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
$880 萬
$840 萬
634 呎
@13,407
868 呎
@9,793
$850 萬
$700 萬
$845 萬
$748 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $53,811 | $41,349 | $33,885 | $28,919 |
| 1.500 | $55,811 | $43,386 | $35,958 | $31,030 |
| 2.000 | $57,858 | $45,484 | $38,109 | $33,232 |
| 2.500 | $59,951 | $47,644 | $40,335 | $35,525 |
| 3.000 | $62,090 | $49,864 | $42,636 | $37,906 |
| 3.500 | $64,275 | $52,144 | $45,011 | $40,374 |
| 4.000 | $66,505 | $54,484 | $47,458 | $42,924 |
| 4.500 | $68,781 | $56,882 | $49,975 | $45,556 |
| 5.000 | $71,100 | $59,337 | $52,560 | $48,266 |
| 5.500 | $73,464 | $61,848 | $55,213 | $51,050 |
| 6.000 | $75,871 | $64,414 | $57,929 | $53,906 |
每月供款$40,374
30年
$8,991,000
$5,543,499
$14,534,499
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $26,224 | $14,150 | $40,374 | $8,976,850 |
| 2 | $26,182 | $14,191 | $40,374 | $8,962,659 |
| 3 | $26,141 | $14,233 | $40,374 | $8,948,426 |
| 4 | $26,100 | $14,274 | $40,374 | $8,934,152 |
| 5 | $26,058 | $14,316 | $40,374 | $8,919,837 |
| 6 | $26,016 | $14,357 | $40,374 | $8,905,479 |
| 7 | $25,974 | $14,399 | $40,374 | $8,891,080 |
| 8 | $25,932 | $14,441 | $40,374 | $8,876,639 |
| 9 | $25,890 | $14,483 | $40,374 | $8,862,155 |
| 10 | $25,848 | $14,526 | $40,374 | $8,847,630 |
| 11 | $25,806 | $14,568 | $40,374 | $8,833,062 |
| 12 | $25,763 | $14,611 | $40,374 | $8,818,451 |
$484,483
$311,934
$172,549
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $25,720 | $14,653 | $40,374 | $8,803,798 |
| 14 | $25,678 | $14,696 | $40,374 | $8,789,102 |
| 15 | $25,635 | $14,739 | $40,374 | $8,774,363 |
| 16 | $25,592 | $14,782 | $40,374 | $8,759,582 |
| 17 | $25,549 | $14,825 | $40,374 | $8,744,757 |
| 18 | $25,506 | $14,868 | $40,374 | $8,729,889 |
| 19 | $25,462 | $14,911 | $40,374 | $8,714,977 |
| 20 | $25,419 | $14,955 | $40,374 | $8,700,023 |
| 21 | $25,375 | $14,999 | $40,374 | $8,685,024 |
| 22 | $25,331 | $15,042 | $40,374 | $8,669,982 |
| 23 | $25,287 | $15,086 | $40,374 | $8,654,896 |
| 24 | $25,243 | $15,130 | $40,374 | $8,639,765 |
$484,483
$305,797
$178,686
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $25,199 | $15,174 | $40,374 | $8,624,591 |
| 26 | $25,155 | $15,219 | $40,374 | $8,609,373 |
| 27 | $25,111 | $15,263 | $40,374 | $8,594,110 |
| 28 | $25,066 | $15,307 | $40,374 | $8,578,802 |
| 29 | $25,022 | $15,352 | $40,374 | $8,563,450 |
| 30 | $24,977 | $15,397 | $40,374 | $8,548,053 |
| 31 | $24,932 | $15,442 | $40,374 | $8,532,611 |
| 32 | $24,887 | $15,487 | $40,374 | $8,517,125 |
| 33 | $24,842 | $15,532 | $40,374 | $8,501,593 |
| 34 | $24,796 | $15,577 | $40,374 | $8,486,015 |
| 35 | $24,751 | $15,623 | $40,374 | $8,470,393 |
| 36 | $24,705 | $15,668 | $40,374 | $8,454,724 |
$484,483
$299,442
$185,041
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $24,660 | $15,714 | $40,374 | $8,439,010 |
| 38 | $24,614 | $15,760 | $40,374 | $8,423,250 |
| 39 | $24,568 | $15,806 | $40,374 | $8,407,445 |
| 40 | $24,522 | $15,852 | $40,374 | $8,391,593 |
| 41 | $24,475 | $15,898 | $40,374 | $8,375,695 |
| 42 | $24,429 | $15,944 | $40,374 | $8,359,750 |
| 43 | $24,383 | $15,991 | $40,374 | $8,343,759 |
| 44 | $24,336 | $16,038 | $40,374 | $8,327,721 |
| 45 | $24,289 | $16,084 | $40,374 | $8,311,637 |
| 46 | $24,242 | $16,131 | $40,374 | $8,295,506 |
| 47 | $24,195 | $16,178 | $40,374 | $8,279,327 |
| 48 | $24,148 | $16,226 | $40,374 | $8,263,102 |
$484,483
$292,861
$191,622
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $24,101 | $16,273 | $40,374 | $8,246,829 |
| 50 | $24,053 | $16,320 | $40,374 | $8,230,508 |
| 51 | $24,006 | $16,368 | $40,374 | $8,214,141 |
| 52 | $23,958 | $16,416 | $40,374 | $8,197,725 |
| 53 | $23,910 | $16,464 | $40,374 | $8,181,261 |
| 54 | $23,862 | $16,512 | $40,374 | $8,164,750 |
| 55 | $23,814 | $16,560 | $40,374 | $8,148,190 |
| 56 | $23,766 | $16,608 | $40,374 | $8,131,582 |
| 57 | $23,717 | $16,656 | $40,374 | $8,114,925 |
| 58 | $23,669 | $16,705 | $40,374 | $8,098,220 |
| 59 | $23,620 | $16,754 | $40,374 | $8,081,466 |
| 60 | $23,571 | $16,803 | $40,374 | $8,064,664 |
$484,483
$286,045
$198,438
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $23,522 | $16,852 | $40,374 | $8,047,812 |
| 62 | $23,473 | $16,901 | $40,374 | $8,030,911 |
| 63 | $23,423 | $16,950 | $40,374 | $8,013,961 |
| 64 | $23,374 | $17,000 | $40,374 | $7,996,962 |
| 65 | $23,324 | $17,049 | $40,374 | $7,979,913 |
| 66 | $23,275 | $17,099 | $40,374 | $7,962,814 |
| 67 | $23,225 | $17,149 | $40,374 | $7,945,665 |
| 68 | $23,175 | $17,199 | $40,374 | $7,928,466 |
| 69 | $23,125 | $17,249 | $40,374 | $7,911,217 |
| 70 | $23,074 | $17,299 | $40,374 | $7,893,918 |
| 71 | $23,024 | $17,350 | $40,374 | $7,876,568 |
| 72 | $22,973 | $17,400 | $40,374 | $7,859,168 |
$484,483
$278,988
$205,496
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $22,923 | $17,451 | $40,374 | $7,841,717 |
| 74 | $22,872 | $17,502 | $40,374 | $7,824,215 |
| 75 | $22,821 | $17,553 | $40,374 | $7,806,662 |
| 76 | $22,769 | $17,604 | $40,374 | $7,789,058 |
| 77 | $22,718 | $17,656 | $40,374 | $7,771,402 |
| 78 | $22,667 | $17,707 | $40,374 | $7,753,695 |
| 79 | $22,615 | $17,759 | $40,374 | $7,735,937 |
| 80 | $22,563 | $17,810 | $40,374 | $7,718,126 |
| 81 | $22,511 | $17,862 | $40,374 | $7,700,264 |
| 82 | $22,459 | $17,915 | $40,374 | $7,682,349 |
| 83 | $22,407 | $17,967 | $40,374 | $7,664,383 |
| 84 | $22,354 | $18,019 | $40,374 | $7,646,363 |
$484,483
$271,679
$212,805
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $22,302 | $18,072 | $40,374 | $7,628,292 |
| 86 | $22,249 | $18,124 | $40,374 | $7,610,167 |
| 87 | $22,196 | $18,177 | $40,374 | $7,591,990 |
| 88 | $22,143 | $18,230 | $40,374 | $7,573,760 |
| 89 | $22,090 | $18,283 | $40,374 | $7,555,476 |
| 90 | $22,037 | $18,337 | $40,374 | $7,537,139 |
| 91 | $21,983 | $18,390 | $40,374 | $7,518,749 |
| 92 | $21,930 | $18,444 | $40,374 | $7,500,305 |
| 93 | $21,876 | $18,498 | $40,374 | $7,481,808 |
| 94 | $21,822 | $18,552 | $40,374 | $7,463,256 |
| 95 | $21,768 | $18,606 | $40,374 | $7,444,650 |
| 96 | $21,714 | $18,660 | $40,374 | $7,425,990 |
$484,483
$264,110
$220,373
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $21,659 | $18,714 | $40,374 | $7,407,276 |
| 98 | $21,605 | $18,769 | $40,374 | $7,388,506 |
| 99 | $21,550 | $18,824 | $40,374 | $7,369,683 |
| 100 | $21,495 | $18,879 | $40,374 | $7,350,804 |
| 101 | $21,440 | $18,934 | $40,374 | $7,331,870 |
| 102 | $21,385 | $18,989 | $40,374 | $7,312,881 |
| 103 | $21,329 | $19,044 | $40,374 | $7,293,837 |
| 104 | $21,274 | $19,100 | $40,374 | $7,274,737 |
| 105 | $21,218 | $19,156 | $40,374 | $7,255,581 |
| 106 | $21,162 | $19,211 | $40,374 | $7,236,370 |
| 107 | $21,106 | $19,268 | $40,374 | $7,217,102 |
| 108 | $21,050 | $19,324 | $40,374 | $7,197,779 |
$484,483
$256,272
$228,211
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $20,994 | $19,380 | $40,374 | $7,178,398 |
| 110 | $20,937 | $19,437 | $40,374 | $7,158,962 |
| 111 | $20,880 | $19,493 | $40,374 | $7,139,469 |
| 112 | $20,823 | $19,550 | $40,374 | $7,119,918 |
| 113 | $20,766 | $19,607 | $40,374 | $7,100,311 |
| 114 | $20,709 | $19,664 | $40,374 | $7,080,647 |
| 115 | $20,652 | $19,722 | $40,374 | $7,060,925 |
| 116 | $20,594 | $19,779 | $40,374 | $7,041,146 |
| 117 | $20,537 | $19,837 | $40,374 | $7,021,309 |
| 118 | $20,479 | $19,895 | $40,374 | $7,001,414 |
| 119 | $20,421 | $19,953 | $40,374 | $6,981,461 |
| 120 | $20,363 | $20,011 | $40,374 | $6,961,450 |
$484,483
$248,155
$236,328
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $20,304 | $20,069 | $40,374 | $6,941,381 |
| 122 | $20,246 | $20,128 | $40,374 | $6,921,253 |
| 123 | $20,187 | $20,187 | $40,374 | $6,901,066 |
| 124 | $20,128 | $20,245 | $40,374 | $6,880,821 |
| 125 | $20,069 | $20,305 | $40,374 | $6,860,516 |
| 126 | $20,010 | $20,364 | $40,374 | $6,840,153 |
| 127 | $19,950 | $20,423 | $40,374 | $6,819,729 |
| 128 | $19,891 | $20,483 | $40,374 | $6,799,247 |
| 129 | $19,831 | $20,542 | $40,374 | $6,778,704 |
| 130 | $19,771 | $20,602 | $40,374 | $6,758,102 |
| 131 | $19,711 | $20,662 | $40,374 | $6,737,439 |
| 132 | $19,651 | $20,723 | $40,374 | $6,716,717 |
$484,483
$239,750
$244,734
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $19,590 | $20,783 | $40,374 | $6,695,933 |
| 134 | $19,530 | $20,844 | $40,374 | $6,675,090 |
| 135 | $19,469 | $20,905 | $40,374 | $6,654,185 |
| 136 | $19,408 | $20,966 | $40,374 | $6,633,220 |
| 137 | $19,347 | $21,027 | $40,374 | $6,612,193 |
| 138 | $19,286 | $21,088 | $40,374 | $6,591,105 |
| 139 | $19,224 | $21,150 | $40,374 | $6,569,955 |
| 140 | $19,162 | $21,211 | $40,374 | $6,548,744 |
| 141 | $19,101 | $21,273 | $40,374 | $6,527,471 |
| 142 | $19,038 | $21,335 | $40,374 | $6,506,136 |
| 143 | $18,976 | $21,397 | $40,374 | $6,484,738 |
| 144 | $18,914 | $21,460 | $40,374 | $6,463,279 |
$484,483
$231,045
$253,438
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $18,851 | $21,522 | $40,374 | $6,441,756 |
| 146 | $18,788 | $21,585 | $40,374 | $6,420,171 |
| 147 | $18,725 | $21,648 | $40,374 | $6,398,523 |
| 148 | $18,662 | $21,711 | $40,374 | $6,376,812 |
| 149 | $18,599 | $21,775 | $40,374 | $6,355,037 |
| 150 | $18,536 | $21,838 | $40,374 | $6,333,199 |
| 151 | $18,472 | $21,902 | $40,374 | $6,311,297 |
| 152 | $18,408 | $21,966 | $40,374 | $6,289,332 |
| 153 | $18,344 | $22,030 | $40,374 | $6,267,302 |
| 154 | $18,280 | $22,094 | $40,374 | $6,245,208 |
| 155 | $18,215 | $22,158 | $40,374 | $6,223,049 |
| 156 | $18,151 | $22,223 | $40,374 | $6,200,826 |
$484,483
$222,031
$262,452
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $18,086 | $22,288 | $40,374 | $6,178,539 |
| 158 | $18,021 | $22,353 | $40,374 | $6,156,186 |
| 159 | $17,956 | $22,418 | $40,374 | $6,133,768 |
| 160 | $17,890 | $22,483 | $40,374 | $6,111,284 |
| 161 | $17,825 | $22,549 | $40,374 | $6,088,735 |
| 162 | $17,759 | $22,615 | $40,374 | $6,066,120 |
| 163 | $17,693 | $22,681 | $40,374 | $6,043,440 |
| 164 | $17,627 | $22,747 | $40,374 | $6,020,693 |
| 165 | $17,560 | $22,813 | $40,374 | $5,997,879 |
| 166 | $17,494 | $22,880 | $40,374 | $5,975,000 |
| 167 | $17,427 | $22,947 | $40,374 | $5,952,053 |
| 168 | $17,360 | $23,013 | $40,374 | $5,929,040 |
$484,483
$212,697
$271,787
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $17,293 | $23,081 | $40,374 | $5,905,959 |
| 170 | $17,226 | $23,148 | $40,374 | $5,882,811 |
| 171 | $17,158 | $23,215 | $40,374 | $5,859,596 |
| 172 | $17,090 | $23,283 | $40,374 | $5,836,313 |
| 173 | $17,023 | $23,351 | $40,374 | $5,812,962 |
| 174 | $16,954 | $23,419 | $40,374 | $5,789,542 |
| 175 | $16,886 | $23,487 | $40,374 | $5,766,055 |
| 176 | $16,818 | $23,556 | $40,374 | $5,742,499 |
| 177 | $16,749 | $23,625 | $40,374 | $5,718,874 |
| 178 | $16,680 | $23,694 | $40,374 | $5,695,181 |
| 179 | $16,611 | $23,763 | $40,374 | $5,671,418 |
| 180 | $16,542 | $23,832 | $40,374 | $5,647,586 |
$484,483
$203,030
$281,453
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $16,472 | $23,901 | $40,374 | $5,623,685 |
| 182 | $16,402 | $23,971 | $40,374 | $5,599,714 |
| 183 | $16,332 | $24,041 | $40,374 | $5,575,672 |
| 184 | $16,262 | $24,111 | $40,374 | $5,551,561 |
| 185 | $16,192 | $24,182 | $40,374 | $5,527,380 |
| 186 | $16,122 | $24,252 | $40,374 | $5,503,128 |
| 187 | $16,051 | $24,323 | $40,374 | $5,478,805 |
| 188 | $15,980 | $24,394 | $40,374 | $5,454,411 |
| 189 | $15,909 | $24,465 | $40,374 | $5,429,946 |
| 190 | $15,837 | $24,536 | $40,374 | $5,405,410 |
| 191 | $15,766 | $24,608 | $40,374 | $5,380,802 |
| 192 | $15,694 | $24,680 | $40,374 | $5,356,122 |
$484,483
$193,019
$291,464
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $15,622 | $24,752 | $40,374 | $5,331,371 |
| 194 | $15,550 | $24,824 | $40,374 | $5,306,547 |
| 195 | $15,477 | $24,896 | $40,374 | $5,281,651 |
| 196 | $15,405 | $24,969 | $40,374 | $5,256,682 |
| 197 | $15,332 | $25,042 | $40,374 | $5,231,640 |
| 198 | $15,259 | $25,115 | $40,374 | $5,206,526 |
| 199 | $15,186 | $25,188 | $40,374 | $5,181,338 |
| 200 | $15,112 | $25,261 | $40,374 | $5,156,076 |
| 201 | $15,039 | $25,335 | $40,374 | $5,130,741 |
| 202 | $14,965 | $25,409 | $40,374 | $5,105,332 |
| 203 | $14,891 | $25,483 | $40,374 | $5,079,849 |
| 204 | $14,816 | $25,557 | $40,374 | $5,054,292 |
$484,483
$182,653
$301,830
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $14,742 | $25,632 | $40,374 | $5,028,660 |
| 206 | $14,667 | $25,707 | $40,374 | $5,002,953 |
| 207 | $14,592 | $25,782 | $40,374 | $4,977,172 |
| 208 | $14,517 | $25,857 | $40,374 | $4,951,315 |
| 209 | $14,441 | $25,932 | $40,374 | $4,925,383 |
| 210 | $14,366 | $26,008 | $40,374 | $4,899,375 |
| 211 | $14,290 | $26,084 | $40,374 | $4,873,291 |
| 212 | $14,214 | $26,160 | $40,374 | $4,847,131 |
| 213 | $14,137 | $26,236 | $40,374 | $4,820,895 |
| 214 | $14,061 | $26,313 | $40,374 | $4,794,582 |
| 215 | $13,984 | $26,389 | $40,374 | $4,768,193 |
| 216 | $13,907 | $26,466 | $40,374 | $4,741,727 |
$484,483
$171,918
$312,566
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $13,830 | $26,544 | $40,374 | $4,715,183 |
| 218 | $13,753 | $26,621 | $40,374 | $4,688,562 |
| 219 | $13,675 | $26,699 | $40,374 | $4,661,863 |
| 220 | $13,597 | $26,777 | $40,374 | $4,635,087 |
| 221 | $13,519 | $26,855 | $40,374 | $4,608,232 |
| 222 | $13,441 | $26,933 | $40,374 | $4,581,299 |
| 223 | $13,362 | $27,011 | $40,374 | $4,554,288 |
| 224 | $13,283 | $27,090 | $40,374 | $4,527,198 |
| 225 | $13,204 | $27,169 | $40,374 | $4,500,028 |
| 226 | $13,125 | $27,249 | $40,374 | $4,472,780 |
| 227 | $13,046 | $27,328 | $40,374 | $4,445,452 |
| 228 | $12,966 | $27,408 | $40,374 | $4,418,044 |
$484,483
$160,801
$323,683
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $12,886 | $27,488 | $40,374 | $4,390,556 |
| 230 | $12,806 | $27,568 | $40,374 | $4,362,989 |
| 231 | $12,725 | $27,648 | $40,374 | $4,335,340 |
| 232 | $12,645 | $27,729 | $40,374 | $4,307,611 |
| 233 | $12,564 | $27,810 | $40,374 | $4,279,802 |
| 234 | $12,483 | $27,891 | $40,374 | $4,251,911 |
| 235 | $12,401 | $27,972 | $40,374 | $4,223,939 |
| 236 | $12,320 | $28,054 | $40,374 | $4,195,885 |
| 237 | $12,238 | $28,136 | $40,374 | $4,167,749 |
| 238 | $12,156 | $28,218 | $40,374 | $4,139,532 |
| 239 | $12,074 | $28,300 | $40,374 | $4,111,232 |
| 240 | $11,991 | $28,383 | $40,374 | $4,082,849 |
$484,483
$149,288
$335,195
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $11,908 | $28,465 | $40,374 | $4,054,384 |
| 242 | $11,825 | $28,548 | $40,374 | $4,025,836 |
| 243 | $11,742 | $28,632 | $40,374 | $3,997,204 |
| 244 | $11,659 | $28,715 | $40,374 | $3,968,489 |
| 245 | $11,575 | $28,799 | $40,374 | $3,939,690 |
| 246 | $11,491 | $28,883 | $40,374 | $3,910,807 |
| 247 | $11,407 | $28,967 | $40,374 | $3,881,840 |
| 248 | $11,322 | $29,052 | $40,374 | $3,852,788 |
| 249 | $11,237 | $29,136 | $40,374 | $3,823,652 |
| 250 | $11,152 | $29,221 | $40,374 | $3,794,431 |
| 251 | $11,067 | $29,307 | $40,374 | $3,765,124 |
| 252 | $10,982 | $29,392 | $40,374 | $3,735,732 |
$484,483
$137,367
$347,117
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $10,896 | $29,478 | $40,374 | $3,706,255 |
| 254 | $10,810 | $29,564 | $40,374 | $3,676,691 |
| 255 | $10,724 | $29,650 | $40,374 | $3,647,041 |
| 256 | $10,637 | $29,736 | $40,374 | $3,617,305 |
| 257 | $10,550 | $29,823 | $40,374 | $3,587,481 |
| 258 | $10,463 | $29,910 | $40,374 | $3,557,571 |
| 259 | $10,376 | $29,997 | $40,374 | $3,527,574 |
| 260 | $10,289 | $30,085 | $40,374 | $3,497,489 |
| 261 | $10,201 | $30,173 | $40,374 | $3,467,317 |
| 262 | $10,113 | $30,261 | $40,374 | $3,437,056 |
| 263 | $10,025 | $30,349 | $40,374 | $3,406,707 |
| 264 | $9,936 | $30,437 | $40,374 | $3,376,270 |
$484,483
$125,021
$359,463
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,847 | $30,526 | $40,374 | $3,345,744 |
| 266 | $9,758 | $30,615 | $40,374 | $3,315,128 |
| 267 | $9,669 | $30,704 | $40,374 | $3,284,424 |
| 268 | $9,580 | $30,794 | $40,374 | $3,253,630 |
| 269 | $9,490 | $30,884 | $40,374 | $3,222,746 |
| 270 | $9,400 | $30,974 | $40,374 | $3,191,772 |
| 271 | $9,309 | $31,064 | $40,374 | $3,160,708 |
| 272 | $9,219 | $31,155 | $40,374 | $3,129,553 |
| 273 | $9,128 | $31,246 | $40,374 | $3,098,307 |
| 274 | $9,037 | $31,337 | $40,374 | $3,066,970 |
| 275 | $8,945 | $31,428 | $40,374 | $3,035,542 |
| 276 | $8,854 | $31,520 | $40,374 | $3,004,022 |
$484,483
$112,236
$372,248
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,762 | $31,612 | $40,374 | $2,972,410 |
| 278 | $8,670 | $31,704 | $40,374 | $2,940,706 |
| 279 | $8,577 | $31,797 | $40,374 | $2,908,910 |
| 280 | $8,484 | $31,889 | $40,374 | $2,877,020 |
| 281 | $8,391 | $31,982 | $40,374 | $2,845,038 |
| 282 | $8,298 | $32,076 | $40,374 | $2,812,962 |
| 283 | $8,204 | $32,169 | $40,374 | $2,780,793 |
| 284 | $8,111 | $32,263 | $40,374 | $2,748,530 |
| 285 | $8,017 | $32,357 | $40,374 | $2,716,173 |
| 286 | $7,922 | $32,451 | $40,374 | $2,683,722 |
| 287 | $7,828 | $32,546 | $40,374 | $2,651,176 |
| 288 | $7,733 | $32,641 | $40,374 | $2,618,535 |
$484,483
$98,996
$385,487
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,637 | $32,736 | $40,374 | $2,585,798 |
| 290 | $7,542 | $32,832 | $40,374 | $2,552,967 |
| 291 | $7,446 | $32,927 | $40,374 | $2,520,039 |
| 292 | $7,350 | $33,023 | $40,374 | $2,487,016 |
| 293 | $7,254 | $33,120 | $40,374 | $2,453,896 |
| 294 | $7,157 | $33,216 | $40,374 | $2,420,680 |
| 295 | $7,060 | $33,313 | $40,374 | $2,387,366 |
| 296 | $6,963 | $33,410 | $40,374 | $2,353,956 |
| 297 | $6,866 | $33,508 | $40,374 | $2,320,448 |
| 298 | $6,768 | $33,606 | $40,374 | $2,286,842 |
| 299 | $6,670 | $33,704 | $40,374 | $2,253,139 |
| 300 | $6,572 | $33,802 | $40,374 | $2,219,337 |
$484,483
$85,285
$399,198
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,473 | $33,901 | $40,374 | $2,185,436 |
| 302 | $6,374 | $33,999 | $40,374 | $2,151,437 |
| 303 | $6,275 | $34,099 | $40,374 | $2,117,338 |
| 304 | $6,176 | $34,198 | $40,374 | $2,083,140 |
| 305 | $6,076 | $34,298 | $40,374 | $2,048,842 |
| 306 | $5,976 | $34,398 | $40,374 | $2,014,445 |
| 307 | $5,875 | $34,498 | $40,374 | $1,979,946 |
| 308 | $5,775 | $34,599 | $40,374 | $1,945,348 |
| 309 | $5,674 | $34,700 | $40,374 | $1,910,648 |
| 310 | $5,573 | $34,801 | $40,374 | $1,875,847 |
| 311 | $5,471 | $34,902 | $40,374 | $1,840,945 |
| 312 | $5,369 | $35,004 | $40,374 | $1,805,941 |
$484,483
$71,087
$413,396
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,267 | $35,106 | $40,374 | $1,770,834 |
| 314 | $5,165 | $35,209 | $40,374 | $1,735,626 |
| 315 | $5,062 | $35,311 | $40,374 | $1,700,314 |
| 316 | $4,959 | $35,414 | $40,374 | $1,664,900 |
| 317 | $4,856 | $35,518 | $40,374 | $1,629,382 |
| 318 | $4,752 | $35,621 | $40,374 | $1,593,761 |
| 319 | $4,648 | $35,725 | $40,374 | $1,558,036 |
| 320 | $4,544 | $35,829 | $40,374 | $1,522,206 |
| 321 | $4,440 | $35,934 | $40,374 | $1,486,273 |
| 322 | $4,335 | $36,039 | $40,374 | $1,450,234 |
| 323 | $4,230 | $36,144 | $40,374 | $1,414,090 |
| 324 | $4,124 | $36,249 | $40,374 | $1,377,841 |
$484,483
$56,384
$428,099
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,019 | $36,355 | $40,374 | $1,341,486 |
| 326 | $3,913 | $36,461 | $40,374 | $1,305,025 |
| 327 | $3,806 | $36,567 | $40,374 | $1,268,458 |
| 328 | $3,700 | $36,674 | $40,374 | $1,231,784 |
| 329 | $3,593 | $36,781 | $40,374 | $1,195,003 |
| 330 | $3,485 | $36,888 | $40,374 | $1,158,115 |
| 331 | $3,378 | $36,996 | $40,374 | $1,121,119 |
| 332 | $3,270 | $37,104 | $40,374 | $1,084,015 |
| 333 | $3,162 | $37,212 | $40,374 | $1,046,804 |
| 334 | $3,053 | $37,320 | $40,374 | $1,009,483 |
| 335 | $2,944 | $37,429 | $40,374 | $972,054 |
| 336 | $2,835 | $37,538 | $40,374 | $934,515 |
$484,483
$41,158
$443,326
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,726 | $37,648 | $40,374 | $896,867 |
| 338 | $2,616 | $37,758 | $40,374 | $859,110 |
| 339 | $2,506 | $37,868 | $40,374 | $821,242 |
| 340 | $2,395 | $37,978 | $40,374 | $783,263 |
| 341 | $2,285 | $38,089 | $40,374 | $745,174 |
| 342 | $2,173 | $38,200 | $40,374 | $706,974 |
| 343 | $2,062 | $38,312 | $40,374 | $668,663 |
| 344 | $1,950 | $38,423 | $40,374 | $630,239 |
| 345 | $1,838 | $38,535 | $40,374 | $591,704 |
| 346 | $1,726 | $38,648 | $40,374 | $553,056 |
| 347 | $1,613 | $38,761 | $40,374 | $514,296 |
| 348 | $1,500 | $38,874 | $40,374 | $475,422 |
$484,483
$25,390
$459,093
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,387 | $38,987 | $40,374 | $436,435 |
| 350 | $1,273 | $39,101 | $40,374 | $397,334 |
| 351 | $1,159 | $39,215 | $40,374 | $358,120 |
| 352 | $1,045 | $39,329 | $40,374 | $318,791 |
| 353 | $930 | $39,444 | $40,374 | $279,347 |
| 354 | $815 | $39,559 | $40,374 | $239,788 |
| 355 | $699 | $39,674 | $40,374 | $200,114 |
| 356 | $584 | $39,790 | $40,374 | $160,324 |
| 357 | $468 | $39,906 | $40,374 | $120,418 |
| 358 | $351 | $40,022 | $40,374 | $80,395 |
| 359 | $234 | $40,139 | $40,374 | $40,256 |
| 360 | $117 | $40,256 | $40,374 | $0 |
$484,483
$9,061
$475,422
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。
