 | $4,902,794 |
| 207 | $14,300 | $25,266 | $39,565 | $4,877,529 |
| 208 | $14,226 | $25,339 | $39,565 | $4,852,190 |
| 209 | $14,152 | $25,413 | $39,565 | $4,826,776 |
| 210 | $14,078 | $25,487 | $39,565 | $4,801,289 |
| 211 | $14,004 | $25,562 | $39,565 | $4,775,728 |
| 212 | $13,929 | $25,636 | $39,565 | $4,750,091 |
| 213 | $13,854 | $25,711 | $39,565 | $4,724,381 |
| 214 | $13,779 | $25,786 | $39,565 | $4,698,595 |
| 215 | $13,704 | $25,861 | $39,565 | $4,672,734 |
| 216 | $13,629 | $25,937 | $39,565 | $4,646,797 |
$474,784
$168,476
$306,308
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $13,553 | $26,012 | $39,565 | $4,620,785 |
| 218 | $13,477 | $26,088 | $39,565 | $4,594,697 |
| 219 | $13,401 | $26,164 | $39,565 | $4,568,533 |
| 220 | $13,325 | $26,240 | $39,565 | $4,542,292 |
| 221 | $13,248 | $26,317 | $39,565 | $4,515,975 |
| 222 | $13,172 | $26,394 | $39,565 | $4,489,582 |
| 223 | $13,095 | $26,471 | $39,565 | $4,463,111 |
| 224 | $13,017 | $26,548 | $39,565 | $4,436,563 |
| 225 | $12,940 | $26,625 | $39,565 | $4,409,938 |
| 226 | $12,862 | $26,703 | $39,565 | $4,383,235 |
| 227 | $12,784 | $26,781 | $39,565 | $4,356,454 |
| 228 | $12,706 | $26,859 | $39,565 | $4,329,595 |
$474,784
$157,582
$317,202
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $12,628 | $26,937 | $39,565 | $4,302,657 |
| 230 | $12,549 | $27,016 | $39,565 | $4,275,641 |
| 231 | $12,471 | $27,095 | $39,565 | $4,248,547 |
| 232 | $12,392 | $27,174 | $39,565 | $4,221,373 |
| 233 | $12,312 | $27,253 | $39,565 | $4,194,120 |
| 234 | $12,233 | $27,332 | $39,565 | $4,166,788 |
| 235 | $12,153 | $27,412 | $39,565 | $4,139,375 |
| 236 | $12,073 | $27,492 | $39,565 | $4,111,883 |
| 237 | $11,993 | $27,572 | $39,565 | $4,084,311 |
| 238 | $11,913 | $27,653 | $39,565 | $4,056,658 |
| 239 | $11,832 | $27,733 | $39,565 | $4,028,925 |
| 240 | $11,751 | $27,814 | $39,565 | $4,001,110 |
$474,784
$146,300
$328,484
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $11,670 | $27,895 | $39,565 | $3,973,215 |
| 242 | $11,589 | $27,977 | $39,565 | $3,945,238 |
| 243 | $11,507 | $28,058 | $39,565 | $3,917,180 |
| 244 | $11,425 | $28,140 | $39,565 | $3,889,040 |
| 245 | $11,343 | $28,222 | $39,565 | $3,860,817 |
| 246 | $11,261 | $28,305 | $39,565 | $3,832,513 |
| 247 | $11,178 | $28,387 | $39,565 | $3,804,126 |
| 248 | $11,095 | $28,470 | $39,565 | $3,775,656 |
| 249 | $11,012 | $28,553 | $39,565 | $3,747,103 |
| 250 | $10,929 | $28,636 | $39,565 | $3,718,466 |
| 251 | $10,846 | $28,720 | $39,565 | $3,689,746 |
| 252 | $10,762 | $28,804 | $39,565 | $3,660,943 |
$474,784
$134,616
$340,167
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $10,678 | $28,888 | $39,565 | $3,632,055 |
| 254 | $10,593 | $28,972 | $39,565 | $3,603,084 |
| 255 | $10,509 | $29,056 | $39,565 | $3,574,027 |
| 256 | $10,424 | $29,141 | $39,565 | $3,544,886 |
| 257 | $10,339 | $29,226 | $39,565 | $3,515,660 |
| 258 | $10,254 | $29,311 | $39,565 | $3,486,349 |
| 259 | $10,169 | $29,397 | $39,565 | $3,456,952 |
| 260 | $10,083 | $29,483 | $39,565 | $3,427,469 |
| 261 | $9,997 | $29,569 | $39,565 | $3,397,901 |
| 262 | $9,911 | $29,655 | $39,565 | $3,368,246 |
| 263 | $9,824 | $29,741 | $39,565 | $3,338,505 |
| 264 | $9,737 | $29,828 | $39,565 | $3,308,677 |
$474,784
$122,518
$352,266
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,650 | $29,915 | $39,565 | $3,278,762 |
| 266 | $9,563 | $30,002 | $39,565 | $3,248,759 |
| 267 | $9,476 | $30,090 | $39,565 | $3,218,670 |
| 268 | $9,388 | $30,178 | $39,565 | $3,188,492 |
| 269 | $9,300 | $30,266 | $39,565 | $3,158,227 |
| 270 | $9,211 | $30,354 | $39,565 | $3,127,873 |
| 271 | $9,123 | $30,442 | $39,565 | $3,097,430 |
| 272 | $9,034 | $30,531 | $39,565 | $3,066,899 |
| 273 | $8,945 | $30,620 | $39,565 | $3,036,279 |
| 274 | $8,856 | $30,710 | $39,565 | $3,005,569 |
| 275 | $8,766 | $30,799 | $39,565 | $2,974,770 |
| 276 | $8,676 | $30,889 | $39,565 | $2,943,881 |
$474,784
$109,989
$364,795
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,586 | $30,979 | $39,565 | $2,912,902 |
| 278 | $8,496 | $31,069 | $39,565 | $2,881,833 |
| 279 | $8,405 | $31,160 | $39,565 | $2,850,673 |
| 280 | $8,314 | $31,251 | $39,565 | $2,819,422 |
| 281 | $8,223 | $31,342 | $39,565 | $2,788,080 |
| 282 | $8,132 | $31,433 | $39,565 | $2,756,647 |
| 283 | $8,040 | $31,525 | $39,565 | $2,725,122 |
| 284 | $7,948 | $31,617 | $39,565 | $2,693,505 |
| 285 | $7,856 | $31,709 | $39,565 | $2,661,795 |
| 286 | $7,764 | $31,802 | $39,565 | $2,629,994 |
| 287 | $7,671 | $31,895 | $39,565 | $2,598,099 |
| 288 | $7,578 | $31,988 | $39,565 | $2,566,112 |
$474,784
$97,014
$377,770
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,484 | $32,081 | $39,565 | $2,534,031 |
| 290 | $7,391 | $32,174 | $39,565 | $2,501,856 |
| 291 | $7,297 | $32,268 | $39,565 | $2,469,588 |
| 292 | $7,203 | $32,362 | $39,565 | $2,437,226 |
| 293 | $7,109 | $32,457 | $39,565 | $2,404,769 |
| 294 | $7,014 | $32,551 | $39,565 | $2,372,218 |
| 295 | $6,919 | $32,646 | $39,565 | $2,339,571 |
| 296 | $6,824 | $32,742 | $39,565 | $2,306,830 |
| 297 | $6,728 | $32,837 | $39,565 | $2,273,993 |
| 298 | $6,632 | $32,933 | $39,565 | $2,241,060 |
| 299 | $6,536 | $33,029 | $39,565 | $2,208,031 |
| 300 | $6,440 | $33,125 | $39,565 | $2,174,906 |
$474,784
$83,578
$391,206
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,343 | $33,222 | $39,565 | $2,141,684 |
| 302 | $6,247 | $33,319 | $39,565 | $2,108,365 |
| 303 | $6,149 | $33,416 | $39,565 | $2,074,949 |
| 304 | $6,052 | $33,513 | $39,565 | $2,041,436 |
| 305 | $5,954 | $33,611 | $39,565 | $2,007,825 |
| 306 | $5,856 | $33,709 | $39,565 | $1,974,115 |
| 307 | $5,758 | $33,807 | $39,565 | $1,940,308 |
| 308 | $5,659 | $33,906 | $39,565 | $1,906,402 |
| 309 | $5,560 | $34,005 | $39,565 | $1,872,397 |
| 310 | $5,461 | $34,104 | $39,565 | $1,838,293 |
| 311 | $5,362 | $34,204 | $39,565 | $1,804,089 |
| 312 | $5,262 | $34,303 | $39,565 | $1,769,786 |
$474,784
$69,664
$405,120
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,162 | $34,403 | $39,565 | $1,735,382 |
| 314 | $5,062 | $34,504 | $39,565 | $1,700,878 |
| 315 | $4,961 | $34,604 | $39,565 | $1,666,274 |
| 316 | $4,860 | $34,705 | $39,565 | $1,631,568 |
| 317 | $4,759 | $34,807 | $39,565 | $1,596,762 |
| 318 | $4,657 | $34,908 | $39,565 | $1,561,854 |
| 319 | $4,555 | $35,010 | $39,565 | $1,526,844 |
| 320 | $4,453 | $35,112 | $39,565 | $1,491,732 |
| 321 | $4,351 | $35,214 | $39,565 | $1,456,517 |
| 322 | $4,248 | $35,317 | $39,565 | $1,421,200 |
| 323 | $4,145 | $35,420 | $39,565 | $1,385,780 |
| 324 | $4,042 | $35,523 | $39,565 | $1,350,257 |
$474,784
$55,255
$419,529
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,938 | $35,627 | $39,565 | $1,314,630 |
| 326 | $3,834 | $35,731 | $39,565 | $1,278,899 |
| 327 | $3,730 | $35,835 | $39,565 | $1,243,063 |
| 328 | $3,626 | $35,940 | $39,565 | $1,207,124 |
| 329 | $3,521 | $36,045 | $39,565 | $1,171,079 |
| 330 | $3,416 | $36,150 | $39,565 | $1,134,929 |
| 331 | $3,310 | $36,255 | $39,565 | $1,098,674 |
| 332 | $3,204 | $36,361 | $39,565 | $1,062,313 |
| 333 | $3,098 | $36,467 | $39,565 | $1,025,847 |
| 334 | $2,992 | $36,573 | $39,565 | $989,273 |
| 335 | $2,885 | $36,680 | $39,565 | $952,593 |
| 336 | $2,778 | $36,787 | $39,565 | $915,806 |
$474,784
$40,334
$434,450
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,671 | $36,894 | $39,565 | $878,912 |
| 338 | $2,563 | $37,002 | $39,565 | $841,910 |
| 339 | $2,456 | $37,110 | $39,565 | $804,801 |
| 340 | $2,347 | $37,218 | $39,565 | $767,583 |
| 341 | $2,239 | $37,327 | $39,565 | $730,256 |
| 342 | $2,130 | $37,435 | $39,565 | $692,821 |
| 343 | $2,021 | $37,545 | $39,565 | $655,276 |
| 344 | $1,911 | $37,654 | $39,565 | $617,622 |
| 345 | $1,801 | $37,764 | $39,565 | $579,858 |
| 346 | $1,691 | $37,874 | $39,565 | $541,984 |
| 347 | $1,581 | $37,985 | $39,565 | $503,999 |
| 348 | $1,470 | $38,095 | $39,565 | $465,904 |
$474,784
$24,882
$449,902
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,359 | $38,206 | $39,565 | $427,698 |
| 350 | $1,247 | $38,318 | $39,565 | $389,380 |
| 351 | $1,136 | $38,430 | $39,565 | $350,950 |
| 352 | $1,024 | $38,542 | $39,565 | $312,408 |
| 353 | $911 | $38,654 | $39,565 | $273,754 |
| 354 | $798 | $38,767 | $39,565 | $234,987 |
| 355 | $685 | $38,880 | $39,565 | $196,107 |
| 356 | $572 | $38,993 | $39,565 | $157,114 |
| 357 | $458 | $39,107 | $39,565 | $118,007 |
| 358 | $344 | $39,221 | $39,565 | $78,786 |
| 359 | $230 | $39,336 | $39,565 | $39,450 |
| 360 | $115 | $39,450 | $39,565 | $0 |
$474,784
$8,880
$465,904
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。
