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
$800 萬
$800 萬
$848 萬
$870 萬
684 呎
@11,404
901 呎
@8,657
$780 萬
$900 萬
604 呎
@14,901
792 呎
@11,364
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $54,583 | $41,942 | $34,371 | $29,334 |
| 1.500 | $56,612 | $44,008 | $36,474 | $31,475 |
| 2.000 | $58,688 | $46,137 | $38,656 | $33,709 |
| 2.500 | $60,811 | $48,327 | $40,914 | $36,035 |
| 3.000 | $62,981 | $50,579 | $43,248 | $38,450 |
| 3.500 | $65,197 | $52,892 | $45,657 | $40,953 |
| 4.000 | $67,460 | $55,265 | $48,139 | $43,540 |
| 4.500 | $69,767 | $57,698 | $50,692 | $46,210 |
| 5.000 | $72,120 | $60,188 | $53,315 | $48,958 |
| 5.500 | $74,518 | $62,735 | $56,005 | $51,782 |
| 6.000 | $76,960 | $65,339 | $58,760 | $54,679 |
每月供款$40,953
30年
$9,120,000
$5,623,036
$14,743,036
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $26,600 | $14,353 | $40,953 | $9,105,647 |
| 2 | $26,558 | $14,395 | $40,953 | $9,091,252 |
| 3 | $26,516 | $14,437 | $40,953 | $9,076,816 |
| 4 | $26,474 | $14,479 | $40,953 | $9,062,337 |
| 5 | $26,432 | $14,521 | $40,953 | $9,047,816 |
| 6 | $26,389 | $14,563 | $40,953 | $9,033,252 |
| 7 | $26,347 | $14,606 | $40,953 | $9,018,646 |
| 8 | $26,304 | $14,648 | $40,953 | $9,003,998 |
| 9 | $26,262 | $14,691 | $40,953 | $8,989,307 |
| 10 | $26,219 | $14,734 | $40,953 | $8,974,573 |
| 11 | $26,176 | $14,777 | $40,953 | $8,959,796 |
| 12 | $26,133 | $14,820 | $40,953 | $8,944,976 |
$491,435
$316,410
$175,024
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $26,090 | $14,863 | $40,953 | $8,930,112 |
| 14 | $26,046 | $14,907 | $40,953 | $8,915,205 |
| 15 | $26,003 | $14,950 | $40,953 | $8,900,255 |
| 16 | $25,959 | $14,994 | $40,953 | $8,885,261 |
| 17 | $25,915 | $15,038 | $40,953 | $8,870,224 |
| 18 | $25,871 | $15,081 | $40,953 | $8,855,143 |
| 19 | $25,827 | $15,125 | $40,953 | $8,840,017 |
| 20 | $25,783 | $15,169 | $40,953 | $8,824,848 |
| 21 | $25,739 | $15,214 | $40,953 | $8,809,634 |
| 22 | $25,695 | $15,258 | $40,953 | $8,794,376 |
| 23 | $25,650 | $15,303 | $40,953 | $8,779,073 |
| 24 | $25,606 | $15,347 | $40,953 | $8,763,726 |
$491,435
$310,185
$181,250
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $25,561 | $15,392 | $40,953 | $8,748,334 |
| 26 | $25,516 | $15,437 | $40,953 | $8,732,897 |
| 27 | $25,471 | $15,482 | $40,953 | $8,717,415 |
| 28 | $25,426 | $15,527 | $40,953 | $8,701,888 |
| 29 | $25,381 | $15,572 | $40,953 | $8,686,316 |
| 30 | $25,335 | $15,618 | $40,953 | $8,670,698 |
| 31 | $25,290 | $15,663 | $40,953 | $8,655,035 |
| 32 | $25,244 | $15,709 | $40,953 | $8,639,326 |
| 33 | $25,198 | $15,755 | $40,953 | $8,623,571 |
| 34 | $25,152 | $15,801 | $40,953 | $8,607,770 |
| 35 | $25,106 | $15,847 | $40,953 | $8,591,923 |
| 36 | $25,060 | $15,893 | $40,953 | $8,576,030 |
$491,435
$303,738
$187,696
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $25,013 | $15,939 | $40,953 | $8,560,090 |
| 38 | $24,967 | $15,986 | $40,953 | $8,544,105 |
| 39 | $24,920 | $16,033 | $40,953 | $8,528,072 |
| 40 | $24,874 | $16,079 | $40,953 | $8,511,993 |
| 41 | $24,827 | $16,126 | $40,953 | $8,495,866 |
| 42 | $24,780 | $16,173 | $40,953 | $8,479,693 |
| 43 | $24,732 | $16,220 | $40,953 | $8,463,473 |
| 44 | $24,685 | $16,268 | $40,953 | $8,447,205 |
| 45 | $24,638 | $16,315 | $40,953 | $8,430,890 |
| 46 | $24,590 | $16,363 | $40,953 | $8,414,527 |
| 47 | $24,542 | $16,411 | $40,953 | $8,398,116 |
| 48 | $24,495 | $16,458 | $40,953 | $8,381,658 |
$491,435
$297,063
$194,372
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $24,447 | $16,506 | $40,953 | $8,365,152 |
| 50 | $24,398 | $16,555 | $40,953 | $8,348,597 |
| 51 | $24,350 | $16,603 | $40,953 | $8,331,994 |
| 52 | $24,302 | $16,651 | $40,953 | $8,315,343 |
| 53 | $24,253 | $16,700 | $40,953 | $8,298,643 |
| 54 | $24,204 | $16,748 | $40,953 | $8,281,895 |
| 55 | $24,156 | $16,797 | $40,953 | $8,265,098 |
| 56 | $24,107 | $16,846 | $40,953 | $8,248,251 |
| 57 | $24,057 | $16,895 | $40,953 | $8,231,356 |
| 58 | $24,008 | $16,945 | $40,953 | $8,214,411 |
| 59 | $23,959 | $16,994 | $40,953 | $8,197,417 |
| 60 | $23,909 | $17,044 | $40,953 | $8,180,373 |
$491,435
$290,149
$201,285
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $23,859 | $17,093 | $40,953 | $8,163,280 |
| 62 | $23,810 | $17,143 | $40,953 | $8,146,136 |
| 63 | $23,760 | $17,193 | $40,953 | $8,128,943 |
| 64 | $23,709 | $17,243 | $40,953 | $8,111,699 |
| 65 | $23,659 | $17,294 | $40,953 | $8,094,406 |
| 66 | $23,609 | $17,344 | $40,953 | $8,077,062 |
| 67 | $23,558 | $17,395 | $40,953 | $8,059,667 |
| 68 | $23,507 | $17,446 | $40,953 | $8,042,221 |
| 69 | $23,456 | $17,496 | $40,953 | $8,024,725 |
| 70 | $23,405 | $17,547 | $40,953 | $8,007,177 |
| 71 | $23,354 | $17,599 | $40,953 | $7,989,579 |
| 72 | $23,303 | $17,650 | $40,953 | $7,971,929 |
$491,435
$282,990
$208,444
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $23,251 | $17,701 | $40,953 | $7,954,227 |
| 74 | $23,200 | $17,753 | $40,953 | $7,936,474 |
| 75 | $23,148 | $17,805 | $40,953 | $7,918,670 |
| 76 | $23,096 | $17,857 | $40,953 | $7,900,813 |
| 77 | $23,044 | $17,909 | $40,953 | $7,882,904 |
| 78 | $22,992 | $17,961 | $40,953 | $7,864,943 |
| 79 | $22,939 | $18,013 | $40,953 | $7,846,929 |
| 80 | $22,887 | $18,066 | $40,953 | $7,828,863 |
| 81 | $22,834 | $18,119 | $40,953 | $7,810,745 |
| 82 | $22,781 | $18,172 | $40,953 | $7,792,573 |
| 83 | $22,728 | $18,225 | $40,953 | $7,774,349 |
| 84 | $22,675 | $18,278 | $40,953 | $7,756,071 |
$491,435
$275,577
$215,858
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $22,622 | $18,331 | $40,953 | $7,737,740 |
| 86 | $22,568 | $18,384 | $40,953 | $7,719,356 |
| 87 | $22,515 | $18,438 | $40,953 | $7,700,917 |
| 88 | $22,461 | $18,492 | $40,953 | $7,682,426 |
| 89 | $22,407 | $18,546 | $40,953 | $7,663,880 |
| 90 | $22,353 | $18,600 | $40,953 | $7,645,280 |
| 91 | $22,299 | $18,654 | $40,953 | $7,626,626 |
| 92 | $22,244 | $18,709 | $40,953 | $7,607,917 |
| 93 | $22,190 | $18,763 | $40,953 | $7,589,154 |
| 94 | $22,135 | $18,818 | $40,953 | $7,570,336 |
| 95 | $22,080 | $18,873 | $40,953 | $7,551,464 |
| 96 | $22,025 | $18,928 | $40,953 | $7,532,536 |
$491,435
$267,899
$223,535
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $21,970 | $18,983 | $40,953 | $7,513,553 |
| 98 | $21,915 | $19,038 | $40,953 | $7,494,514 |
| 99 | $21,859 | $19,094 | $40,953 | $7,475,421 |
| 100 | $21,803 | $19,150 | $40,953 | $7,456,271 |
| 101 | $21,747 | $19,205 | $40,953 | $7,437,066 |
| 102 | $21,691 | $19,261 | $40,953 | $7,417,804 |
| 103 | $21,635 | $19,318 | $40,953 | $7,398,487 |
| 104 | $21,579 | $19,374 | $40,953 | $7,379,113 |
| 105 | $21,522 | $19,430 | $40,953 | $7,359,682 |
| 106 | $21,466 | $19,487 | $40,953 | $7,340,195 |
| 107 | $21,409 | $19,544 | $40,953 | $7,320,651 |
| 108 | $21,352 | $19,601 | $40,953 | $7,301,050 |
$491,435
$259,949
$231,486
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $21,295 | $19,658 | $40,953 | $7,281,392 |
| 110 | $21,237 | $19,715 | $40,953 | $7,261,676 |
| 111 | $21,180 | $19,773 | $40,953 | $7,241,903 |
| 112 | $21,122 | $19,831 | $40,953 | $7,222,073 |
| 113 | $21,064 | $19,888 | $40,953 | $7,202,184 |
| 114 | $21,006 | $19,947 | $40,953 | $7,182,238 |
| 115 | $20,948 | $20,005 | $40,953 | $7,162,233 |
| 116 | $20,890 | $20,063 | $40,953 | $7,142,170 |
| 117 | $20,831 | $20,122 | $40,953 | $7,122,048 |
| 118 | $20,773 | $20,180 | $40,953 | $7,101,868 |
| 119 | $20,714 | $20,239 | $40,953 | $7,081,629 |
| 120 | $20,655 | $20,298 | $40,953 | $7,061,331 |
$491,435
$251,716
$239,719
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $20,596 | $20,357 | $40,953 | $7,040,974 |
| 122 | $20,536 | $20,417 | $40,953 | $7,020,557 |
| 123 | $20,477 | $20,476 | $40,953 | $7,000,081 |
| 124 | $20,417 | $20,536 | $40,953 | $6,979,545 |
| 125 | $20,357 | $20,596 | $40,953 | $6,958,949 |
| 126 | $20,297 | $20,656 | $40,953 | $6,938,293 |
| 127 | $20,237 | $20,716 | $40,953 | $6,917,577 |
| 128 | $20,176 | $20,777 | $40,953 | $6,896,800 |
| 129 | $20,116 | $20,837 | $40,953 | $6,875,963 |
| 130 | $20,055 | $20,898 | $40,953 | $6,855,065 |
| 131 | $19,994 | $20,959 | $40,953 | $6,834,106 |
| 132 | $19,933 | $21,020 | $40,953 | $6,813,086 |
$491,435
$243,189
$248,245
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $19,872 | $21,081 | $40,953 | $6,792,005 |
| 134 | $19,810 | $21,143 | $40,953 | $6,770,862 |
| 135 | $19,748 | $21,205 | $40,953 | $6,749,657 |
| 136 | $19,687 | $21,266 | $40,953 | $6,728,391 |
| 137 | $19,624 | $21,328 | $40,953 | $6,707,062 |
| 138 | $19,562 | $21,391 | $40,953 | $6,685,672 |
| 139 | $19,500 | $21,453 | $40,953 | $6,664,219 |
| 140 | $19,437 | $21,516 | $40,953 | $6,642,703 |
| 141 | $19,375 | $21,578 | $40,953 | $6,621,125 |
| 142 | $19,312 | $21,641 | $40,953 | $6,599,484 |
| 143 | $19,248 | $21,704 | $40,953 | $6,577,779 |
| 144 | $19,185 | $21,768 | $40,953 | $6,556,012 |
$491,435
$234,360
$257,074
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $19,122 | $21,831 | $40,953 | $6,534,180 |
| 146 | $19,058 | $21,895 | $40,953 | $6,512,286 |
| 147 | $18,994 | $21,959 | $40,953 | $6,490,327 |
| 148 | $18,930 | $22,023 | $40,953 | $6,468,304 |
| 149 | $18,866 | $22,087 | $40,953 | $6,446,217 |
| 150 | $18,801 | $22,151 | $40,953 | $6,424,066 |
| 151 | $18,737 | $22,216 | $40,953 | $6,401,850 |
| 152 | $18,672 | $22,281 | $40,953 | $6,379,569 |
| 153 | $18,607 | $22,346 | $40,953 | $6,357,223 |
| 154 | $18,542 | $22,411 | $40,953 | $6,334,812 |
| 155 | $18,477 | $22,476 | $40,953 | $6,312,336 |
| 156 | $18,411 | $22,542 | $40,953 | $6,289,794 |
$491,435
$225,217
$266,218
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $18,345 | $22,608 | $40,953 | $6,267,186 |
| 158 | $18,279 | $22,674 | $40,953 | $6,244,513 |
| 159 | $18,213 | $22,740 | $40,953 | $6,221,773 |
| 160 | $18,147 | $22,806 | $40,953 | $6,198,967 |
| 161 | $18,080 | $22,873 | $40,953 | $6,176,094 |
| 162 | $18,014 | $22,939 | $40,953 | $6,153,155 |
| 163 | $17,947 | $23,006 | $40,953 | $6,130,149 |
| 164 | $17,880 | $23,073 | $40,953 | $6,107,076 |
| 165 | $17,812 | $23,141 | $40,953 | $6,083,935 |
| 166 | $17,745 | $23,208 | $40,953 | $6,060,727 |
| 167 | $17,677 | $23,276 | $40,953 | $6,037,451 |
| 168 | $17,609 | $23,344 | $40,953 | $6,014,108 |
$491,435
$215,748
$275,686
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $17,541 | $23,412 | $40,953 | $5,990,696 |
| 170 | $17,473 | $23,480 | $40,953 | $5,967,216 |
| 171 | $17,404 | $23,548 | $40,953 | $5,943,667 |
| 172 | $17,336 | $23,617 | $40,953 | $5,920,050 |
| 173 | $17,267 | $23,686 | $40,953 | $5,896,364 |
| 174 | $17,198 | $23,755 | $40,953 | $5,872,609 |
| 175 | $17,128 | $23,824 | $40,953 | $5,848,785 |
| 176 | $17,059 | $23,894 | $40,953 | $5,824,891 |
| 177 | $16,989 | $23,964 | $40,953 | $5,800,927 |
| 178 | $16,919 | $24,034 | $40,953 | $5,776,893 |
| 179 | $16,849 | $24,104 | $40,953 | $5,752,790 |
| 180 | $16,779 | $24,174 | $40,953 | $5,728,616 |
$491,435
$205,943
$285,492
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $16,708 | $24,244 | $40,953 | $5,704,372 |
| 182 | $16,638 | $24,315 | $40,953 | $5,680,056 |
| 183 | $16,567 | $24,386 | $40,953 | $5,655,670 |
| 184 | $16,496 | $24,457 | $40,953 | $5,631,213 |
| 185 | $16,424 | $24,529 | $40,953 | $5,606,685 |
| 186 | $16,353 | $24,600 | $40,953 | $5,582,085 |
| 187 | $16,281 | $24,672 | $40,953 | $5,557,413 |
| 188 | $16,209 | $24,744 | $40,953 | $5,532,669 |
| 189 | $16,137 | $24,816 | $40,953 | $5,507,853 |
| 190 | $16,065 | $24,888 | $40,953 | $5,482,965 |
| 191 | $15,992 | $24,961 | $40,953 | $5,458,004 |
| 192 | $15,919 | $25,034 | $40,953 | $5,432,970 |
$491,435
$195,789
$295,646
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $15,846 | $25,107 | $40,953 | $5,407,864 |
| 194 | $15,773 | $25,180 | $40,953 | $5,382,684 |
| 195 | $15,699 | $25,253 | $40,953 | $5,357,430 |
| 196 | $15,626 | $25,327 | $40,953 | $5,332,103 |
| 197 | $15,552 | $25,401 | $40,953 | $5,306,702 |
| 198 | $15,478 | $25,475 | $40,953 | $5,281,227 |
| 199 | $15,404 | $25,549 | $40,953 | $5,255,678 |
| 200 | $15,329 | $25,624 | $40,953 | $5,230,054 |
| 201 | $15,254 | $25,699 | $40,953 | $5,204,356 |
| 202 | $15,179 | $25,774 | $40,953 | $5,178,582 |
| 203 | $15,104 | $25,849 | $40,953 | $5,152,733 |
| 204 | $15,029 | $25,924 | $40,953 | $5,126,809 |
$491,435
$185,274
$306,161
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $14,953 | $26,000 | $40,953 | $5,100,810 |
| 206 | $14,877 | $26,076 | $40,953 | $5,074,734 |
| 207 | $14,801 | $26,152 | $40,953 | $5,048,583 |
| 208 | $14,725 | $26,228 | $40,953 | $5,022,355 |
| 209 | $14,649 | $26,304 | $40,953 | $4,996,050 |
| 210 | $14,572 | $26,381 | $40,953 | $4,969,669 |
| 211 | $14,495 | $26,458 | $40,953 | $4,943,211 |
| 212 | $14,418 | $26,535 | $40,953 | $4,916,676 |
| 213 | $14,340 | $26,613 | $40,953 | $4,890,064 |
| 214 | $14,263 | $26,690 | $40,953 | $4,863,373 |
| 215 | $14,185 | $26,768 | $40,953 | $4,836,605 |
| 216 | $14,107 | $26,846 | $40,953 | $4,809,759 |
$491,435
$174,384
$317,050
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $14,028 | $26,924 | $40,953 | $4,782,835 |
| 218 | $13,950 | $27,003 | $40,953 | $4,755,832 |
| 219 | $13,871 | $27,082 | $40,953 | $4,728,750 |
| 220 | $13,792 | $27,161 | $40,953 | $4,701,590 |
| 221 | $13,713 | $27,240 | $40,953 | $4,674,350 |
| 222 | $13,634 | $27,319 | $40,953 | $4,647,030 |
| 223 | $13,554 | $27,399 | $40,953 | $4,619,631 |
| 224 | $13,474 | $27,479 | $40,953 | $4,592,152 |
| 225 | $13,394 | $27,559 | $40,953 | $4,564,593 |
| 226 | $13,313 | $27,639 | $40,953 | $4,536,954 |
| 227 | $13,233 | $27,720 | $40,953 | $4,509,234 |
| 228 | $13,152 | $27,801 | $40,953 | $4,481,433 |
$491,435
$163,108
$328,327
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $13,071 | $27,882 | $40,953 | $4,453,551 |
| 230 | $12,990 | $27,963 | $40,953 | $4,425,587 |
| 231 | $12,908 | $28,045 | $40,953 | $4,397,542 |
| 232 | $12,826 | $28,127 | $40,953 | $4,369,416 |
| 233 | $12,744 | $28,209 | $40,953 | $4,341,207 |
| 234 | $12,662 | $28,291 | $40,953 | $4,312,916 |
| 235 | $12,579 | $28,374 | $40,953 | $4,284,542 |
| 236 | $12,497 | $28,456 | $40,953 | $4,256,086 |
| 237 | $12,414 | $28,539 | $40,953 | $4,227,547 |
| 238 | $12,330 | $28,623 | $40,953 | $4,198,924 |
| 239 | $12,247 | $28,706 | $40,953 | $4,170,218 |
| 240 | $12,163 | $28,790 | $40,953 | $4,141,429 |
$491,435
$151,430
$340,004
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $12,079 | $28,874 | $40,953 | $4,112,555 |
| 242 | $11,995 | $28,958 | $40,953 | $4,083,597 |
| 243 | $11,910 | $29,042 | $40,953 | $4,054,555 |
| 244 | $11,826 | $29,127 | $40,953 | $4,025,427 |
| 245 | $11,741 | $29,212 | $40,953 | $3,996,215 |
| 246 | $11,656 | $29,297 | $40,953 | $3,966,918 |
| 247 | $11,570 | $29,383 | $40,953 | $3,937,535 |
| 248 | $11,484 | $29,468 | $40,953 | $3,908,067 |
| 249 | $11,399 | $29,554 | $40,953 | $3,878,513 |
| 250 | $11,312 | $29,641 | $40,953 | $3,848,872 |
| 251 | $11,226 | $29,727 | $40,953 | $3,819,145 |
| 252 | $11,139 | $29,814 | $40,953 | $3,789,331 |
$491,435
$139,337
$352,097
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $11,052 | $29,901 | $40,953 | $3,759,431 |
| 254 | $10,965 | $29,988 | $40,953 | $3,729,443 |
| 255 | $10,878 | $30,075 | $40,953 | $3,699,368 |
| 256 | $10,790 | $30,163 | $40,953 | $3,669,205 |
| 257 | $10,702 | $30,251 | $40,953 | $3,638,954 |
| 258 | $10,614 | $30,339 | $40,953 | $3,608,614 |
| 259 | $10,525 | $30,428 | $40,953 | $3,578,187 |
| 260 | $10,436 | $30,516 | $40,953 | $3,547,670 |
| 261 | $10,347 | $30,606 | $40,953 | $3,517,065 |
| 262 | $10,258 | $30,695 | $40,953 | $3,486,370 |
| 263 | $10,169 | $30,784 | $40,953 | $3,455,585 |
| 264 | $10,079 | $30,874 | $40,953 | $3,424,711 |
$491,435
$126,814
$364,620
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,989 | $30,964 | $40,953 | $3,393,747 |
| 266 | $9,898 | $31,054 | $40,953 | $3,362,693 |
| 267 | $9,808 | $31,145 | $40,953 | $3,331,548 |
| 268 | $9,717 | $31,236 | $40,953 | $3,300,312 |
| 269 | $9,626 | $31,327 | $40,953 | $3,268,985 |
| 270 | $9,535 | $31,418 | $40,953 | $3,237,567 |
| 271 | $9,443 | $31,510 | $40,953 | $3,206,057 |
| 272 | $9,351 | $31,602 | $40,953 | $3,174,455 |
| 273 | $9,259 | $31,694 | $40,953 | $3,142,761 |
| 274 | $9,166 | $31,786 | $40,953 | $3,110,974 |
| 275 | $9,074 | $31,879 | $40,953 | $3,079,095 |
| 276 | $8,981 | $31,972 | $40,953 | $3,047,123 |
$491,435
$113,846
$377,589
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,887 | $32,065 | $40,953 | $3,015,057 |
| 278 | $8,794 | $32,159 | $40,953 | $2,982,898 |
| 279 | $8,700 | $32,253 | $40,953 | $2,950,646 |
| 280 | $8,606 | $32,347 | $40,953 | $2,918,299 |
| 281 | $8,512 | $32,441 | $40,953 | $2,885,858 |
| 282 | $8,417 | $32,536 | $40,953 | $2,853,322 |
| 283 | $8,322 | $32,631 | $40,953 | $2,820,691 |
| 284 | $8,227 | $32,726 | $40,953 | $2,787,965 |
| 285 | $8,132 | $32,821 | $40,953 | $2,755,144 |
| 286 | $8,036 | $32,917 | $40,953 | $2,722,227 |
| 287 | $7,940 | $33,013 | $40,953 | $2,689,214 |
| 288 | $7,844 | $33,109 | $40,953 | $2,656,105 |
$491,435
$100,416
$391,018
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,747 | $33,206 | $40,953 | $2,622,899 |
| 290 | $7,650 | $33,303 | $40,953 | $2,589,596 |
| 291 | $7,553 | $33,400 | $40,953 | $2,556,196 |
| 292 | $7,456 | $33,497 | $40,953 | $2,522,699 |
| 293 | $7,358 | $33,595 | $40,953 | $2,489,104 |
| 294 | $7,260 | $33,693 | $40,953 | $2,455,411 |
| 295 | $7,162 | $33,791 | $40,953 | $2,421,620 |
| 296 | $7,063 | $33,890 | $40,953 | $2,387,730 |
| 297 | $6,964 | $33,989 | $40,953 | $2,353,741 |
| 298 | $6,865 | $34,088 | $40,953 | $2,319,653 |
| 299 | $6,766 | $34,187 | $40,953 | $2,285,466 |
| 300 | $6,666 | $34,287 | $40,953 | $2,251,179 |
$491,435
$86,509
$404,926
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,566 | $34,387 | $40,953 | $2,216,792 |
| 302 | $6,466 | $34,487 | $40,953 | $2,182,305 |
| 303 | $6,365 | $34,588 | $40,953 | $2,147,717 |
| 304 | $6,264 | $34,689 | $40,953 | $2,113,028 |
| 305 | $6,163 | $34,790 | $40,953 | $2,078,239 |
| 306 | $6,062 | $34,891 | $40,953 | $2,043,347 |
| 307 | $5,960 | $34,993 | $40,953 | $2,008,354 |
| 308 | $5,858 | $35,095 | $40,953 | $1,973,259 |
| 309 | $5,755 | $35,198 | $40,953 | $1,938,061 |
| 310 | $5,653 | $35,300 | $40,953 | $1,902,761 |
| 311 | $5,550 | $35,403 | $40,953 | $1,867,358 |
| 312 | $5,446 | $35,506 | $40,953 | $1,831,852 |
$491,435
$72,107
$419,328
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,343 | $35,610 | $40,953 | $1,796,242 |
| 314 | $5,239 | $35,714 | $40,953 | $1,760,528 |
| 315 | $5,135 | $35,818 | $40,953 | $1,724,710 |
| 316 | $5,030 | $35,922 | $40,953 | $1,688,787 |
| 317 | $4,926 | $36,027 | $40,953 | $1,652,760 |
| 318 | $4,821 | $36,132 | $40,953 | $1,616,628 |
| 319 | $4,715 | $36,238 | $40,953 | $1,580,390 |
| 320 | $4,609 | $36,343 | $40,953 | $1,544,047 |
| 321 | $4,503 | $36,449 | $40,953 | $1,507,597 |
| 322 | $4,397 | $36,556 | $40,953 | $1,471,041 |
| 323 | $4,291 | $36,662 | $40,953 | $1,434,379 |
| 324 | $4,184 | $36,769 | $40,953 | $1,397,610 |
$491,435
$57,193
$434,242
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,076 | $36,877 | $40,953 | $1,360,733 |
| 326 | $3,969 | $36,984 | $40,953 | $1,323,749 |
| 327 | $3,861 | $37,092 | $40,953 | $1,286,657 |
| 328 | $3,753 | $37,200 | $40,953 | $1,249,457 |
| 329 | $3,644 | $37,309 | $40,953 | $1,212,149 |
| 330 | $3,535 | $37,417 | $40,953 | $1,174,731 |
| 331 | $3,426 | $37,527 | $40,953 | $1,137,205 |
| 332 | $3,317 | $37,636 | $40,953 | $1,099,569 |
| 333 | $3,207 | $37,746 | $40,953 | $1,061,823 |
| 334 | $3,097 | $37,856 | $40,953 | $1,023,967 |
| 335 | $2,987 | $37,966 | $40,953 | $986,001 |
| 336 | $2,876 | $38,077 | $40,953 | $947,923 |
$491,435
$41,748
$449,686
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,765 | $38,188 | $40,953 | $909,735 |
| 338 | $2,653 | $38,299 | $40,953 | $871,436 |
| 339 | $2,542 | $38,411 | $40,953 | $833,025 |
| 340 | $2,430 | $38,523 | $40,953 | $794,502 |
| 341 | $2,317 | $38,636 | $40,953 | $755,866 |
| 342 | $2,205 | $38,748 | $40,953 | $717,118 |
| 343 | $2,092 | $38,861 | $40,953 | $678,256 |
| 344 | $1,978 | $38,975 | $40,953 | $639,282 |
| 345 | $1,865 | $39,088 | $40,953 | $600,193 |
| 346 | $1,751 | $39,202 | $40,953 | $560,991 |
| 347 | $1,636 | $39,317 | $40,953 | $521,674 |
| 348 | $1,522 | $39,431 | $40,953 | $482,243 |
$491,435
$25,754
$465,680
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,407 | $39,546 | $40,953 | $442,697 |
| 350 | $1,291 | $39,662 | $40,953 | $403,035 |
| 351 | $1,176 | $39,777 | $40,953 | $363,258 |
| 352 | $1,060 | $39,893 | $40,953 | $323,364 |
| 353 | $943 | $40,010 | $40,953 | $283,355 |
| 354 | $826 | $40,126 | $40,953 | $243,228 |
| 355 | $709 | $40,243 | $40,953 | $202,985 |
| 356 | $592 | $40,361 | $40,953 | $162,624 |
| 357 | $474 | $40,479 | $40,953 | $122,145 |
| 358 | $356 | $40,597 | $40,953 | $81,549 |
| 359 | $238 | $40,715 | $40,953 | $40,834 |
| 360 | $119 | $40,834 | $40,953 | $0 |
$491,435
$9,191
$482,243
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。
