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
$740 萬
$700 萬
773 呎
@9,702
959 呎
@7,821
$750 萬
$830 萬
578 呎
@14,706
683 呎
@12,445
$850 萬
$860 萬
$800 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $61,346 | $47,139 | $38,629 | $32,968 |
| 1.500 | $63,626 | $49,461 | $40,993 | $35,375 |
| 2.000 | $65,960 | $51,853 | $43,445 | $37,886 |
| 2.500 | $68,346 | $54,315 | $45,983 | $40,500 |
| 3.000 | $70,785 | $56,846 | $48,607 | $43,214 |
| 3.500 | $73,275 | $59,446 | $51,314 | $46,027 |
| 4.000 | $75,818 | $62,113 | $54,103 | $48,935 |
| 4.500 | $78,412 | $64,847 | $56,973 | $51,935 |
| 5.000 | $81,056 | $67,645 | $59,920 | $55,024 |
| 5.500 | $83,751 | $70,508 | $62,944 | $58,198 |
| 6.000 | $86,495 | $73,434 | $66,041 | $61,454 |
每月供款$46,028
30年
$10,250,000
$6,319,749
$16,569,749
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $29,896 | $16,131 | $46,027 | $10,233,869 |
| 2 | $29,849 | $16,178 | $46,027 | $10,217,690 |
| 3 | $29,802 | $16,225 | $46,027 | $10,201,465 |
| 4 | $29,754 | $16,273 | $46,027 | $10,185,192 |
| 5 | $29,707 | $16,320 | $46,027 | $10,168,872 |
| 6 | $29,659 | $16,368 | $46,027 | $10,152,504 |
| 7 | $29,611 | $16,416 | $46,027 | $10,136,088 |
| 8 | $29,564 | $16,463 | $46,027 | $10,119,625 |
| 9 | $29,516 | $16,512 | $46,027 | $10,103,113 |
| 10 | $29,467 | $16,560 | $46,027 | $10,086,554 |
| 11 | $29,419 | $16,608 | $46,027 | $10,069,946 |
| 12 | $29,371 | $16,656 | $46,027 | $10,053,289 |
$552,325
$355,614
$196,711
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $29,322 | $16,705 | $46,027 | $10,036,584 |
| 14 | $29,273 | $16,754 | $46,027 | $10,019,831 |
| 15 | $29,225 | $16,803 | $46,027 | $10,003,028 |
| 16 | $29,175 | $16,852 | $46,027 | $9,986,177 |
| 17 | $29,126 | $16,901 | $46,027 | $9,969,276 |
| 18 | $29,077 | $16,950 | $46,027 | $9,952,326 |
| 19 | $29,028 | $16,999 | $46,027 | $9,935,326 |
| 20 | $28,978 | $17,049 | $46,027 | $9,918,277 |
| 21 | $28,928 | $17,099 | $46,027 | $9,901,178 |
| 22 | $28,878 | $17,149 | $46,027 | $9,884,030 |
| 23 | $28,828 | $17,199 | $46,027 | $9,866,831 |
| 24 | $28,778 | $17,249 | $46,027 | $9,849,582 |
$552,325
$348,618
$203,707
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $28,728 | $17,299 | $46,027 | $9,832,283 |
| 26 | $28,677 | $17,350 | $46,027 | $9,814,934 |
| 27 | $28,627 | $17,400 | $46,027 | $9,797,533 |
| 28 | $28,576 | $17,451 | $46,027 | $9,780,083 |
| 29 | $28,525 | $17,502 | $46,027 | $9,762,581 |
| 30 | $28,474 | $17,553 | $46,027 | $9,745,028 |
| 31 | $28,423 | $17,604 | $46,027 | $9,727,424 |
| 32 | $28,372 | $17,655 | $46,027 | $9,709,768 |
| 33 | $28,320 | $17,707 | $46,027 | $9,692,061 |
| 34 | $28,269 | $17,759 | $46,027 | $9,674,303 |
| 35 | $28,217 | $17,810 | $46,027 | $9,656,492 |
| 36 | $28,165 | $17,862 | $46,027 | $9,638,630 |
$552,325
$341,373
$210,952
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $28,113 | $17,914 | $46,027 | $9,620,716 |
| 38 | $28,060 | $17,967 | $46,027 | $9,602,749 |
| 39 | $28,008 | $18,019 | $46,027 | $9,584,730 |
| 40 | $27,955 | $18,072 | $46,027 | $9,566,658 |
| 41 | $27,903 | $18,124 | $46,027 | $9,548,534 |
| 42 | $27,850 | $18,177 | $46,027 | $9,530,357 |
| 43 | $27,797 | $18,230 | $46,027 | $9,512,127 |
| 44 | $27,744 | $18,283 | $46,027 | $9,493,843 |
| 45 | $27,690 | $18,337 | $46,027 | $9,475,507 |
| 46 | $27,637 | $18,390 | $46,027 | $9,457,116 |
| 47 | $27,583 | $18,444 | $46,027 | $9,438,673 |
| 48 | $27,529 | $18,498 | $46,027 | $9,420,175 |
$552,325
$333,870
$218,455
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $27,476 | $18,552 | $46,027 | $9,401,623 |
| 50 | $27,421 | $18,606 | $46,027 | $9,383,018 |
| 51 | $27,367 | $18,660 | $46,027 | $9,364,358 |
| 52 | $27,313 | $18,714 | $46,027 | $9,345,643 |
| 53 | $27,258 | $18,769 | $46,027 | $9,326,874 |
| 54 | $27,203 | $18,824 | $46,027 | $9,308,051 |
| 55 | $27,148 | $18,879 | $46,027 | $9,289,172 |
| 56 | $27,093 | $18,934 | $46,027 | $9,270,238 |
| 57 | $27,038 | $18,989 | $46,027 | $9,251,250 |
| 58 | $26,983 | $19,044 | $46,027 | $9,232,205 |
| 59 | $26,927 | $19,100 | $46,027 | $9,213,105 |
| 60 | $26,872 | $19,156 | $46,027 | $9,193,950 |
$552,325
$326,100
$226,225
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $26,816 | $19,211 | $46,027 | $9,174,739 |
| 62 | $26,760 | $19,267 | $46,027 | $9,155,471 |
| 63 | $26,703 | $19,324 | $46,027 | $9,136,148 |
| 64 | $26,647 | $19,380 | $46,027 | $9,116,768 |
| 65 | $26,591 | $19,437 | $46,027 | $9,097,331 |
| 66 | $26,534 | $19,493 | $46,027 | $9,077,838 |
| 67 | $26,477 | $19,550 | $46,027 | $9,058,288 |
| 68 | $26,420 | $19,607 | $46,027 | $9,038,681 |
| 69 | $26,363 | $19,664 | $46,027 | $9,019,016 |
| 70 | $26,305 | $19,722 | $46,027 | $8,999,295 |
| 71 | $26,248 | $19,779 | $46,027 | $8,979,516 |
| 72 | $26,190 | $19,837 | $46,027 | $8,959,679 |
$552,325
$318,054
$234,271
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $26,132 | $19,895 | $46,027 | $8,939,784 |
| 74 | $26,074 | $19,953 | $46,027 | $8,919,831 |
| 75 | $26,016 | $20,011 | $46,027 | $8,899,821 |
| 76 | $25,958 | $20,069 | $46,027 | $8,879,751 |
| 77 | $25,899 | $20,128 | $46,027 | $8,859,623 |
| 78 | $25,841 | $20,187 | $46,027 | $8,839,437 |
| 79 | $25,782 | $20,245 | $46,027 | $8,819,192 |
| 80 | $25,723 | $20,304 | $46,027 | $8,798,887 |
| 81 | $25,663 | $20,364 | $46,027 | $8,778,523 |
| 82 | $25,604 | $20,423 | $46,027 | $8,758,100 |
| 83 | $25,544 | $20,483 | $46,027 | $8,737,618 |
| 84 | $25,485 | $20,542 | $46,027 | $8,717,075 |
$552,325
$309,722
$242,603
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $25,425 | $20,602 | $46,027 | $8,696,473 |
| 86 | $25,365 | $20,662 | $46,027 | $8,675,811 |
| 87 | $25,304 | $20,723 | $46,027 | $8,655,088 |
| 88 | $25,244 | $20,783 | $46,027 | $8,634,305 |
| 89 | $25,183 | $20,844 | $46,027 | $8,613,461 |
| 90 | $25,123 | $20,904 | $46,027 | $8,592,557 |
| 91 | $25,062 | $20,965 | $46,027 | $8,571,591 |
| 92 | $25,000 | $21,027 | $46,027 | $8,550,565 |
| 93 | $24,939 | $21,088 | $46,027 | $8,529,477 |
| 94 | $24,878 | $21,149 | $46,027 | $8,508,327 |
| 95 | $24,816 | $21,211 | $46,027 | $8,487,116 |
| 96 | $24,754 | $21,273 | $46,027 | $8,465,843 |
$552,325
$301,093
$251,232
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $24,692 | $21,335 | $46,027 | $8,444,508 |
| 98 | $24,630 | $21,397 | $46,027 | $8,423,111 |
| 99 | $24,567 | $21,460 | $46,027 | $8,401,651 |
| 100 | $24,505 | $21,522 | $46,027 | $8,380,129 |
| 101 | $24,442 | $21,585 | $46,027 | $8,358,544 |
| 102 | $24,379 | $21,648 | $46,027 | $8,336,896 |
| 103 | $24,316 | $21,711 | $46,027 | $8,315,185 |
| 104 | $24,253 | $21,774 | $46,027 | $8,293,411 |
| 105 | $24,189 | $21,838 | $46,027 | $8,271,573 |
| 106 | $24,125 | $21,902 | $46,027 | $8,249,671 |
| 107 | $24,062 | $21,966 | $46,027 | $8,227,705 |
| 108 | $23,997 | $22,030 | $46,027 | $8,205,676 |
$552,325
$292,157
$260,168
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $23,933 | $22,094 | $46,027 | $8,183,582 |
| 110 | $23,869 | $22,158 | $46,027 | $8,161,424 |
| 111 | $23,804 | $22,223 | $46,027 | $8,139,201 |
| 112 | $23,739 | $22,288 | $46,027 | $8,116,913 |
| 113 | $23,674 | $22,353 | $46,027 | $8,094,560 |
| 114 | $23,609 | $22,418 | $46,027 | $8,072,142 |
| 115 | $23,544 | $22,483 | $46,027 | $8,049,659 |
| 116 | $23,478 | $22,549 | $46,027 | $8,027,110 |
| 117 | $23,412 | $22,615 | $46,027 | $8,004,495 |
| 118 | $23,346 | $22,681 | $46,027 | $7,981,815 |
| 119 | $23,280 | $22,747 | $46,027 | $7,959,068 |
| 120 | $23,214 | $22,813 | $46,027 | $7,936,255 |
$552,325
$282,904
$269,421
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $23,147 | $22,880 | $46,027 | $7,913,375 |
| 122 | $23,081 | $22,946 | $46,027 | $7,890,429 |
| 123 | $23,014 | $23,013 | $46,027 | $7,867,415 |
| 124 | $22,947 | $23,080 | $46,027 | $7,844,335 |
| 125 | $22,879 | $23,148 | $46,027 | $7,821,187 |
| 126 | $22,812 | $23,215 | $46,027 | $7,797,972 |
| 127 | $22,744 | $23,283 | $46,027 | $7,774,689 |
| 128 | $22,676 | $23,351 | $46,027 | $7,751,338 |
| 129 | $22,608 | $23,419 | $46,027 | $7,727,919 |
| 130 | $22,540 | $23,487 | $46,027 | $7,704,432 |
| 131 | $22,471 | $23,556 | $46,027 | $7,680,876 |
| 132 | $22,403 | $23,625 | $46,027 | $7,657,251 |
$552,325
$273,321
$279,003
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $22,334 | $23,693 | $46,027 | $7,633,558 |
| 134 | $22,265 | $23,763 | $46,027 | $7,609,795 |
| 135 | $22,195 | $23,832 | $46,027 | $7,585,963 |
| 136 | $22,126 | $23,901 | $46,027 | $7,562,062 |
| 137 | $22,056 | $23,971 | $46,027 | $7,538,091 |
| 138 | $21,986 | $24,041 | $46,027 | $7,514,050 |
| 139 | $21,916 | $24,111 | $46,027 | $7,489,939 |
| 140 | $21,846 | $24,181 | $46,027 | $7,465,757 |
| 141 | $21,775 | $24,252 | $46,027 | $7,441,506 |
| 142 | $21,704 | $24,323 | $46,027 | $7,417,183 |
| 143 | $21,633 | $24,394 | $46,027 | $7,392,789 |
| 144 | $21,562 | $24,465 | $46,027 | $7,368,324 |
$552,325
$263,398
$288,927
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $21,491 | $24,536 | $46,027 | $7,343,788 |
| 146 | $21,419 | $24,608 | $46,027 | $7,319,181 |
| 147 | $21,348 | $24,679 | $46,027 | $7,294,501 |
| 148 | $21,276 | $24,751 | $46,027 | $7,269,750 |
| 149 | $21,203 | $24,824 | $46,027 | $7,244,926 |
| 150 | $21,131 | $24,896 | $46,027 | $7,220,030 |
| 151 | $21,058 | $24,969 | $46,027 | $7,195,061 |
| 152 | $20,986 | $25,041 | $46,027 | $7,170,020 |
| 153 | $20,913 | $25,115 | $46,027 | $7,144,905 |
| 154 | $20,839 | $25,188 | $46,027 | $7,119,718 |
| 155 | $20,766 | $25,261 | $46,027 | $7,094,456 |
| 156 | $20,692 | $25,335 | $46,027 | $7,069,121 |
$552,325
$253,122
$299,203
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $20,618 | $25,409 | $46,027 | $7,043,713 |
| 158 | $20,544 | $25,483 | $46,027 | $7,018,230 |
| 159 | $20,470 | $25,557 | $46,027 | $6,992,672 |
| 160 | $20,395 | $25,632 | $46,027 | $6,967,041 |
| 161 | $20,321 | $25,707 | $46,027 | $6,941,334 |
| 162 | $20,246 | $25,782 | $46,027 | $6,915,553 |
| 163 | $20,170 | $25,857 | $46,027 | $6,889,696 |
| 164 | $20,095 | $25,932 | $46,027 | $6,863,764 |
| 165 | $20,019 | $26,008 | $46,027 | $6,837,756 |
| 166 | $19,943 | $26,084 | $46,027 | $6,811,672 |
| 167 | $19,867 | $26,160 | $46,027 | $6,785,513 |
| 168 | $19,791 | $26,236 | $46,027 | $6,759,277 |
$552,325
$242,480
$309,845
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $19,715 | $26,313 | $46,027 | $6,732,964 |
| 170 | $19,638 | $26,389 | $46,027 | $6,706,575 |
| 171 | $19,561 | $26,466 | $46,027 | $6,680,109 |
| 172 | $19,484 | $26,543 | $46,027 | $6,653,565 |
| 173 | $19,406 | $26,621 | $46,027 | $6,626,944 |
| 174 | $19,329 | $26,698 | $46,027 | $6,600,246 |
| 175 | $19,251 | $26,776 | $46,027 | $6,573,469 |
| 176 | $19,173 | $26,854 | $46,027 | $6,546,615 |
| 177 | $19,094 | $26,933 | $46,027 | $6,519,682 |
| 178 | $19,016 | $27,011 | $46,027 | $6,492,671 |
| 179 | $18,937 | $27,090 | $46,027 | $6,465,581 |
| 180 | $18,858 | $27,169 | $46,027 | $6,438,412 |
$552,325
$231,460
$320,865
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $18,779 | $27,248 | $46,027 | $6,411,163 |
| 182 | $18,699 | $27,328 | $46,027 | $6,383,835 |
| 183 | $18,620 | $27,408 | $46,027 | $6,356,428 |
| 184 | $18,540 | $27,487 | $46,027 | $6,328,940 |
| 185 | $18,459 | $27,568 | $46,027 | $6,301,373 |
| 186 | $18,379 | $27,648 | $46,027 | $6,273,725 |
| 187 | $18,298 | $27,729 | $46,027 | $6,245,996 |
| 188 | $18,217 | $27,810 | $46,027 | $6,218,186 |
| 189 | $18,136 | $27,891 | $46,027 | $6,190,296 |
| 190 | $18,055 | $27,972 | $46,027 | $6,162,323 |
| 191 | $17,973 | $28,054 | $46,027 | $6,134,270 |
| 192 | $17,892 | $28,135 | $46,027 | $6,106,134 |
$552,325
$220,048
$332,277
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $17,810 | $28,218 | $46,027 | $6,077,917 |
| 194 | $17,727 | $28,300 | $46,027 | $6,049,617 |
| 195 | $17,645 | $28,382 | $46,027 | $6,021,235 |
| 196 | $17,562 | $28,465 | $46,027 | $5,992,770 |
| 197 | $17,479 | $28,548 | $46,027 | $5,964,221 |
| 198 | $17,396 | $28,631 | $46,027 | $5,935,590 |
| 199 | $17,312 | $28,715 | $46,027 | $5,906,875 |
| 200 | $17,228 | $28,799 | $46,027 | $5,878,076 |
| 201 | $17,144 | $28,883 | $46,027 | $5,849,194 |
| 202 | $17,060 | $28,967 | $46,027 | $5,820,227 |
| 203 | $16,976 | $29,051 | $46,027 | $5,791,175 |
| 204 | $16,891 | $29,136 | $46,027 | $5,762,039 |
$552,325
$208,230
$344,095
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $16,806 | $29,221 | $46,027 | $5,732,818 |
| 206 | $16,721 | $29,306 | $46,027 | $5,703,512 |
| 207 | $16,635 | $29,392 | $46,027 | $5,674,120 |
| 208 | $16,550 | $29,478 | $46,027 | $5,644,642 |
| 209 | $16,464 | $29,564 | $46,027 | $5,615,079 |
| 210 | $16,377 | $29,650 | $46,027 | $5,585,429 |
| 211 | $16,291 | $29,736 | $46,027 | $5,555,693 |
| 212 | $16,204 | $29,823 | $46,027 | $5,525,870 |
| 213 | $16,117 | $29,910 | $46,027 | $5,495,960 |
| 214 | $16,030 | $29,997 | $46,027 | $5,465,963 |
| 215 | $15,942 | $30,085 | $46,027 | $5,435,878 |
| 216 | $15,855 | $30,172 | $46,027 | $5,405,705 |
$552,325
$195,991
$356,334
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $15,767 | $30,260 | $46,027 | $5,375,445 |
| 218 | $15,678 | $30,349 | $46,027 | $5,345,096 |
| 219 | $15,590 | $30,437 | $46,027 | $5,314,659 |
| 220 | $15,501 | $30,526 | $46,027 | $5,284,133 |
| 221 | $15,412 | $30,615 | $46,027 | $5,253,518 |
| 222 | $15,323 | $30,704 | $46,027 | $5,222,814 |
| 223 | $15,233 | $30,794 | $46,027 | $5,192,020 |
| 224 | $15,143 | $30,884 | $46,027 | $5,161,136 |
| 225 | $15,053 | $30,974 | $46,027 | $5,130,162 |
| 226 | $14,963 | $31,064 | $46,027 | $5,099,098 |
| 227 | $14,872 | $31,155 | $46,027 | $5,067,944 |
| 228 | $14,782 | $31,246 | $46,027 | $5,036,698 |
$552,325
$183,318
$369,007
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $14,690 | $31,337 | $46,027 | $5,005,361 |
| 230 | $14,599 | $31,428 | $46,027 | $4,973,933 |
| 231 | $14,507 | $31,520 | $46,027 | $4,942,413 |
| 232 | $14,415 | $31,612 | $46,027 | $4,910,802 |
| 233 | $14,323 | $31,704 | $46,027 | $4,879,098 |
| 234 | $14,231 | $31,796 | $46,027 | $4,847,301 |
| 235 | $14,138 | $31,889 | $46,027 | $4,815,412 |
| 236 | $14,045 | $31,982 | $46,027 | $4,783,430 |
| 237 | $13,952 | $32,075 | $46,027 | $4,751,355 |
| 238 | $13,858 | $32,169 | $46,027 | $4,719,186 |
| 239 | $13,764 | $32,263 | $46,027 | $4,686,923 |
| 240 | $13,670 | $32,357 | $46,027 | $4,654,566 |
$552,325
$170,193
$382,132
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $13,576 | $32,451 | $46,027 | $4,622,115 |
| 242 | $13,481 | $32,546 | $46,027 | $4,589,569 |
| 243 | $13,386 | $32,641 | $46,027 | $4,556,928 |
| 244 | $13,291 | $32,736 | $46,027 | $4,524,192 |
| 245 | $13,196 | $32,832 | $46,027 | $4,491,361 |
| 246 | $13,100 | $32,927 | $46,027 | $4,458,433 |
| 247 | $13,004 | $33,023 | $46,027 | $4,425,410 |
| 248 | $12,907 | $33,120 | $46,027 | $4,392,290 |
| 249 | $12,811 | $33,216 | $46,027 | $4,359,074 |
| 250 | $12,714 | $33,313 | $46,027 | $4,325,761 |
| 251 | $12,617 | $33,410 | $46,027 | $4,292,351 |
| 252 | $12,519 | $33,508 | $46,027 | $4,258,843 |
$552,325
$156,602
$395,723
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $12,422 | $33,605 | $46,027 | $4,225,237 |
| 254 | $12,324 | $33,703 | $46,027 | $4,191,534 |
| 255 | $12,225 | $33,802 | $46,027 | $4,157,732 |
| 256 | $12,127 | $33,900 | $46,027 | $4,123,832 |
| 257 | $12,028 | $33,999 | $46,027 | $4,089,833 |
| 258 | $11,929 | $34,098 | $46,027 | $4,055,734 |
| 259 | $11,829 | $34,198 | $46,027 | $4,021,536 |
| 260 | $11,729 | $34,298 | $46,027 | $3,987,239 |
| 261 | $11,629 | $34,398 | $46,027 | $3,952,841 |
| 262 | $11,529 | $34,498 | $46,027 | $3,918,343 |
| 263 | $11,429 | $34,599 | $46,027 | $3,883,745 |
| 264 | $11,328 | $34,699 | $46,027 | $3,849,045 |
$552,325
$142,527
$409,798
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $11,226 | $34,801 | $46,027 | $3,814,244 |
| 266 | $11,125 | $34,902 | $46,027 | $3,779,342 |
| 267 | $11,023 | $35,004 | $46,027 | $3,744,338 |
| 268 | $10,921 | $35,106 | $46,027 | $3,709,232 |
| 269 | $10,819 | $35,208 | $46,027 | $3,674,024 |
| 270 | $10,716 | $35,311 | $46,027 | $3,638,712 |
| 271 | $10,613 | $35,414 | $46,027 | $3,603,298 |
| 272 | $10,510 | $35,517 | $46,027 | $3,567,781 |
| 273 | $10,406 | $35,621 | $46,027 | $3,532,160 |
| 274 | $10,302 | $35,725 | $46,027 | $3,496,435 |
| 275 | $10,198 | $35,829 | $46,027 | $3,460,606 |
| 276 | $10,093 | $35,934 | $46,027 | $3,424,672 |
$552,325
$127,952
$424,373
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $9,989 | $36,038 | $46,027 | $3,388,634 |
| 278 | $9,884 | $36,144 | $46,027 | $3,352,490 |
| 279 | $9,778 | $36,249 | $46,027 | $3,316,241 |
| 280 | $9,672 | $36,355 | $46,027 | $3,279,886 |
| 281 | $9,566 | $36,461 | $46,027 | $3,243,426 |
| 282 | $9,460 | $36,567 | $46,027 | $3,206,858 |
| 283 | $9,353 | $36,674 | $46,027 | $3,170,185 |
| 284 | $9,246 | $36,781 | $46,027 | $3,133,404 |
| 285 | $9,139 | $36,888 | $46,027 | $3,096,516 |
| 286 | $9,032 | $36,996 | $46,027 | $3,059,520 |
| 287 | $8,924 | $37,103 | $46,027 | $3,022,417 |
| 288 | $8,815 | $37,212 | $46,027 | $2,985,205 |
$552,325
$112,858
$439,467
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $8,707 | $37,320 | $46,027 | $2,947,885 |
| 290 | $8,598 | $37,429 | $46,027 | $2,910,456 |
| 291 | $8,489 | $37,538 | $46,027 | $2,872,918 |
| 292 | $8,379 | $37,648 | $46,027 | $2,835,270 |
| 293 | $8,270 | $37,758 | $46,027 | $2,797,512 |
| 294 | $8,159 | $37,868 | $46,027 | $2,759,645 |
| 295 | $8,049 | $37,978 | $46,027 | $2,721,667 |
| 296 | $7,938 | $38,089 | $46,027 | $2,683,578 |
| 297 | $7,827 | $38,200 | $46,027 | $2,645,378 |
| 298 | $7,716 | $38,311 | $46,027 | $2,607,066 |
| 299 | $7,604 | $38,423 | $46,027 | $2,568,643 |
| 300 | $7,492 | $38,535 | $46,027 | $2,530,108 |
$552,325
$97,228
$455,097
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $7,379 | $38,648 | $46,027 | $2,491,460 |
| 302 | $7,267 | $38,760 | $46,027 | $2,452,700 |
| 303 | $7,154 | $38,873 | $46,027 | $2,413,827 |
| 304 | $7,040 | $38,987 | $46,027 | $2,374,840 |
| 305 | $6,927 | $39,100 | $46,027 | $2,335,740 |
| 306 | $6,813 | $39,215 | $46,027 | $2,296,525 |
| 307 | $6,698 | $39,329 | $46,027 | $2,257,196 |
| 308 | $6,583 | $39,444 | $46,027 | $2,217,753 |
| 309 | $6,468 | $39,559 | $46,027 | $2,178,194 |
| 310 | $6,353 | $39,674 | $46,027 | $2,138,520 |
| 311 | $6,237 | $39,790 | $46,027 | $2,098,730 |
| 312 | $6,121 | $39,906 | $46,027 | $2,058,824 |
$552,325
$81,041
$471,284
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $6,005 | $40,022 | $46,027 | $2,018,802 |
| 314 | $5,888 | $40,139 | $46,027 | $1,978,663 |
| 315 | $5,771 | $40,256 | $46,027 | $1,938,407 |
| 316 | $5,654 | $40,373 | $46,027 | $1,898,034 |
| 317 | $5,536 | $40,491 | $46,027 | $1,857,543 |
| 318 | $5,418 | $40,609 | $46,027 | $1,816,934 |
| 319 | $5,299 | $40,728 | $46,027 | $1,776,206 |
| 320 | $5,181 | $40,846 | $46,027 | $1,735,359 |
| 321 | $5,061 | $40,966 | $46,027 | $1,694,394 |
| 322 | $4,942 | $41,085 | $46,027 | $1,653,309 |
| 323 | $4,822 | $41,205 | $46,027 | $1,612,104 |
| 324 | $4,702 | $41,325 | $46,027 | $1,570,779 |
$552,325
$64,279
$488,046
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,581 | $41,446 | $46,027 | $1,529,333 |
| 326 | $4,461 | $41,567 | $46,027 | $1,487,766 |
| 327 | $4,339 | $41,688 | $46,027 | $1,446,079 |
| 328 | $4,218 | $41,809 | $46,027 | $1,404,269 |
| 329 | $4,096 | $41,931 | $46,027 | $1,362,338 |
| 330 | $3,973 | $42,054 | $46,027 | $1,320,284 |
| 331 | $3,851 | $42,176 | $46,027 | $1,278,108 |
| 332 | $3,728 | $42,299 | $46,027 | $1,235,809 |
| 333 | $3,604 | $42,423 | $46,027 | $1,193,386 |
| 334 | $3,481 | $42,546 | $46,027 | $1,150,840 |
| 335 | $3,357 | $42,670 | $46,027 | $1,108,169 |
| 336 | $3,232 | $42,795 | $46,027 | $1,065,375 |
$552,325
$46,921
$505,404
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $3,107 | $42,920 | $46,027 | $1,022,455 |
| 338 | $2,982 | $43,045 | $46,027 | $979,410 |
| 339 | $2,857 | $43,170 | $46,027 | $936,239 |
| 340 | $2,731 | $43,296 | $46,027 | $892,943 |
| 341 | $2,604 | $43,423 | $46,027 | $849,520 |
| 342 | $2,478 | $43,549 | $46,027 | $805,971 |
| 343 | $2,351 | $43,676 | $46,027 | $762,295 |
| 344 | $2,223 | $43,804 | $46,027 | $718,491 |
| 345 | $2,096 | $43,931 | $46,027 | $674,560 |
| 346 | $1,967 | $44,060 | $46,027 | $630,500 |
| 347 | $1,839 | $44,188 | $46,027 | $586,312 |
| 348 | $1,710 | $44,317 | $46,027 | $541,995 |
$552,325
$28,945
$523,380
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,581 | $44,446 | $46,027 | $497,549 |
| 350 | $1,451 | $44,576 | $46,027 | $452,973 |
| 351 | $1,321 | $44,706 | $46,027 | $408,267 |
| 352 | $1,191 | $44,836 | $46,027 | $363,430 |
| 353 | $1,060 | $44,967 | $46,027 | $318,463 |
| 354 | $929 | $45,098 | $46,027 | $273,365 |
| 355 | $797 | $45,230 | $46,027 | $228,135 |
| 356 | $665 | $45,362 | $46,027 | $182,774 |
| 357 | $533 | $45,494 | $46,027 | $137,280 |
| 358 | $400 | $45,627 | $46,027 | $91,653 |
| 359 | $267 | $45,760 | $46,027 | $45,893 |
| 360 | $134 | $45,893 | $46,027 | $0 |
$552,325
$10,330
$541,995
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。