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
$830 萬
660 呎
@12,727
898 呎
@9,354
$840 萬
$900 萬
$890 萬
$798 萬
$768 萬
$727 萬
666 呎
@12,462
878 呎
@9,453
$830 萬
$730 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 |
| 3.625 | $66,220 | $53,855 | $46,595 | $41,884 |
| 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$41,884
30年
$9,184,000
$5,894,151
$15,078,151
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $27,743 | $14,140 | $41,884 | $9,169,860 |
| 2 | $27,701 | $14,183 | $41,884 | $9,155,676 |
| 3 | $27,658 | $14,226 | $41,884 | $9,141,450 |
| 4 | $27,615 | $14,269 | $41,884 | $9,127,182 |
| 5 | $27,572 | $14,312 | $41,884 | $9,112,869 |
| 6 | $27,528 | $14,355 | $41,884 | $9,098,514 |
| 7 | $27,485 | $14,399 | $41,884 | $9,084,116 |
| 8 | $27,442 | $14,442 | $41,884 | $9,069,673 |
| 9 | $27,398 | $14,486 | $41,884 | $9,055,188 |
| 10 | $27,354 | $14,530 | $41,884 | $9,040,658 |
| 11 | $27,310 | $14,573 | $41,884 | $9,026,085 |
| 12 | $27,266 | $14,617 | $41,884 | $9,011,467 |
$502,605
$330,072
$172,533
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $27,222 | $14,662 | $41,884 | $8,996,806 |
| 14 | $27,178 | $14,706 | $41,884 | $8,982,100 |
| 15 | $27,133 | $14,750 | $41,884 | $8,967,349 |
| 16 | $27,089 | $14,795 | $41,884 | $8,952,554 |
| 17 | $27,044 | $14,840 | $41,884 | $8,937,715 |
| 18 | $26,999 | $14,884 | $41,884 | $8,922,830 |
| 19 | $26,954 | $14,929 | $41,884 | $8,907,901 |
| 20 | $26,909 | $14,974 | $41,884 | $8,892,927 |
| 21 | $26,864 | $15,020 | $41,884 | $8,877,907 |
| 22 | $26,819 | $15,065 | $41,884 | $8,862,842 |
| 23 | $26,773 | $15,111 | $41,884 | $8,847,731 |
| 24 | $26,728 | $15,156 | $41,884 | $8,832,575 |
$502,605
$323,713
$178,892
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $26,682 | $15,202 | $41,884 | $8,817,373 |
| 26 | $26,636 | $15,248 | $41,884 | $8,802,125 |
| 27 | $26,590 | $15,294 | $41,884 | $8,786,831 |
| 28 | $26,544 | $15,340 | $41,884 | $8,771,491 |
| 29 | $26,497 | $15,387 | $41,884 | $8,756,104 |
| 30 | $26,451 | $15,433 | $41,884 | $8,740,671 |
| 31 | $26,404 | $15,480 | $41,884 | $8,725,192 |
| 32 | $26,357 | $15,526 | $41,884 | $8,709,665 |
| 33 | $26,310 | $15,573 | $41,884 | $8,694,092 |
| 34 | $26,263 | $15,620 | $41,884 | $8,678,472 |
| 35 | $26,216 | $15,668 | $41,884 | $8,662,804 |
| 36 | $26,169 | $15,715 | $41,884 | $8,647,089 |
$502,605
$317,119
$185,486
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $26,121 | $15,762 | $41,884 | $8,631,327 |
| 38 | $26,074 | $15,810 | $41,884 | $8,615,517 |
| 39 | $26,026 | $15,858 | $41,884 | $8,599,659 |
| 40 | $25,978 | $15,906 | $41,884 | $8,583,754 |
| 41 | $25,930 | $15,954 | $41,884 | $8,567,800 |
| 42 | $25,882 | $16,002 | $41,884 | $8,551,798 |
| 43 | $25,834 | $16,050 | $41,884 | $8,535,748 |
| 44 | $25,785 | $16,099 | $41,884 | $8,519,649 |
| 45 | $25,736 | $16,147 | $41,884 | $8,503,502 |
| 46 | $25,688 | $16,196 | $41,884 | $8,487,306 |
| 47 | $25,639 | $16,245 | $41,884 | $8,471,061 |
| 48 | $25,590 | $16,294 | $41,884 | $8,454,767 |
$502,605
$310,283
$192,323
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $25,540 | $16,343 | $41,884 | $8,438,423 |
| 50 | $25,491 | $16,393 | $41,884 | $8,422,031 |
| 51 | $25,442 | $16,442 | $41,884 | $8,405,589 |
| 52 | $25,392 | $16,492 | $41,884 | $8,389,097 |
| 53 | $25,342 | $16,542 | $41,884 | $8,372,555 |
| 54 | $25,292 | $16,592 | $41,884 | $8,355,963 |
| 55 | $25,242 | $16,642 | $41,884 | $8,339,322 |
| 56 | $25,192 | $16,692 | $41,884 | $8,322,629 |
| 57 | $25,141 | $16,742 | $41,884 | $8,305,887 |
| 58 | $25,091 | $16,793 | $41,884 | $8,289,094 |
| 59 | $25,040 | $16,844 | $41,884 | $8,272,250 |
| 60 | $24,989 | $16,895 | $41,884 | $8,255,356 |
$502,605
$303,194
$199,411
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $24,938 | $16,946 | $41,884 | $8,238,410 |
| 62 | $24,887 | $16,997 | $41,884 | $8,221,413 |
| 63 | $24,836 | $17,048 | $41,884 | $8,204,365 |
| 64 | $24,784 | $17,100 | $41,884 | $8,187,265 |
| 65 | $24,732 | $17,151 | $41,884 | $8,170,114 |
| 66 | $24,681 | $17,203 | $41,884 | $8,152,910 |
| 67 | $24,629 | $17,255 | $41,884 | $8,135,655 |
| 68 | $24,576 | $17,307 | $41,884 | $8,118,348 |
| 69 | $24,524 | $17,360 | $41,884 | $8,100,988 |
| 70 | $24,472 | $17,412 | $41,884 | $8,083,576 |
| 71 | $24,419 | $17,465 | $41,884 | $8,066,112 |
| 72 | $24,366 | $17,517 | $41,884 | $8,048,594 |
$502,605
$295,844
$206,761
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $24,313 | $17,570 | $41,884 | $8,031,024 |
| 74 | $24,260 | $17,623 | $41,884 | $8,013,401 |
| 75 | $24,207 | $17,677 | $41,884 | $7,995,724 |
| 76 | $24,154 | $17,730 | $41,884 | $7,977,994 |
| 77 | $24,100 | $17,784 | $41,884 | $7,960,210 |
| 78 | $24,046 | $17,837 | $41,884 | $7,942,373 |
| 79 | $23,993 | $17,891 | $41,884 | $7,924,482 |
| 80 | $23,939 | $17,945 | $41,884 | $7,906,537 |
| 81 | $23,884 | $17,999 | $41,884 | $7,888,537 |
| 82 | $23,830 | $18,054 | $41,884 | $7,870,484 |
| 83 | $23,775 | $18,108 | $41,884 | $7,852,375 |
| 84 | $23,721 | $18,163 | $41,884 | $7,834,212 |
$502,605
$288,223
$214,382
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $23,666 | $18,218 | $41,884 | $7,815,994 |
| 86 | $23,611 | $18,273 | $41,884 | $7,797,721 |
| 87 | $23,556 | $18,328 | $41,884 | $7,779,393 |
| 88 | $23,500 | $18,384 | $41,884 | $7,761,010 |
| 89 | $23,445 | $18,439 | $41,884 | $7,742,571 |
| 90 | $23,389 | $18,495 | $41,884 | $7,724,076 |
| 91 | $23,333 | $18,551 | $41,884 | $7,705,525 |
| 92 | $23,277 | $18,607 | $41,884 | $7,686,919 |
| 93 | $23,221 | $18,663 | $41,884 | $7,668,256 |
| 94 | $23,165 | $18,719 | $41,884 | $7,649,537 |
| 95 | $23,108 | $18,776 | $41,884 | $7,630,761 |
| 96 | $23,051 | $18,832 | $41,884 | $7,611,928 |
$502,605
$280,321
$222,284
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $22,994 | $18,889 | $41,884 | $7,593,039 |
| 98 | $22,937 | $18,946 | $41,884 | $7,574,093 |
| 99 | $22,880 | $19,004 | $41,884 | $7,555,089 |
| 100 | $22,823 | $19,061 | $41,884 | $7,536,028 |
| 101 | $22,765 | $19,119 | $41,884 | $7,516,909 |
| 102 | $22,707 | $19,176 | $41,884 | $7,497,733 |
| 103 | $22,649 | $19,234 | $41,884 | $7,478,498 |
| 104 | $22,591 | $19,292 | $41,884 | $7,459,206 |
| 105 | $22,533 | $19,351 | $41,884 | $7,439,855 |
| 106 | $22,475 | $19,409 | $41,884 | $7,420,446 |
| 107 | $22,416 | $19,468 | $41,884 | $7,400,978 |
| 108 | $22,357 | $19,527 | $41,884 | $7,381,452 |
$502,605
$272,128
$230,477
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $22,298 | $19,586 | $41,884 | $7,361,866 |
| 110 | $22,239 | $19,645 | $41,884 | $7,342,221 |
| 111 | $22,180 | $19,704 | $41,884 | $7,322,517 |
| 112 | $22,120 | $19,764 | $41,884 | $7,302,753 |
| 113 | $22,060 | $19,823 | $41,884 | $7,282,930 |
| 114 | $22,001 | $19,883 | $41,884 | $7,263,047 |
| 115 | $21,940 | $19,943 | $41,884 | $7,243,103 |
| 116 | $21,880 | $20,004 | $41,884 | $7,223,100 |
| 117 | $21,820 | $20,064 | $41,884 | $7,203,036 |
| 118 | $21,759 | $20,125 | $41,884 | $7,182,911 |
| 119 | $21,698 | $20,185 | $41,884 | $7,162,726 |
| 120 | $21,637 | $20,246 | $41,884 | $7,142,480 |
$502,605
$263,633
$238,972
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $21,576 | $20,308 | $41,884 | $7,122,172 |
| 122 | $21,515 | $20,369 | $41,884 | $7,101,803 |
| 123 | $21,453 | $20,430 | $41,884 | $7,081,373 |
| 124 | $21,392 | $20,492 | $41,884 | $7,060,881 |
| 125 | $21,330 | $20,554 | $41,884 | $7,040,327 |
| 126 | $21,268 | $20,616 | $41,884 | $7,019,711 |
| 127 | $21,205 | $20,678 | $41,884 | $6,999,032 |
| 128 | $21,143 | $20,741 | $41,884 | $6,978,291 |
| 129 | $21,080 | $20,803 | $41,884 | $6,957,488 |
| 130 | $21,017 | $20,866 | $41,884 | $6,936,622 |
| 131 | $20,954 | $20,929 | $41,884 | $6,915,692 |
| 132 | $20,891 | $20,993 | $41,884 | $6,894,700 |
$502,605
$254,825
$247,780
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $20,828 | $21,056 | $41,884 | $6,873,644 |
| 134 | $20,764 | $21,120 | $41,884 | $6,852,524 |
| 135 | $20,700 | $21,183 | $41,884 | $6,831,341 |
| 136 | $20,636 | $21,247 | $41,884 | $6,810,093 |
| 137 | $20,572 | $21,312 | $41,884 | $6,788,782 |
| 138 | $20,508 | $21,376 | $41,884 | $6,767,406 |
| 139 | $20,443 | $21,441 | $41,884 | $6,745,965 |
| 140 | $20,378 | $21,505 | $41,884 | $6,724,460 |
| 141 | $20,313 | $21,570 | $41,884 | $6,702,890 |
| 142 | $20,248 | $21,635 | $41,884 | $6,681,254 |
| 143 | $20,183 | $21,701 | $41,884 | $6,659,553 |
| 144 | $20,117 | $21,766 | $41,884 | $6,637,787 |
$502,605
$245,692
$256,913
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $20,052 | $21,832 | $41,884 | $6,615,955 |
| 146 | $19,986 | $21,898 | $41,884 | $6,594,057 |
| 147 | $19,920 | $21,964 | $41,884 | $6,572,093 |
| 148 | $19,853 | $22,031 | $41,884 | $6,550,062 |
| 149 | $19,787 | $22,097 | $41,884 | $6,527,965 |
| 150 | $19,720 | $22,164 | $41,884 | $6,505,801 |
| 151 | $19,653 | $22,231 | $41,884 | $6,483,570 |
| 152 | $19,586 | $22,298 | $41,884 | $6,461,272 |
| 153 | $19,518 | $22,365 | $41,884 | $6,438,907 |
| 154 | $19,451 | $22,433 | $41,884 | $6,416,474 |
| 155 | $19,383 | $22,501 | $41,884 | $6,393,973 |
| 156 | $19,315 | $22,569 | $41,884 | $6,371,405 |
$502,605
$236,223
$266,382
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $19,247 | $22,637 | $41,884 | $6,348,768 |
| 158 | $19,179 | $22,705 | $41,884 | $6,326,063 |
| 159 | $19,110 | $22,774 | $41,884 | $6,303,289 |
| 160 | $19,041 | $22,843 | $41,884 | $6,280,446 |
| 161 | $18,972 | $22,912 | $41,884 | $6,257,535 |
| 162 | $18,903 | $22,981 | $41,884 | $6,234,554 |
| 163 | $18,834 | $23,050 | $41,884 | $6,211,504 |
| 164 | $18,764 | $23,120 | $41,884 | $6,188,384 |
| 165 | $18,694 | $23,190 | $41,884 | $6,165,194 |
| 166 | $18,624 | $23,260 | $41,884 | $6,141,935 |
| 167 | $18,554 | $23,330 | $41,884 | $6,118,605 |
| 168 | $18,483 | $23,400 | $41,884 | $6,095,204 |
$502,605
$226,404
$276,201
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $18,413 | $23,471 | $41,884 | $6,071,733 |
| 170 | $18,342 | $23,542 | $41,884 | $6,048,191 |
| 171 | $18,271 | $23,613 | $41,884 | $6,024,578 |
| 172 | $18,199 | $23,685 | $41,884 | $6,000,893 |
| 173 | $18,128 | $23,756 | $41,884 | $5,977,137 |
| 174 | $18,056 | $23,828 | $41,884 | $5,953,309 |
| 175 | $17,984 | $23,900 | $41,884 | $5,929,410 |
| 176 | $17,912 | $23,972 | $41,884 | $5,905,438 |
| 177 | $17,839 | $24,044 | $41,884 | $5,881,393 |
| 178 | $17,767 | $24,117 | $41,884 | $5,857,276 |
| 179 | $17,694 | $24,190 | $41,884 | $5,833,086 |
| 180 | $17,621 | $24,263 | $41,884 | $5,808,823 |
$502,605
$216,224
$286,381
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $17,547 | $24,336 | $41,884 | $5,784,487 |
| 182 | $17,474 | $24,410 | $41,884 | $5,760,077 |
| 183 | $17,400 | $24,484 | $41,884 | $5,735,594 |
| 184 | $17,326 | $24,557 | $41,884 | $5,711,036 |
| 185 | $17,252 | $24,632 | $41,884 | $5,686,405 |
| 186 | $17,178 | $24,706 | $41,884 | $5,661,699 |
| 187 | $17,103 | $24,781 | $41,884 | $5,636,918 |
| 188 | $17,028 | $24,856 | $41,884 | $5,612,062 |
| 189 | $16,953 | $24,931 | $41,884 | $5,587,132 |
| 190 | $16,878 | $25,006 | $41,884 | $5,562,126 |
| 191 | $16,802 | $25,081 | $41,884 | $5,537,044 |
| 192 | $16,726 | $25,157 | $41,884 | $5,511,887 |
$502,605
$205,669
$296,936
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $16,650 | $25,233 | $41,884 | $5,486,654 |
| 194 | $16,574 | $25,309 | $41,884 | $5,461,344 |
| 195 | $16,498 | $25,386 | $41,884 | $5,435,958 |
| 196 | $16,421 | $25,463 | $41,884 | $5,410,496 |
| 197 | $16,344 | $25,540 | $41,884 | $5,384,956 |
| 198 | $16,267 | $25,617 | $41,884 | $5,359,339 |
| 199 | $16,190 | $25,694 | $41,884 | $5,333,645 |
| 200 | $16,112 | $25,772 | $41,884 | $5,307,874 |
| 201 | $16,034 | $25,850 | $41,884 | $5,282,024 |
| 202 | $15,956 | $25,928 | $41,884 | $5,256,096 |
| 203 | $15,878 | $26,006 | $41,884 | $5,230,090 |
| 204 | $15,799 | $26,085 | $41,884 | $5,204,006 |
$502,605
$194,724
$307,881
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $15,720 | $26,163 | $41,884 | $5,177,843 |
| 206 | $15,641 | $26,242 | $41,884 | $5,151,600 |
| 207 | $15,562 | $26,322 | $41,884 | $5,125,279 |
| 208 | $15,483 | $26,401 | $41,884 | $5,098,877 |
| 209 | $15,403 | $26,481 | $41,884 | $5,072,397 |
| 210 | $15,323 | $26,561 | $41,884 | $5,045,836 |
| 211 | $15,243 | $26,641 | $41,884 | $5,019,195 |
| 212 | $15,162 | $26,722 | $41,884 | $4,992,473 |
| 213 | $15,081 | $26,802 | $41,884 | $4,965,671 |
| 214 | $15,000 | $26,883 | $41,884 | $4,938,787 |
| 215 | $14,919 | $26,964 | $41,884 | $4,911,823 |
| 216 | $14,838 | $27,046 | $41,884 | $4,884,777 |
$502,605
$183,376
$319,229
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $14,756 | $27,128 | $41,884 | $4,857,649 |
| 218 | $14,674 | $27,210 | $41,884 | $4,830,440 |
| 219 | $14,592 | $27,292 | $41,884 | $4,803,148 |
| 220 | $14,510 | $27,374 | $41,884 | $4,775,774 |
| 221 | $14,427 | $27,457 | $41,884 | $4,748,317 |
| 222 | $14,344 | $27,540 | $41,884 | $4,720,777 |
| 223 | $14,261 | $27,623 | $41,884 | $4,693,154 |
| 224 | $14,177 | $27,707 | $41,884 | $4,665,447 |
| 225 | $14,094 | $27,790 | $41,884 | $4,637,657 |
| 226 | $14,010 | $27,874 | $41,884 | $4,609,783 |
| 227 | $13,925 | $27,958 | $41,884 | $4,581,824 |
| 228 | $13,841 | $28,043 | $41,884 | $4,553,782 |
$502,605
$171,610
$330,995
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $13,756 | $28,128 | $41,884 | $4,525,654 |
| 230 | $13,671 | $28,213 | $41,884 | $4,497,442 |
| 231 | $13,586 | $28,298 | $41,884 | $4,469,144 |
| 232 | $13,501 | $28,383 | $41,884 | $4,440,761 |
| 233 | $13,415 | $28,469 | $41,884 | $4,412,292 |
| 234 | $13,329 | $28,555 | $41,884 | $4,383,737 |
| 235 | $13,243 | $28,641 | $41,884 | $4,355,096 |
| 236 | $13,156 | $28,728 | $41,884 | $4,326,368 |
| 237 | $13,069 | $28,815 | $41,884 | $4,297,553 |
| 238 | $12,982 | $28,902 | $41,884 | $4,268,652 |
| 239 | $12,895 | $28,989 | $41,884 | $4,239,663 |
| 240 | $12,807 | $29,076 | $41,884 | $4,210,586 |
$502,605
$159,410
$343,195
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $12,719 | $29,164 | $41,884 | $4,181,422 |
| 242 | $12,631 | $29,252 | $41,884 | $4,152,170 |
| 243 | $12,543 | $29,341 | $41,884 | $4,122,829 |
| 244 | $12,454 | $29,429 | $41,884 | $4,093,400 |
| 245 | $12,365 | $29,518 | $41,884 | $4,063,881 |
| 246 | $12,276 | $29,607 | $41,884 | $4,034,274 |
| 247 | $12,187 | $29,697 | $41,884 | $4,004,577 |
| 248 | $12,097 | $29,787 | $41,884 | $3,974,791 |
| 249 | $12,007 | $29,877 | $41,884 | $3,944,914 |
| 250 | $11,917 | $29,967 | $41,884 | $3,914,947 |
| 251 | $11,826 | $30,057 | $41,884 | $3,884,890 |
| 252 | $11,736 | $30,148 | $41,884 | $3,854,742 |
$502,605
$146,760
$355,845
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $11,645 | $30,239 | $41,884 | $3,824,502 |
| 254 | $11,553 | $30,331 | $41,884 | $3,794,172 |
| 255 | $11,462 | $30,422 | $41,884 | $3,763,750 |
| 256 | $11,370 | $30,514 | $41,884 | $3,733,236 |
| 257 | $11,277 | $30,606 | $41,884 | $3,702,629 |
| 258 | $11,185 | $30,699 | $41,884 | $3,671,931 |
| 259 | $11,092 | $30,791 | $41,884 | $3,641,139 |
| 260 | $10,999 | $30,884 | $41,884 | $3,610,255 |
| 261 | $10,906 | $30,978 | $41,884 | $3,579,277 |
| 262 | $10,812 | $31,071 | $41,884 | $3,548,205 |
| 263 | $10,719 | $31,165 | $41,884 | $3,517,040 |
| 264 | $10,624 | $31,259 | $41,884 | $3,485,781 |
$502,605
$133,644
$368,961
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $10,530 | $31,354 | $41,884 | $3,454,427 |
| 266 | $10,435 | $31,449 | $41,884 | $3,422,979 |
| 267 | $10,340 | $31,544 | $41,884 | $3,391,435 |
| 268 | $10,245 | $31,639 | $41,884 | $3,359,796 |
| 269 | $10,149 | $31,734 | $41,884 | $3,328,062 |
| 270 | $10,054 | $31,830 | $41,884 | $3,296,232 |
| 271 | $9,957 | $31,926 | $41,884 | $3,264,305 |
| 272 | $9,861 | $32,023 | $41,884 | $3,232,283 |
| 273 | $9,764 | $32,120 | $41,884 | $3,200,163 |
| 274 | $9,667 | $32,217 | $41,884 | $3,167,946 |
| 275 | $9,570 | $32,314 | $41,884 | $3,135,632 |
| 276 | $9,472 | $32,412 | $41,884 | $3,103,221 |
$502,605
$120,045
$382,560
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $9,374 | $32,509 | $41,884 | $3,070,711 |
| 278 | $9,276 | $32,608 | $41,884 | $3,038,104 |
| 279 | $9,178 | $32,706 | $41,884 | $3,005,398 |
| 280 | $9,079 | $32,805 | $41,884 | $2,972,593 |
| 281 | $8,980 | $32,904 | $41,884 | $2,939,689 |
| 282 | $8,880 | $33,003 | $41,884 | $2,906,685 |
| 283 | $8,781 | $33,103 | $41,884 | $2,873,582 |
| 284 | $8,681 | $33,203 | $41,884 | $2,840,379 |
| 285 | $8,580 | $33,303 | $41,884 | $2,807,076 |
| 286 | $8,480 | $33,404 | $41,884 | $2,773,671 |
| 287 | $8,379 | $33,505 | $41,884 | $2,740,167 |
| 288 | $8,278 | $33,606 | $41,884 | $2,706,560 |
$502,605
$105,944
$396,661
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $8,176 | $33,708 | $41,884 | $2,672,853 |
| 290 | $8,074 | $33,810 | $41,884 | $2,639,043 |
| 291 | $7,972 | $33,912 | $41,884 | $2,605,132 |
| 292 | $7,870 | $34,014 | $41,884 | $2,571,117 |
| 293 | $7,767 | $34,117 | $41,884 | $2,537,001 |
| 294 | $7,664 | $34,220 | $41,884 | $2,502,781 |
| 295 | $7,560 | $34,323 | $41,884 | $2,468,457 |
| 296 | $7,457 | $34,427 | $41,884 | $2,434,031 |
| 297 | $7,353 | $34,531 | $41,884 | $2,399,500 |
| 298 | $7,248 | $34,635 | $41,884 | $2,364,864 |
| 299 | $7,144 | $34,740 | $41,884 | $2,330,124 |
| 300 | $7,039 | $34,845 | $41,884 | $2,295,280 |
$502,605
$91,324
$411,281
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,934 | $34,950 | $41,884 | $2,260,329 |
| 302 | $6,828 | $35,056 | $41,884 | $2,225,274 |
| 303 | $6,722 | $35,162 | $41,884 | $2,190,112 |
| 304 | $6,616 | $35,268 | $41,884 | $2,154,844 |
| 305 | $6,509 | $35,374 | $41,884 | $2,119,470 |
| 306 | $6,403 | $35,481 | $41,884 | $2,083,989 |
| 307 | $6,295 | $35,588 | $41,884 | $2,048,401 |
| 308 | $6,188 | $35,696 | $41,884 | $2,012,705 |
| 309 | $6,080 | $35,804 | $41,884 | $1,976,901 |
| 310 | $5,972 | $35,912 | $41,884 | $1,940,989 |
| 311 | $5,863 | $36,020 | $41,884 | $1,904,969 |
| 312 | $5,755 | $36,129 | $41,884 | $1,868,840 |
$502,605
$76,165
$426,440
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,645 | $36,238 | $41,884 | $1,832,601 |
| 314 | $5,536 | $36,348 | $41,884 | $1,796,254 |
| 315 | $5,426 | $36,458 | $41,884 | $1,759,796 |
| 316 | $5,316 | $36,568 | $41,884 | $1,723,228 |
| 317 | $5,206 | $36,678 | $41,884 | $1,686,550 |
| 318 | $5,095 | $36,789 | $41,884 | $1,649,761 |
| 319 | $4,984 | $36,900 | $41,884 | $1,612,861 |
| 320 | $4,872 | $37,012 | $41,884 | $1,575,849 |
| 321 | $4,760 | $37,123 | $41,884 | $1,538,726 |
| 322 | $4,648 | $37,236 | $41,884 | $1,501,491 |
| 323 | $4,536 | $37,348 | $41,884 | $1,464,143 |
| 324 | $4,423 | $37,461 | $41,884 | $1,426,682 |
$502,605
$60,447
$442,158
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,310 | $37,574 | $41,884 | $1,389,108 |
| 326 | $4,196 | $37,687 | $41,884 | $1,351,420 |
| 327 | $4,082 | $37,801 | $41,884 | $1,313,619 |
| 328 | $3,968 | $37,916 | $41,884 | $1,275,703 |
| 329 | $3,854 | $38,030 | $41,884 | $1,237,673 |
| 330 | $3,739 | $38,145 | $41,884 | $1,199,528 |
| 331 | $3,624 | $38,260 | $41,884 | $1,161,268 |
| 332 | $3,508 | $38,376 | $41,884 | $1,122,892 |
| 333 | $3,392 | $38,492 | $41,884 | $1,084,401 |
| 334 | $3,276 | $38,608 | $41,884 | $1,045,793 |
| 335 | $3,159 | $38,725 | $41,884 | $1,007,068 |
| 336 | $3,042 | $38,842 | $41,884 | $968,227 |
$502,605
$44,150
$458,455
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,925 | $38,959 | $41,884 | $929,268 |
| 338 | $2,807 | $39,077 | $41,884 | $890,191 |
| 339 | $2,689 | $39,195 | $41,884 | $850,997 |
| 340 | $2,571 | $39,313 | $41,884 | $811,684 |
| 341 | $2,452 | $39,432 | $41,884 | $772,252 |
| 342 | $2,333 | $39,551 | $41,884 | $732,701 |
| 343 | $2,213 | $39,670 | $41,884 | $693,030 |
| 344 | $2,094 | $39,790 | $41,884 | $653,240 |
| 345 | $1,973 | $39,910 | $41,884 | $613,330 |
| 346 | $1,853 | $40,031 | $41,884 | $573,299 |
| 347 | $1,732 | $40,152 | $41,884 | $533,147 |
| 348 | $1,611 | $40,273 | $41,884 | $492,874 |
$502,605
$27,252
$475,353
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,489 | $40,395 | $41,884 | $452,479 |
| 350 | $1,367 | $40,517 | $41,884 | $411,962 |
| 351 | $1,244 | $40,639 | $41,884 | $371,323 |
| 352 | $1,122 | $40,762 | $41,884 | $330,561 |
| 353 | $999 | $40,885 | $41,884 | $289,675 |
| 354 | $875 | $41,009 | $41,884 | $248,667 |
| 355 | $751 | $41,133 | $41,884 | $207,534 |
| 356 | $627 | $41,257 | $41,884 | $166,277 |
| 357 | $502 | $41,381 | $41,884 | $124,896 |
| 358 | $377 | $41,506 | $41,884 | $83,389 |
| 359 | $252 | $41,632 | $41,884 | $41,758 |
| 360 | $126 | $41,758 | $41,884 | $0 |
$502,605
$9,731
$492,874
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。
