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
615 呎
@13,333
805 呎
@10,186
$820 萬
$890 萬
$800 萬
$900 萬
$790 萬
$820 萬
$750 萬
$800 萬
$870 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $53,218 | $40,894 | $33,511 | $28,600 |
| 1.500 | $55,196 | $42,908 | $35,562 | $30,688 |
| 2.000 | $57,221 | $44,983 | $37,689 | $32,867 |
| 2.500 | $59,291 | $47,119 | $39,891 | $35,134 |
| 3.000 | $61,407 | $49,315 | $42,167 | $37,489 |
| 3.500 | $63,567 | $51,570 | $44,515 | $39,929 |
| 3.625 | $64,115 | $52,143 | $45,114 | $40,552 |
| 4.000 | $65,773 | $53,884 | $46,935 | $42,452 |
| 4.500 | $68,023 | $56,255 | $49,425 | $45,054 |
| 5.000 | $70,317 | $58,683 | $51,982 | $47,734 |
| 5.500 | $72,655 | $61,167 | $54,605 | $50,488 |
| 6.000 | $75,036 | $63,705 | $57,291 | $53,312 |
每月供款$40,553
30年
$8,892,000
$5,706,750
$14,598,750
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $26,861 | $13,691 | $40,552 | $8,878,309 |
| 2 | $26,820 | $13,732 | $40,552 | $8,864,577 |
| 3 | $26,778 | $13,774 | $40,552 | $8,850,803 |
| 4 | $26,737 | $13,815 | $40,552 | $8,836,988 |
| 5 | $26,695 | $13,857 | $40,552 | $8,823,131 |
| 6 | $26,653 | $13,899 | $40,552 | $8,809,232 |
| 7 | $26,611 | $13,941 | $40,552 | $8,795,291 |
| 8 | $26,569 | $13,983 | $40,552 | $8,781,308 |
| 9 | $26,527 | $14,025 | $40,552 | $8,767,283 |
| 10 | $26,485 | $14,068 | $40,552 | $8,753,216 |
| 11 | $26,442 | $14,110 | $40,552 | $8,739,105 |
| 12 | $26,399 | $14,153 | $40,552 | $8,724,953 |
$486,625
$319,578
$167,047
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $26,357 | $14,195 | $40,552 | $8,710,757 |
| 14 | $26,314 | $14,238 | $40,552 | $8,696,519 |
| 15 | $26,271 | $14,281 | $40,552 | $8,682,238 |
| 16 | $26,228 | $14,324 | $40,552 | $8,667,913 |
| 17 | $26,184 | $14,368 | $40,552 | $8,653,545 |
| 18 | $26,141 | $14,411 | $40,552 | $8,639,134 |
| 19 | $26,097 | $14,455 | $40,552 | $8,624,679 |
| 20 | $26,054 | $14,498 | $40,552 | $8,610,181 |
| 21 | $26,010 | $14,542 | $40,552 | $8,595,639 |
| 22 | $25,966 | $14,586 | $40,552 | $8,581,053 |
| 23 | $25,922 | $14,630 | $40,552 | $8,566,423 |
| 24 | $25,878 | $14,674 | $40,552 | $8,551,748 |
$486,625
$313,421
$173,204
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $25,833 | $14,719 | $40,552 | $8,537,030 |
| 26 | $25,789 | $14,763 | $40,552 | $8,522,267 |
| 27 | $25,744 | $14,808 | $40,552 | $8,507,459 |
| 28 | $25,700 | $14,852 | $40,552 | $8,492,606 |
| 29 | $25,655 | $14,897 | $40,552 | $8,477,709 |
| 30 | $25,610 | $14,942 | $40,552 | $8,462,767 |
| 31 | $25,565 | $14,987 | $40,552 | $8,447,779 |
| 32 | $25,519 | $15,033 | $40,552 | $8,432,746 |
| 33 | $25,474 | $15,078 | $40,552 | $8,417,668 |
| 34 | $25,428 | $15,124 | $40,552 | $8,402,545 |
| 35 | $25,383 | $15,169 | $40,552 | $8,387,375 |
| 36 | $25,337 | $15,215 | $40,552 | $8,372,160 |
$486,625
$307,037
$179,588
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $25,291 | $15,261 | $40,552 | $8,356,899 |
| 38 | $25,245 | $15,307 | $40,552 | $8,341,592 |
| 39 | $25,199 | $15,354 | $40,552 | $8,326,238 |
| 40 | $25,152 | $15,400 | $40,552 | $8,310,838 |
| 41 | $25,106 | $15,446 | $40,552 | $8,295,392 |
| 42 | $25,059 | $15,493 | $40,552 | $8,279,899 |
| 43 | $25,012 | $15,540 | $40,552 | $8,264,359 |
| 44 | $24,965 | $15,587 | $40,552 | $8,248,772 |
| 45 | $24,918 | $15,634 | $40,552 | $8,233,138 |
| 46 | $24,871 | $15,681 | $40,552 | $8,217,457 |
| 47 | $24,824 | $15,729 | $40,552 | $8,201,728 |
| 48 | $24,776 | $15,776 | $40,552 | $8,185,952 |
$486,625
$300,417
$186,208
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $24,728 | $15,824 | $40,552 | $8,170,129 |
| 50 | $24,681 | $15,871 | $40,552 | $8,154,257 |
| 51 | $24,633 | $15,919 | $40,552 | $8,138,338 |
| 52 | $24,585 | $15,968 | $40,552 | $8,122,370 |
| 53 | $24,536 | $16,016 | $40,552 | $8,106,354 |
| 54 | $24,488 | $16,064 | $40,552 | $8,090,290 |
| 55 | $24,439 | $16,113 | $40,552 | $8,074,178 |
| 56 | $24,391 | $16,161 | $40,552 | $8,058,016 |
| 57 | $24,342 | $16,210 | $40,552 | $8,041,806 |
| 58 | $24,293 | $16,259 | $40,552 | $8,025,547 |
| 59 | $24,244 | $16,308 | $40,552 | $8,009,239 |
| 60 | $24,195 | $16,358 | $40,552 | $7,992,881 |
$486,625
$293,554
$193,071
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $24,145 | $16,407 | $40,552 | $7,976,474 |
| 62 | $24,096 | $16,456 | $40,552 | $7,960,018 |
| 63 | $24,046 | $16,506 | $40,552 | $7,943,512 |
| 64 | $23,996 | $16,556 | $40,552 | $7,926,956 |
| 65 | $23,946 | $16,606 | $40,552 | $7,910,349 |
| 66 | $23,896 | $16,656 | $40,552 | $7,893,693 |
| 67 | $23,846 | $16,707 | $40,552 | $7,876,987 |
| 68 | $23,795 | $16,757 | $40,552 | $7,860,230 |
| 69 | $23,744 | $16,808 | $40,552 | $7,843,422 |
| 70 | $23,694 | $16,858 | $40,552 | $7,826,564 |
| 71 | $23,643 | $16,909 | $40,552 | $7,809,654 |
| 72 | $23,592 | $16,960 | $40,552 | $7,792,694 |
$486,625
$286,438
$200,187
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $23,540 | $17,012 | $40,552 | $7,775,682 |
| 74 | $23,489 | $17,063 | $40,552 | $7,758,619 |
| 75 | $23,437 | $17,115 | $40,552 | $7,741,505 |
| 76 | $23,386 | $17,166 | $40,552 | $7,724,338 |
| 77 | $23,334 | $17,218 | $40,552 | $7,707,120 |
| 78 | $23,282 | $17,270 | $40,552 | $7,689,850 |
| 79 | $23,230 | $17,322 | $40,552 | $7,672,528 |
| 80 | $23,177 | $17,375 | $40,552 | $7,655,153 |
| 81 | $23,125 | $17,427 | $40,552 | $7,637,726 |
| 82 | $23,072 | $17,480 | $40,552 | $7,620,246 |
| 83 | $23,019 | $17,533 | $40,552 | $7,602,714 |
| 84 | $22,967 | $17,586 | $40,552 | $7,585,128 |
$486,625
$279,059
$207,566
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $22,913 | $17,639 | $40,552 | $7,567,489 |
| 86 | $22,860 | $17,692 | $40,552 | $7,549,797 |
| 87 | $22,807 | $17,745 | $40,552 | $7,532,052 |
| 88 | $22,753 | $17,799 | $40,552 | $7,514,253 |
| 89 | $22,699 | $17,853 | $40,552 | $7,496,400 |
| 90 | $22,645 | $17,907 | $40,552 | $7,478,493 |
| 91 | $22,591 | $17,961 | $40,552 | $7,460,533 |
| 92 | $22,537 | $18,015 | $40,552 | $7,442,518 |
| 93 | $22,483 | $18,069 | $40,552 | $7,424,448 |
| 94 | $22,428 | $18,124 | $40,552 | $7,406,324 |
| 95 | $22,373 | $18,179 | $40,552 | $7,388,145 |
| 96 | $22,318 | $18,234 | $40,552 | $7,369,912 |
$486,625
$271,409
$215,216
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $22,263 | $18,289 | $40,552 | $7,351,623 |
| 98 | $22,208 | $18,344 | $40,552 | $7,333,279 |
| 99 | $22,153 | $18,399 | $40,552 | $7,314,879 |
| 100 | $22,097 | $18,455 | $40,552 | $7,296,424 |
| 101 | $22,041 | $18,511 | $40,552 | $7,277,913 |
| 102 | $21,985 | $18,567 | $40,552 | $7,259,347 |
| 103 | $21,929 | $18,623 | $40,552 | $7,240,724 |
| 104 | $21,873 | $18,679 | $40,552 | $7,222,045 |
| 105 | $21,817 | $18,735 | $40,552 | $7,203,309 |
| 106 | $21,760 | $18,792 | $40,552 | $7,184,517 |
| 107 | $21,703 | $18,849 | $40,552 | $7,165,668 |
| 108 | $21,646 | $18,906 | $40,552 | $7,146,763 |
$486,625
$263,476
$223,149
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $21,589 | $18,963 | $40,552 | $7,127,800 |
| 110 | $21,532 | $19,020 | $40,552 | $7,108,779 |
| 111 | $21,474 | $19,078 | $40,552 | $7,089,702 |
| 112 | $21,417 | $19,135 | $40,552 | $7,070,567 |
| 113 | $21,359 | $19,193 | $40,552 | $7,051,373 |
| 114 | $21,301 | $19,251 | $40,552 | $7,032,122 |
| 115 | $21,243 | $19,309 | $40,552 | $7,012,813 |
| 116 | $21,185 | $19,368 | $40,552 | $6,993,446 |
| 117 | $21,126 | $19,426 | $40,552 | $6,974,020 |
| 118 | $21,067 | $19,485 | $40,552 | $6,954,535 |
| 119 | $21,008 | $19,544 | $40,552 | $6,934,991 |
| 120 | $20,949 | $19,603 | $40,552 | $6,915,389 |
$486,625
$255,251
$231,374
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $20,890 | $19,662 | $40,552 | $6,895,727 |
| 122 | $20,831 | $19,721 | $40,552 | $6,876,006 |
| 123 | $20,771 | $19,781 | $40,552 | $6,856,225 |
| 124 | $20,712 | $19,841 | $40,552 | $6,836,384 |
| 125 | $20,652 | $19,901 | $40,552 | $6,816,484 |
| 126 | $20,591 | $19,961 | $40,552 | $6,796,523 |
| 127 | $20,531 | $20,021 | $40,552 | $6,776,502 |
| 128 | $20,471 | $20,081 | $40,552 | $6,756,421 |
| 129 | $20,410 | $20,142 | $40,552 | $6,736,279 |
| 130 | $20,349 | $20,203 | $40,552 | $6,716,076 |
| 131 | $20,288 | $20,264 | $40,552 | $6,695,812 |
| 132 | $20,227 | $20,325 | $40,552 | $6,675,487 |
$486,625
$246,723
$239,902
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $20,166 | $20,387 | $40,552 | $6,655,100 |
| 134 | $20,104 | $20,448 | $40,552 | $6,634,652 |
| 135 | $20,042 | $20,510 | $40,552 | $6,614,142 |
| 136 | $19,980 | $20,572 | $40,552 | $6,593,570 |
| 137 | $19,918 | $20,634 | $40,552 | $6,572,936 |
| 138 | $19,856 | $20,696 | $40,552 | $6,552,240 |
| 139 | $19,793 | $20,759 | $40,552 | $6,531,481 |
| 140 | $19,731 | $20,822 | $40,552 | $6,510,659 |
| 141 | $19,668 | $20,884 | $40,552 | $6,489,775 |
| 142 | $19,605 | $20,948 | $40,552 | $6,468,827 |
| 143 | $19,541 | $21,011 | $40,552 | $6,447,817 |
| 144 | $19,478 | $21,074 | $40,552 | $6,426,742 |
$486,625
$237,881
$248,744
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $19,414 | $21,138 | $40,552 | $6,405,604 |
| 146 | $19,350 | $21,202 | $40,552 | $6,384,403 |
| 147 | $19,286 | $21,266 | $40,552 | $6,363,137 |
| 148 | $19,222 | $21,330 | $40,552 | $6,341,807 |
| 149 | $19,158 | $21,395 | $40,552 | $6,320,412 |
| 150 | $19,093 | $21,459 | $40,552 | $6,298,953 |
| 151 | $19,028 | $21,524 | $40,552 | $6,277,429 |
| 152 | $18,963 | $21,589 | $40,552 | $6,255,840 |
| 153 | $18,898 | $21,654 | $40,552 | $6,234,186 |
| 154 | $18,832 | $21,720 | $40,552 | $6,212,466 |
| 155 | $18,767 | $21,785 | $40,552 | $6,190,681 |
| 156 | $18,701 | $21,851 | $40,552 | $6,168,830 |
$486,625
$228,712
$257,913
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $18,635 | $21,917 | $40,552 | $6,146,913 |
| 158 | $18,569 | $21,983 | $40,552 | $6,124,929 |
| 159 | $18,502 | $22,050 | $40,552 | $6,102,880 |
| 160 | $18,436 | $22,116 | $40,552 | $6,080,763 |
| 161 | $18,369 | $22,183 | $40,552 | $6,058,580 |
| 162 | $18,302 | $22,250 | $40,552 | $6,036,330 |
| 163 | $18,235 | $22,317 | $40,552 | $6,014,013 |
| 164 | $18,167 | $22,385 | $40,552 | $5,991,628 |
| 165 | $18,100 | $22,452 | $40,552 | $5,969,176 |
| 166 | $18,032 | $22,520 | $40,552 | $5,946,655 |
| 167 | $17,964 | $22,588 | $40,552 | $5,924,067 |
| 168 | $17,896 | $22,656 | $40,552 | $5,901,411 |
$486,625
$219,206
$267,419
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $17,827 | $22,725 | $40,552 | $5,878,686 |
| 170 | $17,759 | $22,794 | $40,552 | $5,855,892 |
| 171 | $17,690 | $22,862 | $40,552 | $5,833,030 |
| 172 | $17,621 | $22,931 | $40,552 | $5,810,098 |
| 173 | $17,551 | $23,001 | $40,552 | $5,787,098 |
| 174 | $17,482 | $23,070 | $40,552 | $5,764,027 |
| 175 | $17,412 | $23,140 | $40,552 | $5,740,887 |
| 176 | $17,342 | $23,210 | $40,552 | $5,717,678 |
| 177 | $17,272 | $23,280 | $40,552 | $5,694,398 |
| 178 | $17,202 | $23,350 | $40,552 | $5,671,047 |
| 179 | $17,131 | $23,421 | $40,552 | $5,647,627 |
| 180 | $17,061 | $23,492 | $40,552 | $5,624,135 |
$486,625
$209,349
$277,276
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $16,990 | $23,563 | $40,552 | $5,600,573 |
| 182 | $16,918 | $23,634 | $40,552 | $5,576,939 |
| 183 | $16,847 | $23,705 | $40,552 | $5,553,234 |
| 184 | $16,775 | $23,777 | $40,552 | $5,529,457 |
| 185 | $16,704 | $23,849 | $40,552 | $5,505,609 |
| 186 | $16,632 | $23,921 | $40,552 | $5,481,688 |
| 187 | $16,559 | $23,993 | $40,552 | $5,457,695 |
| 188 | $16,487 | $24,065 | $40,552 | $5,433,630 |
| 189 | $16,414 | $24,138 | $40,552 | $5,409,492 |
| 190 | $16,341 | $24,211 | $40,552 | $5,385,281 |
| 191 | $16,268 | $24,284 | $40,552 | $5,360,997 |
| 192 | $16,195 | $24,357 | $40,552 | $5,336,640 |
$486,625
$199,129
$287,495
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $16,121 | $24,431 | $40,552 | $5,312,209 |
| 194 | $16,047 | $24,505 | $40,552 | $5,287,704 |
| 195 | $15,973 | $24,579 | $40,552 | $5,263,125 |
| 196 | $15,899 | $24,653 | $40,552 | $5,238,472 |
| 197 | $15,825 | $24,728 | $40,552 | $5,213,744 |
| 198 | $15,750 | $24,802 | $40,552 | $5,188,942 |
| 199 | $15,675 | $24,877 | $40,552 | $5,164,065 |
| 200 | $15,600 | $24,952 | $40,552 | $5,139,113 |
| 201 | $15,524 | $25,028 | $40,552 | $5,114,085 |
| 202 | $15,449 | $25,103 | $40,552 | $5,088,982 |
| 203 | $15,373 | $25,179 | $40,552 | $5,063,803 |
| 204 | $15,297 | $25,255 | $40,552 | $5,038,548 |
$486,625
$188,533
$298,092
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $15,221 | $25,331 | $40,552 | $5,013,216 |
| 206 | $15,144 | $25,408 | $40,552 | $4,987,808 |
| 207 | $15,067 | $25,485 | $40,552 | $4,962,323 |
| 208 | $14,990 | $25,562 | $40,552 | $4,936,762 |
| 209 | $14,913 | $25,639 | $40,552 | $4,911,123 |
| 210 | $14,836 | $25,716 | $40,552 | $4,885,406 |
| 211 | $14,758 | $25,794 | $40,552 | $4,859,612 |
| 212 | $14,680 | $25,872 | $40,552 | $4,833,740 |
| 213 | $14,602 | $25,950 | $40,552 | $4,807,790 |
| 214 | $14,524 | $26,029 | $40,552 | $4,781,761 |
| 215 | $14,445 | $26,107 | $40,552 | $4,755,654 |
| 216 | $14,366 | $26,186 | $40,552 | $4,729,468 |
$486,625
$177,546
$309,079
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $14,287 | $26,265 | $40,552 | $4,703,203 |
| 218 | $14,208 | $26,344 | $40,552 | $4,676,859 |
| 219 | $14,128 | $26,424 | $40,552 | $4,650,435 |
| 220 | $14,048 | $26,504 | $40,552 | $4,623,931 |
| 221 | $13,968 | $26,584 | $40,552 | $4,597,347 |
| 222 | $13,888 | $26,664 | $40,552 | $4,570,682 |
| 223 | $13,807 | $26,745 | $40,552 | $4,543,938 |
| 224 | $13,726 | $26,826 | $40,552 | $4,517,112 |
| 225 | $13,645 | $26,907 | $40,552 | $4,490,205 |
| 226 | $13,564 | $26,988 | $40,552 | $4,463,217 |
| 227 | $13,483 | $27,069 | $40,552 | $4,436,148 |
| 228 | $13,401 | $27,151 | $40,552 | $4,408,997 |
$486,625
$166,154
$320,471
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $13,319 | $27,233 | $40,552 | $4,381,764 |
| 230 | $13,237 | $27,316 | $40,552 | $4,354,448 |
| 231 | $13,154 | $27,398 | $40,552 | $4,327,050 |
| 232 | $13,071 | $27,481 | $40,552 | $4,299,569 |
| 233 | $12,988 | $27,564 | $40,552 | $4,272,005 |
| 234 | $12,905 | $27,647 | $40,552 | $4,244,358 |
| 235 | $12,821 | $27,731 | $40,552 | $4,216,628 |
| 236 | $12,738 | $27,814 | $40,552 | $4,188,813 |
| 237 | $12,654 | $27,898 | $40,552 | $4,160,915 |
| 238 | $12,569 | $27,983 | $40,552 | $4,132,932 |
| 239 | $12,485 | $28,067 | $40,552 | $4,104,865 |
| 240 | $12,400 | $28,152 | $40,552 | $4,076,713 |
$486,625
$154,341
$332,284
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $12,315 | $28,237 | $40,552 | $4,048,476 |
| 242 | $12,230 | $28,322 | $40,552 | $4,020,154 |
| 243 | $12,144 | $28,408 | $40,552 | $3,991,746 |
| 244 | $12,058 | $28,494 | $40,552 | $3,963,252 |
| 245 | $11,972 | $28,580 | $40,552 | $3,934,673 |
| 246 | $11,886 | $28,666 | $40,552 | $3,906,007 |
| 247 | $11,799 | $28,753 | $40,552 | $3,877,254 |
| 248 | $11,713 | $28,840 | $40,552 | $3,848,414 |
| 249 | $11,625 | $28,927 | $40,552 | $3,819,488 |
| 250 | $11,538 | $29,014 | $40,552 | $3,790,474 |
| 251 | $11,450 | $29,102 | $40,552 | $3,761,372 |
| 252 | $11,362 | $29,190 | $40,552 | $3,732,182 |
$486,625
$142,094
$344,531
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $11,274 | $29,278 | $40,552 | $3,702,905 |
| 254 | $11,186 | $29,366 | $40,552 | $3,673,538 |
| 255 | $11,097 | $29,455 | $40,552 | $3,644,083 |
| 256 | $11,008 | $29,544 | $40,552 | $3,614,539 |
| 257 | $10,919 | $29,633 | $40,552 | $3,584,906 |
| 258 | $10,829 | $29,723 | $40,552 | $3,555,184 |
| 259 | $10,740 | $29,812 | $40,552 | $3,525,371 |
| 260 | $10,650 | $29,903 | $40,552 | $3,495,469 |
| 261 | $10,559 | $29,993 | $40,552 | $3,465,476 |
| 262 | $10,469 | $30,083 | $40,552 | $3,435,392 |
| 263 | $10,378 | $30,174 | $40,552 | $3,405,218 |
| 264 | $10,287 | $30,265 | $40,552 | $3,374,953 |
$486,625
$129,395
$357,230
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $10,195 | $30,357 | $40,552 | $3,344,596 |
| 266 | $10,103 | $30,449 | $40,552 | $3,314,147 |
| 267 | $10,011 | $30,541 | $40,552 | $3,283,606 |
| 268 | $9,919 | $30,633 | $40,552 | $3,252,974 |
| 269 | $9,827 | $30,725 | $40,552 | $3,222,248 |
| 270 | $9,734 | $30,818 | $40,552 | $3,191,430 |
| 271 | $9,641 | $30,911 | $40,552 | $3,160,519 |
| 272 | $9,547 | $31,005 | $40,552 | $3,129,514 |
| 273 | $9,454 | $31,098 | $40,552 | $3,098,416 |
| 274 | $9,360 | $31,192 | $40,552 | $3,067,223 |
| 275 | $9,266 | $31,287 | $40,552 | $3,035,937 |
| 276 | $9,171 | $31,381 | $40,552 | $3,004,556 |
$486,625
$116,228
$370,397
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $9,076 | $31,476 | $40,552 | $2,973,080 |
| 278 | $8,981 | $31,571 | $40,552 | $2,941,509 |
| 279 | $8,886 | $31,666 | $40,552 | $2,909,843 |
| 280 | $8,790 | $31,762 | $40,552 | $2,878,081 |
| 281 | $8,694 | $31,858 | $40,552 | $2,846,223 |
| 282 | $8,598 | $31,954 | $40,552 | $2,814,269 |
| 283 | $8,501 | $32,051 | $40,552 | $2,782,218 |
| 284 | $8,405 | $32,147 | $40,552 | $2,750,071 |
| 285 | $8,308 | $32,245 | $40,552 | $2,717,826 |
| 286 | $8,210 | $32,342 | $40,552 | $2,685,484 |
| 287 | $8,112 | $32,440 | $40,552 | $2,653,045 |
| 288 | $8,014 | $32,538 | $40,552 | $2,620,507 |
$486,625
$102,576
$384,049
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,916 | $32,636 | $40,552 | $2,587,871 |
| 290 | $7,818 | $32,735 | $40,552 | $2,555,136 |
| 291 | $7,719 | $32,833 | $40,552 | $2,522,303 |
| 292 | $7,619 | $32,933 | $40,552 | $2,489,370 |
| 293 | $7,520 | $33,032 | $40,552 | $2,456,338 |
| 294 | $7,420 | $33,132 | $40,552 | $2,423,206 |
| 295 | $7,320 | $33,232 | $40,552 | $2,389,974 |
| 296 | $7,220 | $33,332 | $40,552 | $2,356,642 |
| 297 | $7,119 | $33,433 | $40,552 | $2,323,209 |
| 298 | $7,018 | $33,534 | $40,552 | $2,289,675 |
| 299 | $6,917 | $33,635 | $40,552 | $2,256,039 |
| 300 | $6,815 | $33,737 | $40,552 | $2,222,302 |
$486,625
$88,421
$398,204
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,713 | $33,839 | $40,552 | $2,188,464 |
| 302 | $6,611 | $33,941 | $40,552 | $2,154,522 |
| 303 | $6,508 | $34,044 | $40,552 | $2,120,479 |
| 304 | $6,406 | $34,146 | $40,552 | $2,086,332 |
| 305 | $6,302 | $34,250 | $40,552 | $2,052,083 |
| 306 | $6,199 | $34,353 | $40,552 | $2,017,730 |
| 307 | $6,095 | $34,457 | $40,552 | $1,983,273 |
| 308 | $5,991 | $34,561 | $40,552 | $1,948,712 |
| 309 | $5,887 | $34,665 | $40,552 | $1,914,047 |
| 310 | $5,782 | $34,770 | $40,552 | $1,879,276 |
| 311 | $5,677 | $34,875 | $40,552 | $1,844,401 |
| 312 | $5,572 | $34,980 | $40,552 | $1,809,421 |
$486,625
$73,743
$412,882
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,466 | $35,086 | $40,552 | $1,774,335 |
| 314 | $5,360 | $35,192 | $40,552 | $1,739,143 |
| 315 | $5,254 | $35,298 | $40,552 | $1,703,844 |
| 316 | $5,147 | $35,405 | $40,552 | $1,668,439 |
| 317 | $5,040 | $35,512 | $40,552 | $1,632,927 |
| 318 | $4,933 | $35,619 | $40,552 | $1,597,308 |
| 319 | $4,825 | $35,727 | $40,552 | $1,561,581 |
| 320 | $4,717 | $35,835 | $40,552 | $1,525,746 |
| 321 | $4,609 | $35,943 | $40,552 | $1,489,803 |
| 322 | $4,500 | $36,052 | $40,552 | $1,453,752 |
| 323 | $4,392 | $36,161 | $40,552 | $1,417,591 |
| 324 | $4,282 | $36,270 | $40,552 | $1,381,321 |
$486,625
$58,525
$428,100
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,173 | $36,379 | $40,552 | $1,344,942 |
| 326 | $4,063 | $36,489 | $40,552 | $1,308,453 |
| 327 | $3,953 | $36,599 | $40,552 | $1,271,853 |
| 328 | $3,842 | $36,710 | $40,552 | $1,235,143 |
| 329 | $3,731 | $36,821 | $40,552 | $1,198,322 |
| 330 | $3,620 | $36,932 | $40,552 | $1,161,390 |
| 331 | $3,508 | $37,044 | $40,552 | $1,124,346 |
| 332 | $3,396 | $37,156 | $40,552 | $1,087,191 |
| 333 | $3,284 | $37,268 | $40,552 | $1,049,923 |
| 334 | $3,172 | $37,380 | $40,552 | $1,012,542 |
| 335 | $3,059 | $37,493 | $40,552 | $975,049 |
| 336 | $2,945 | $37,607 | $40,552 | $937,442 |
$486,625
$42,746
$443,879
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,832 | $37,720 | $40,552 | $899,722 |
| 338 | $2,718 | $37,834 | $40,552 | $861,888 |
| 339 | $2,604 | $37,948 | $40,552 | $823,940 |
| 340 | $2,489 | $38,063 | $40,552 | $785,877 |
| 341 | $2,374 | $38,178 | $40,552 | $747,698 |
| 342 | $2,259 | $38,293 | $40,552 | $709,405 |
| 343 | $2,143 | $38,409 | $40,552 | $670,996 |
| 344 | $2,027 | $38,525 | $40,552 | $632,471 |
| 345 | $1,911 | $38,641 | $40,552 | $593,829 |
| 346 | $1,794 | $38,758 | $40,552 | $555,071 |
| 347 | $1,677 | $38,875 | $40,552 | $516,196 |
| 348 | $1,559 | $38,993 | $40,552 | $477,203 |
$486,625
$26,386
$460,239
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,442 | $39,111 | $40,552 | $438,093 |
| 350 | $1,323 | $39,229 | $40,552 | $398,864 |
| 351 | $1,205 | $39,347 | $40,552 | $359,517 |
| 352 | $1,086 | $39,466 | $40,552 | $320,051 |
| 353 | $967 | $39,585 | $40,552 | $280,465 |
| 354 | $847 | $39,705 | $40,552 | $240,761 |
| 355 | $727 | $39,825 | $40,552 | $200,936 |
| 356 | $607 | $39,945 | $40,552 | $160,991 |
| 357 | $486 | $40,066 | $40,552 | $120,925 |
| 358 | $365 | $40,187 | $40,552 | $80,738 |
| 359 | $244 | $40,308 | $40,552 | $40,430 |
| 360 | $122 | $40,430 | $40,552 | $0 |
$486,625
$9,422
$477,203
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。
