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
$750 萬
$750 萬
$890 萬
$780 萬
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $54,966 | $42,237 | $34,612 | $29,539 |
| 1.500 | $57,009 | $44,317 | $36,730 | $31,696 |
| 2.000 | $59,100 | $46,460 | $38,927 | $33,946 |
| 2.500 | $61,238 | $48,666 | $41,201 | $36,288 |
| 3.000 | $63,423 | $50,934 | $43,552 | $38,720 |
| 3.500 | $65,655 | $53,264 | $45,977 | $41,240 |
| 4.000 | $67,933 | $55,653 | $48,477 | $43,846 |
| 4.500 | $70,257 | $58,103 | $51,048 | $46,534 |
| 5.000 | $72,626 | $60,610 | $53,689 | $49,302 |
| 5.500 | $75,041 | $63,176 | $56,398 | $52,146 |
| 6.000 | $77,500 | $65,797 | $59,173 | $55,063 |
每月供款$41,241
30年
$9,184,000
$5,662,496
$14,846,496
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $26,787 | $14,454 | $41,240 | $9,169,546 |
| 2 | $26,745 | $14,496 | $41,240 | $9,155,051 |
| 3 | $26,702 | $14,538 | $41,240 | $9,140,513 |
| 4 | $26,660 | $14,580 | $41,240 | $9,125,932 |
| 5 | $26,617 | $14,623 | $41,240 | $9,111,309 |
| 6 | $26,575 | $14,666 | $41,240 | $9,096,644 |
| 7 | $26,532 | $14,708 | $41,240 | $9,081,935 |
| 8 | $26,489 | $14,751 | $41,240 | $9,067,184 |
| 9 | $26,446 | $14,794 | $41,240 | $9,052,390 |
| 10 | $26,403 | $14,837 | $41,240 | $9,037,552 |
| 11 | $26,360 | $14,881 | $41,240 | $9,022,671 |
| 12 | $26,316 | $14,924 | $41,240 | $9,007,747 |
$494,883
$318,630
$176,253
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $26,273 | $14,968 | $41,240 | $8,992,780 |
| 14 | $26,229 | $15,011 | $41,240 | $8,977,768 |
| 15 | $26,185 | $15,055 | $41,240 | $8,962,713 |
| 16 | $26,141 | $15,099 | $41,240 | $8,947,614 |
| 17 | $26,097 | $15,143 | $41,240 | $8,932,471 |
| 18 | $26,053 | $15,187 | $41,240 | $8,917,284 |
| 19 | $26,009 | $15,232 | $41,240 | $8,902,052 |
| 20 | $25,964 | $15,276 | $41,240 | $8,886,776 |
| 21 | $25,920 | $15,320 | $41,240 | $8,871,456 |
| 22 | $25,875 | $15,365 | $41,240 | $8,856,091 |
| 23 | $25,830 | $15,410 | $41,240 | $8,840,681 |
| 24 | $25,785 | $15,455 | $41,240 | $8,825,226 |
$494,883
$312,362
$182,521
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $25,740 | $15,500 | $41,240 | $8,809,726 |
| 26 | $25,695 | $15,545 | $41,240 | $8,794,181 |
| 27 | $25,650 | $15,591 | $41,240 | $8,778,590 |
| 28 | $25,604 | $15,636 | $41,240 | $8,762,954 |
| 29 | $25,559 | $15,682 | $41,240 | $8,747,272 |
| 30 | $25,513 | $15,727 | $41,240 | $8,731,545 |
| 31 | $25,467 | $15,773 | $41,240 | $8,715,772 |
| 32 | $25,421 | $15,819 | $41,240 | $8,699,952 |
| 33 | $25,375 | $15,865 | $41,240 | $8,684,087 |
| 34 | $25,329 | $15,912 | $41,240 | $8,668,175 |
| 35 | $25,282 | $15,958 | $41,240 | $8,652,217 |
| 36 | $25,236 | $16,005 | $41,240 | $8,636,213 |
$494,883
$305,870
$189,013
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $25,189 | $16,051 | $41,240 | $8,620,161 |
| 38 | $25,142 | $16,098 | $41,240 | $8,604,063 |
| 39 | $25,095 | $16,145 | $41,240 | $8,587,918 |
| 40 | $25,048 | $16,192 | $41,240 | $8,571,726 |
| 41 | $25,001 | $16,239 | $41,240 | $8,555,486 |
| 42 | $24,954 | $16,287 | $41,240 | $8,539,200 |
| 43 | $24,906 | $16,334 | $41,240 | $8,522,865 |
| 44 | $24,858 | $16,382 | $41,240 | $8,506,484 |
| 45 | $24,811 | $16,430 | $41,240 | $8,490,054 |
| 46 | $24,763 | $16,478 | $41,240 | $8,473,576 |
| 47 | $24,715 | $16,526 | $41,240 | $8,457,051 |
| 48 | $24,666 | $16,574 | $41,240 | $8,440,477 |
$494,883
$299,147
$195,736
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $24,618 | $16,622 | $41,240 | $8,423,855 |
| 50 | $24,570 | $16,671 | $41,240 | $8,407,184 |
| 51 | $24,521 | $16,719 | $41,240 | $8,390,465 |
| 52 | $24,472 | $16,768 | $41,240 | $8,373,696 |
| 53 | $24,423 | $16,817 | $41,240 | $8,356,879 |
| 54 | $24,374 | $16,866 | $41,240 | $8,340,013 |
| 55 | $24,325 | $16,915 | $41,240 | $8,323,098 |
| 56 | $24,276 | $16,965 | $41,240 | $8,306,134 |
| 57 | $24,226 | $17,014 | $41,240 | $8,289,120 |
| 58 | $24,177 | $17,064 | $41,240 | $8,272,056 |
| 59 | $24,127 | $17,113 | $41,240 | $8,254,943 |
| 60 | $24,077 | $17,163 | $41,240 | $8,237,779 |
$494,883
$292,186
$202,698
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $24,027 | $17,213 | $41,240 | $8,220,566 |
| 62 | $23,977 | $17,264 | $41,240 | $8,203,302 |
| 63 | $23,926 | $17,314 | $41,240 | $8,185,988 |
| 64 | $23,876 | $17,364 | $41,240 | $8,168,624 |
| 65 | $23,825 | $17,415 | $41,240 | $8,151,209 |
| 66 | $23,774 | $17,466 | $41,240 | $8,133,743 |
| 67 | $23,723 | $17,517 | $41,240 | $8,116,226 |
| 68 | $23,672 | $17,568 | $41,240 | $8,098,658 |
| 69 | $23,621 | $17,619 | $41,240 | $8,081,039 |
| 70 | $23,570 | $17,671 | $41,240 | $8,063,368 |
| 71 | $23,518 | $17,722 | $41,240 | $8,045,646 |
| 72 | $23,466 | $17,774 | $41,240 | $8,027,872 |
$494,883
$284,976
$209,907
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $23,415 | $17,826 | $41,240 | $8,010,047 |
| 74 | $23,363 | $17,878 | $41,240 | $7,992,169 |
| 75 | $23,310 | $17,930 | $41,240 | $7,974,239 |
| 76 | $23,258 | $17,982 | $41,240 | $7,956,257 |
| 77 | $23,206 | $18,035 | $41,240 | $7,938,223 |
| 78 | $23,153 | $18,087 | $41,240 | $7,920,136 |
| 79 | $23,100 | $18,140 | $41,240 | $7,901,996 |
| 80 | $23,047 | $18,193 | $41,240 | $7,883,803 |
| 81 | $22,994 | $18,246 | $41,240 | $7,865,557 |
| 82 | $22,941 | $18,299 | $41,240 | $7,847,258 |
| 83 | $22,888 | $18,352 | $41,240 | $7,828,906 |
| 84 | $22,834 | $18,406 | $41,240 | $7,810,500 |
$494,883
$277,511
$217,373
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $22,781 | $18,460 | $41,240 | $7,792,040 |
| 86 | $22,727 | $18,513 | $41,240 | $7,773,526 |
| 87 | $22,673 | $18,567 | $41,240 | $7,754,959 |
| 88 | $22,619 | $18,622 | $41,240 | $7,736,337 |
| 89 | $22,564 | $18,676 | $41,240 | $7,717,661 |
| 90 | $22,510 | $18,730 | $41,240 | $7,698,931 |
| 91 | $22,455 | $18,785 | $41,240 | $7,680,146 |
| 92 | $22,400 | $18,840 | $41,240 | $7,661,306 |
| 93 | $22,345 | $18,895 | $41,240 | $7,642,411 |
| 94 | $22,290 | $18,950 | $41,240 | $7,623,461 |
| 95 | $22,235 | $19,005 | $41,240 | $7,604,456 |
| 96 | $22,180 | $19,061 | $41,240 | $7,585,396 |
$494,883
$269,779
$225,104
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $22,124 | $19,116 | $41,240 | $7,566,279 |
| 98 | $22,068 | $19,172 | $41,240 | $7,547,108 |
| 99 | $22,012 | $19,228 | $41,240 | $7,527,880 |
| 100 | $21,956 | $19,284 | $41,240 | $7,508,596 |
| 101 | $21,900 | $19,340 | $41,240 | $7,489,256 |
| 102 | $21,844 | $19,397 | $41,240 | $7,469,859 |
| 103 | $21,787 | $19,453 | $41,240 | $7,450,406 |
| 104 | $21,730 | $19,510 | $41,240 | $7,430,896 |
| 105 | $21,673 | $19,567 | $41,240 | $7,411,329 |
| 106 | $21,616 | $19,624 | $41,240 | $7,391,705 |
| 107 | $21,559 | $19,681 | $41,240 | $7,372,024 |
| 108 | $21,502 | $19,739 | $41,240 | $7,352,285 |
$494,883
$261,773
$233,110
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $21,444 | $19,796 | $41,240 | $7,332,489 |
| 110 | $21,386 | $19,854 | $41,240 | $7,312,636 |
| 111 | $21,329 | $19,912 | $41,240 | $7,292,724 |
| 112 | $21,270 | $19,970 | $41,240 | $7,272,754 |
| 113 | $21,212 | $20,028 | $41,240 | $7,252,726 |
| 114 | $21,154 | $20,086 | $41,240 | $7,232,639 |
| 115 | $21,095 | $20,145 | $41,240 | $7,212,494 |
| 116 | $21,036 | $20,204 | $41,240 | $7,192,291 |
| 117 | $20,978 | $20,263 | $41,240 | $7,172,028 |
| 118 | $20,918 | $20,322 | $41,240 | $7,151,706 |
| 119 | $20,859 | $20,381 | $41,240 | $7,131,325 |
| 120 | $20,800 | $20,441 | $41,240 | $7,110,884 |
$494,883
$253,482
$241,401
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $20,740 | $20,500 | $41,240 | $7,090,384 |
| 122 | $20,680 | $20,560 | $41,240 | $7,069,824 |
| 123 | $20,620 | $20,620 | $41,240 | $7,049,204 |
| 124 | $20,560 | $20,680 | $41,240 | $7,028,524 |
| 125 | $20,500 | $20,740 | $41,240 | $7,007,784 |
| 126 | $20,439 | $20,801 | $41,240 | $6,986,983 |
| 127 | $20,379 | $20,862 | $41,240 | $6,966,121 |
| 128 | $20,318 | $20,922 | $41,240 | $6,945,199 |
| 129 | $20,257 | $20,983 | $41,240 | $6,924,215 |
| 130 | $20,196 | $21,045 | $41,240 | $6,903,171 |
| 131 | $20,134 | $21,106 | $41,240 | $6,882,065 |
| 132 | $20,073 | $21,168 | $41,240 | $6,860,897 |
$494,883
$244,896
$249,987
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $20,011 | $21,229 | $41,240 | $6,839,668 |
| 134 | $19,949 | $21,291 | $41,240 | $6,818,377 |
| 135 | $19,887 | $21,353 | $41,240 | $6,797,023 |
| 136 | $19,825 | $21,416 | $41,240 | $6,775,608 |
| 137 | $19,762 | $21,478 | $41,240 | $6,754,130 |
| 138 | $19,700 | $21,541 | $41,240 | $6,732,589 |
| 139 | $19,637 | $21,604 | $41,240 | $6,710,985 |
| 140 | $19,574 | $21,667 | $41,240 | $6,689,319 |
| 141 | $19,511 | $21,730 | $41,240 | $6,667,589 |
| 142 | $19,447 | $21,793 | $41,240 | $6,645,796 |
| 143 | $19,384 | $21,857 | $41,240 | $6,623,939 |
| 144 | $19,320 | $21,920 | $41,240 | $6,602,019 |
$494,883
$236,005
$258,878
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $19,256 | $21,984 | $41,240 | $6,580,034 |
| 146 | $19,192 | $22,048 | $41,240 | $6,557,986 |
| 147 | $19,127 | $22,113 | $41,240 | $6,535,873 |
| 148 | $19,063 | $22,177 | $41,240 | $6,513,696 |
| 149 | $18,998 | $22,242 | $41,240 | $6,491,454 |
| 150 | $18,933 | $22,307 | $41,240 | $6,469,147 |
| 151 | $18,868 | $22,372 | $41,240 | $6,446,775 |
| 152 | $18,803 | $22,437 | $41,240 | $6,424,338 |
| 153 | $18,738 | $22,503 | $41,240 | $6,401,835 |
| 154 | $18,672 | $22,568 | $41,240 | $6,379,267 |
| 155 | $18,606 | $22,634 | $41,240 | $6,356,633 |
| 156 | $18,540 | $22,700 | $41,240 | $6,333,933 |
$494,883
$226,797
$268,086
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $18,474 | $22,766 | $41,240 | $6,311,166 |
| 158 | $18,408 | $22,833 | $41,240 | $6,288,334 |
| 159 | $18,341 | $22,899 | $41,240 | $6,265,434 |
| 160 | $18,274 | $22,966 | $41,240 | $6,242,468 |
| 161 | $18,207 | $23,033 | $41,240 | $6,219,435 |
| 162 | $18,140 | $23,100 | $41,240 | $6,196,335 |
| 163 | $18,073 | $23,168 | $41,240 | $6,173,167 |
| 164 | $18,005 | $23,235 | $41,240 | $6,149,932 |
| 165 | $17,937 | $23,303 | $41,240 | $6,126,629 |
| 166 | $17,869 | $23,371 | $41,240 | $6,103,258 |
| 167 | $17,801 | $23,439 | $41,240 | $6,079,819 |
| 168 | $17,733 | $23,507 | $41,240 | $6,056,312 |
$494,883
$217,262
$277,621
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $17,664 | $23,576 | $41,240 | $6,032,736 |
| 170 | $17,595 | $23,645 | $41,240 | $6,009,091 |
| 171 | $17,527 | $23,714 | $41,240 | $5,985,377 |
| 172 | $17,457 | $23,783 | $41,240 | $5,961,594 |
| 173 | $17,388 | $23,852 | $41,240 | $5,937,742 |
| 174 | $17,318 | $23,922 | $41,240 | $5,913,820 |
| 175 | $17,249 | $23,992 | $41,240 | $5,889,829 |
| 176 | $17,179 | $24,062 | $41,240 | $5,865,767 |
| 177 | $17,108 | $24,132 | $41,240 | $5,841,635 |
| 178 | $17,038 | $24,202 | $41,240 | $5,817,433 |
| 179 | $16,968 | $24,273 | $41,240 | $5,793,160 |
| 180 | $16,897 | $24,344 | $41,240 | $5,768,817 |
$494,883
$207,388
$287,495
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $16,826 | $24,415 | $41,240 | $5,744,402 |
| 182 | $16,755 | $24,486 | $41,240 | $5,719,916 |
| 183 | $16,683 | $24,557 | $41,240 | $5,695,359 |
| 184 | $16,611 | $24,629 | $41,240 | $5,670,731 |
| 185 | $16,540 | $24,701 | $41,240 | $5,646,030 |
| 186 | $16,468 | $24,773 | $41,240 | $5,621,257 |
| 187 | $16,395 | $24,845 | $41,240 | $5,596,412 |
| 188 | $16,323 | $24,917 | $41,240 | $5,571,495 |
| 189 | $16,250 | $24,990 | $41,240 | $5,546,505 |
| 190 | $16,177 | $25,063 | $41,240 | $5,521,442 |
| 191 | $16,104 | $25,136 | $41,240 | $5,496,306 |
| 192 | $16,031 | $25,209 | $41,240 | $5,471,096 |
$494,883
$197,163
$297,720
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $15,957 | $25,283 | $41,240 | $5,445,814 |
| 194 | $15,884 | $25,357 | $41,240 | $5,420,457 |
| 195 | $15,810 | $25,431 | $41,240 | $5,395,026 |
| 196 | $15,735 | $25,505 | $41,240 | $5,369,522 |
| 197 | $15,661 | $25,579 | $41,240 | $5,343,942 |
| 198 | $15,586 | $25,654 | $41,240 | $5,318,289 |
| 199 | $15,512 | $25,729 | $41,240 | $5,292,560 |
| 200 | $15,437 | $25,804 | $41,240 | $5,266,756 |
| 201 | $15,361 | $25,879 | $41,240 | $5,240,877 |
| 202 | $15,286 | $25,954 | $41,240 | $5,214,923 |
| 203 | $15,210 | $26,030 | $41,240 | $5,188,893 |
| 204 | $15,134 | $26,106 | $41,240 | $5,162,787 |
$494,883
$186,574
$308,309
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $15,058 | $26,182 | $41,240 | $5,136,605 |
| 206 | $14,982 | $26,258 | $41,240 | $5,110,346 |
| 207 | $14,905 | $26,335 | $41,240 | $5,084,011 |
| 208 | $14,828 | $26,412 | $41,240 | $5,057,599 |
| 209 | $14,751 | $26,489 | $41,240 | $5,031,110 |
| 210 | $14,674 | $26,566 | $41,240 | $5,004,544 |
| 211 | $14,597 | $26,644 | $41,240 | $4,977,901 |
| 212 | $14,519 | $26,721 | $41,240 | $4,951,179 |
| 213 | $14,441 | $26,799 | $41,240 | $4,924,380 |
| 214 | $14,363 | $26,877 | $41,240 | $4,897,502 |
| 215 | $14,284 | $26,956 | $41,240 | $4,870,547 |
| 216 | $14,206 | $27,035 | $41,240 | $4,843,512 |
$494,883
$175,608
$319,275
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $14,127 | $27,113 | $41,240 | $4,816,399 |
| 218 | $14,048 | $27,192 | $41,240 | $4,789,206 |
| 219 | $13,969 | $27,272 | $41,240 | $4,761,934 |
| 220 | $13,889 | $27,351 | $41,240 | $4,734,583 |
| 221 | $13,809 | $27,431 | $41,240 | $4,707,152 |
| 222 | $13,729 | $27,511 | $41,240 | $4,679,641 |
| 223 | $13,649 | $27,591 | $41,240 | $4,652,050 |
| 224 | $13,568 | $27,672 | $41,240 | $4,624,378 |
| 225 | $13,488 | $27,752 | $41,240 | $4,596,625 |
| 226 | $13,407 | $27,833 | $41,240 | $4,568,792 |
| 227 | $13,326 | $27,915 | $41,240 | $4,540,877 |
| 228 | $13,244 | $27,996 | $41,240 | $4,512,881 |
$494,883
$164,253
$330,631
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $13,163 | $28,078 | $41,240 | $4,484,804 |
| 230 | $13,081 | $28,160 | $41,240 | $4,456,644 |
| 231 | $12,999 | $28,242 | $41,240 | $4,428,402 |
| 232 | $12,916 | $28,324 | $41,240 | $4,400,078 |
| 233 | $12,834 | $28,407 | $41,240 | $4,371,672 |
| 234 | $12,751 | $28,490 | $41,240 | $4,343,182 |
| 235 | $12,668 | $28,573 | $41,240 | $4,314,609 |
| 236 | $12,584 | $28,656 | $41,240 | $4,285,953 |
| 237 | $12,501 | $28,740 | $41,240 | $4,257,214 |
| 238 | $12,417 | $28,823 | $41,240 | $4,228,390 |
| 239 | $12,333 | $28,907 | $41,240 | $4,199,483 |
| 240 | $12,248 | $28,992 | $41,240 | $4,170,491 |
$494,883
$152,493
$342,390
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $12,164 | $29,076 | $41,240 | $4,141,415 |
| 242 | $12,079 | $29,161 | $41,240 | $4,112,254 |
| 243 | $11,994 | $29,246 | $41,240 | $4,083,008 |
| 244 | $11,909 | $29,331 | $41,240 | $4,053,676 |
| 245 | $11,823 | $29,417 | $41,240 | $4,024,259 |
| 246 | $11,737 | $29,503 | $41,240 | $3,994,756 |
| 247 | $11,651 | $29,589 | $41,240 | $3,965,167 |
| 248 | $11,565 | $29,675 | $41,240 | $3,935,492 |
| 249 | $11,479 | $29,762 | $41,240 | $3,905,730 |
| 250 | $11,392 | $29,849 | $41,240 | $3,875,882 |
| 251 | $11,305 | $29,936 | $41,240 | $3,845,946 |
| 252 | $11,217 | $30,023 | $41,240 | $3,815,923 |
$494,883
$140,315
$354,568
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $11,130 | $30,110 | $41,240 | $3,785,813 |
| 254 | $11,042 | $30,198 | $41,240 | $3,755,614 |
| 255 | $10,954 | $30,286 | $41,240 | $3,725,328 |
| 256 | $10,866 | $30,375 | $41,240 | $3,694,953 |
| 257 | $10,777 | $30,463 | $41,240 | $3,664,490 |
| 258 | $10,688 | $30,552 | $41,240 | $3,633,938 |
| 259 | $10,599 | $30,641 | $41,240 | $3,603,297 |
| 260 | $10,510 | $30,731 | $41,240 | $3,572,566 |
| 261 | $10,420 | $30,820 | $41,240 | $3,541,746 |
| 262 | $10,330 | $30,910 | $41,240 | $3,510,835 |
| 263 | $10,240 | $31,000 | $41,240 | $3,479,835 |
| 264 | $10,150 | $31,091 | $41,240 | $3,448,744 |
$494,883
$127,704
$367,179
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $10,059 | $31,181 | $41,240 | $3,417,563 |
| 266 | $9,968 | $31,272 | $41,240 | $3,386,291 |
| 267 | $9,877 | $31,364 | $41,240 | $3,354,927 |
| 268 | $9,785 | $31,455 | $41,240 | $3,323,472 |
| 269 | $9,693 | $31,547 | $41,240 | $3,291,925 |
| 270 | $9,601 | $31,639 | $41,240 | $3,260,286 |
| 271 | $9,509 | $31,731 | $41,240 | $3,228,555 |
| 272 | $9,417 | $31,824 | $41,240 | $3,196,732 |
| 273 | $9,324 | $31,916 | $41,240 | $3,164,815 |
| 274 | $9,231 | $32,010 | $41,240 | $3,132,806 |
| 275 | $9,137 | $32,103 | $41,240 | $3,100,703 |
| 276 | $9,044 | $32,197 | $41,240 | $3,068,506 |
$494,883
$114,645
$380,238
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,950 | $32,290 | $41,240 | $3,036,216 |
| 278 | $8,856 | $32,385 | $41,240 | $3,003,831 |
| 279 | $8,761 | $32,479 | $41,240 | $2,971,352 |
| 280 | $8,666 | $32,574 | $41,240 | $2,938,778 |
| 281 | $8,571 | $32,669 | $41,240 | $2,906,109 |
| 282 | $8,476 | $32,764 | $41,240 | $2,873,345 |
| 283 | $8,381 | $32,860 | $41,240 | $2,840,486 |
| 284 | $8,285 | $32,956 | $41,240 | $2,807,530 |
| 285 | $8,189 | $33,052 | $41,240 | $2,774,478 |
| 286 | $8,092 | $33,148 | $41,240 | $2,741,330 |
| 287 | $7,996 | $33,245 | $41,240 | $2,708,086 |
| 288 | $7,899 | $33,342 | $41,240 | $2,674,744 |
$494,883
$101,121
$393,762
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,801 | $33,439 | $41,240 | $2,641,305 |
| 290 | $7,704 | $33,536 | $41,240 | $2,607,769 |
| 291 | $7,606 | $33,634 | $41,240 | $2,574,134 |
| 292 | $7,508 | $33,732 | $41,240 | $2,540,402 |
| 293 | $7,410 | $33,831 | $41,240 | $2,506,571 |
| 294 | $7,311 | $33,929 | $41,240 | $2,472,642 |
| 295 | $7,212 | $34,028 | $41,240 | $2,438,613 |
| 296 | $7,113 | $34,128 | $41,240 | $2,404,486 |
| 297 | $7,013 | $34,227 | $41,240 | $2,370,259 |
| 298 | $6,913 | $34,327 | $41,240 | $2,335,931 |
| 299 | $6,813 | $34,427 | $41,240 | $2,301,504 |
| 300 | $6,713 | $34,528 | $41,240 | $2,266,977 |
$494,883
$87,116
$407,767
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,612 | $34,628 | $41,240 | $2,232,349 |
| 302 | $6,511 | $34,729 | $41,240 | $2,197,619 |
| 303 | $6,410 | $34,831 | $41,240 | $2,162,789 |
| 304 | $6,308 | $34,932 | $41,240 | $2,127,857 |
| 305 | $6,206 | $35,034 | $41,240 | $2,092,823 |
| 306 | $6,104 | $35,136 | $41,240 | $2,057,686 |
| 307 | $6,002 | $35,239 | $41,240 | $2,022,448 |
| 308 | $5,899 | $35,341 | $41,240 | $1,987,106 |
| 309 | $5,796 | $35,445 | $41,240 | $1,951,662 |
| 310 | $5,692 | $35,548 | $41,240 | $1,916,114 |
| 311 | $5,589 | $35,652 | $41,240 | $1,880,462 |
| 312 | $5,485 | $35,756 | $41,240 | $1,844,707 |
$494,883
$72,613
$422,270
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,380 | $35,860 | $41,240 | $1,808,847 |
| 314 | $5,276 | $35,964 | $41,240 | $1,772,882 |
| 315 | $5,171 | $36,069 | $41,240 | $1,736,813 |
| 316 | $5,066 | $36,175 | $41,240 | $1,700,638 |
| 317 | $4,960 | $36,280 | $41,240 | $1,664,358 |
| 318 | $4,854 | $36,386 | $41,240 | $1,627,972 |
| 319 | $4,748 | $36,492 | $41,240 | $1,591,480 |
| 320 | $4,642 | $36,598 | $41,240 | $1,554,882 |
| 321 | $4,535 | $36,705 | $41,240 | $1,518,177 |
| 322 | $4,428 | $36,812 | $41,240 | $1,481,365 |
| 323 | $4,321 | $36,920 | $41,240 | $1,444,445 |
| 324 | $4,213 | $37,027 | $41,240 | $1,407,418 |
$494,883
$57,594
$437,289
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,105 | $37,135 | $41,240 | $1,370,282 |
| 326 | $3,997 | $37,244 | $41,240 | $1,333,039 |
| 327 | $3,888 | $37,352 | $41,240 | $1,295,687 |
| 328 | $3,779 | $37,461 | $41,240 | $1,258,225 |
| 329 | $3,670 | $37,570 | $41,240 | $1,220,655 |
| 330 | $3,560 | $37,680 | $41,240 | $1,182,975 |
| 331 | $3,450 | $37,790 | $41,240 | $1,145,185 |
| 332 | $3,340 | $37,900 | $41,240 | $1,107,285 |
| 333 | $3,230 | $38,011 | $41,240 | $1,069,274 |
| 334 | $3,119 | $38,122 | $41,240 | $1,031,153 |
| 335 | $3,008 | $38,233 | $41,240 | $992,920 |
| 336 | $2,896 | $38,344 | $41,240 | $954,576 |
$494,883
$42,041
$452,842
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,784 | $38,456 | $41,240 | $916,120 |
| 338 | $2,672 | $38,568 | $41,240 | $877,551 |
| 339 | $2,560 | $38,681 | $41,240 | $838,871 |
| 340 | $2,447 | $38,794 | $41,240 | $800,077 |
| 341 | $2,334 | $38,907 | $41,240 | $761,170 |
| 342 | $2,220 | $39,020 | $41,240 | $722,150 |
| 343 | $2,106 | $39,134 | $41,240 | $683,016 |
| 344 | $1,992 | $39,248 | $41,240 | $643,768 |
| 345 | $1,878 | $39,363 | $41,240 | $604,405 |
| 346 | $1,763 | $39,477 | $41,240 | $564,928 |
| 347 | $1,648 | $39,593 | $41,240 | $525,335 |
| 348 | $1,532 | $39,708 | $41,240 | $485,627 |
$494,883
$25,935
$468,948
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,416 | $39,824 | $41,240 | $445,803 |
| 350 | $1,300 | $39,940 | $41,240 | $405,863 |
| 351 | $1,184 | $40,056 | $41,240 | $365,807 |
| 352 | $1,067 | $40,173 | $41,240 | $325,634 |
| 353 | $950 | $40,290 | $41,240 | $285,343 |
| 354 | $832 | $40,408 | $41,240 | $244,935 |
| 355 | $714 | $40,526 | $41,240 | $204,409 |
| 356 | $596 | $40,644 | $41,240 | $163,765 |
| 357 | $478 | $40,763 | $41,240 | $123,003 |
| 358 | $359 | $40,882 | $41,240 | $82,121 |
| 359 | $240 | $41,001 | $41,240 | $41,120 |
| 360 | $120 | $41,120 | $41,240 | $0 |
$494,883
$9,256
$485,627
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。
