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
$780 萬
$820 萬
$750 萬
$900 萬
$720 萬
788 呎
@10,914
977 呎
@8,802
$860 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $63,201 | $48,565 | $39,798 | $33,965 |
| 1.500 | $65,550 | $50,957 | $42,233 | $36,445 |
| 2.000 | $67,955 | $53,421 | $44,759 | $39,032 |
| 2.500 | $70,413 | $55,958 | $47,374 | $41,725 |
| 3.000 | $72,925 | $58,566 | $50,077 | $44,521 |
| 3.375 | $74,845 | $60,568 | $52,161 | $46,685 |
| 3.500 | $75,492 | $61,244 | $52,866 | $47,419 |
| 4.000 | $78,111 | $63,992 | $55,740 | $50,415 |
| 4.500 | $80,783 | $66,808 | $58,696 | $53,506 |
| 5.000 | $83,508 | $69,691 | $61,733 | $56,688 |
| 5.500 | $86,284 | $72,641 | $64,848 | $59,959 |
| 6.000 | $89,111 | $75,655 | $68,038 | $63,313 |
每月供款$46,686
30年
$10,560,000
$6,246,730
$16,806,730
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $29,700 | $16,985 | $46,685 | $10,543,015 |
| 2 | $29,652 | $17,033 | $46,685 | $10,525,982 |
| 3 | $29,604 | $17,081 | $46,685 | $10,508,900 |
| 4 | $29,556 | $17,129 | $46,685 | $10,491,771 |
| 5 | $29,508 | $17,177 | $46,685 | $10,474,594 |
| 6 | $29,460 | $17,226 | $46,685 | $10,457,369 |
| 7 | $29,411 | $17,274 | $46,685 | $10,440,095 |
| 8 | $29,363 | $17,323 | $46,685 | $10,422,772 |
| 9 | $29,314 | $17,371 | $46,685 | $10,405,401 |
| 10 | $29,265 | $17,420 | $46,685 | $10,387,980 |
| 11 | $29,216 | $17,469 | $46,685 | $10,370,511 |
| 12 | $29,167 | $17,518 | $46,685 | $10,352,993 |
$560,224
$353,217
$207,007
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $29,118 | $17,568 | $46,685 | $10,335,425 |
| 14 | $29,068 | $17,617 | $46,685 | $10,317,808 |
| 15 | $29,019 | $17,667 | $46,685 | $10,300,142 |
| 16 | $28,969 | $17,716 | $46,685 | $10,282,426 |
| 17 | $28,919 | $17,766 | $46,685 | $10,264,660 |
| 18 | $28,869 | $17,816 | $46,685 | $10,246,844 |
| 19 | $28,819 | $17,866 | $46,685 | $10,228,978 |
| 20 | $28,769 | $17,916 | $46,685 | $10,211,061 |
| 21 | $28,719 | $17,967 | $46,685 | $10,193,094 |
| 22 | $28,668 | $18,017 | $46,685 | $10,175,077 |
| 23 | $28,617 | $18,068 | $46,685 | $10,157,009 |
| 24 | $28,567 | $18,119 | $46,685 | $10,138,890 |
$560,224
$346,122
$214,103
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $28,516 | $18,170 | $46,685 | $10,120,721 |
| 26 | $28,465 | $18,221 | $46,685 | $10,102,500 |
| 27 | $28,413 | $18,272 | $46,685 | $10,084,228 |
| 28 | $28,362 | $18,323 | $46,685 | $10,065,904 |
| 29 | $28,310 | $18,375 | $46,685 | $10,047,529 |
| 30 | $28,259 | $18,427 | $46,685 | $10,029,103 |
| 31 | $28,207 | $18,479 | $46,685 | $10,010,624 |
| 32 | $28,155 | $18,530 | $46,685 | $9,992,094 |
| 33 | $28,103 | $18,583 | $46,685 | $9,973,511 |
| 34 | $28,050 | $18,635 | $46,685 | $9,954,876 |
| 35 | $27,998 | $18,687 | $46,685 | $9,936,189 |
| 36 | $27,946 | $18,740 | $46,685 | $9,917,449 |
$560,224
$338,783
$221,441
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $27,893 | $18,793 | $46,685 | $9,898,657 |
| 38 | $27,840 | $18,845 | $46,685 | $9,879,811 |
| 39 | $27,787 | $18,898 | $46,685 | $9,860,913 |
| 40 | $27,734 | $18,952 | $46,685 | $9,841,961 |
| 41 | $27,681 | $19,005 | $46,685 | $9,822,956 |
| 42 | $27,627 | $19,058 | $46,685 | $9,803,898 |
| 43 | $27,573 | $19,112 | $46,685 | $9,784,786 |
| 44 | $27,520 | $19,166 | $46,685 | $9,765,621 |
| 45 | $27,466 | $19,220 | $46,685 | $9,746,401 |
| 46 | $27,412 | $19,274 | $46,685 | $9,727,127 |
| 47 | $27,358 | $19,328 | $46,685 | $9,707,800 |
| 48 | $27,303 | $19,382 | $46,685 | $9,688,417 |
$560,224
$331,193
$229,032
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $27,249 | $19,437 | $46,685 | $9,668,981 |
| 50 | $27,194 | $19,491 | $46,685 | $9,649,489 |
| 51 | $27,139 | $19,546 | $46,685 | $9,629,943 |
| 52 | $27,084 | $19,601 | $46,685 | $9,610,342 |
| 53 | $27,029 | $19,656 | $46,685 | $9,590,686 |
| 54 | $26,974 | $19,712 | $46,685 | $9,570,974 |
| 55 | $26,918 | $19,767 | $46,685 | $9,551,207 |
| 56 | $26,863 | $19,823 | $46,685 | $9,531,385 |
| 57 | $26,807 | $19,878 | $46,685 | $9,511,506 |
| 58 | $26,751 | $19,934 | $46,685 | $9,491,572 |
| 59 | $26,695 | $19,990 | $46,685 | $9,471,582 |
| 60 | $26,639 | $20,047 | $46,685 | $9,451,535 |
$560,224
$323,342
$236,882
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $26,582 | $20,103 | $46,685 | $9,431,432 |
| 62 | $26,526 | $20,159 | $46,685 | $9,411,273 |
| 63 | $26,469 | $20,216 | $46,685 | $9,391,057 |
| 64 | $26,412 | $20,273 | $46,685 | $9,370,784 |
| 65 | $26,355 | $20,330 | $46,685 | $9,350,454 |
| 66 | $26,298 | $20,387 | $46,685 | $9,330,066 |
| 67 | $26,241 | $20,445 | $46,685 | $9,309,622 |
| 68 | $26,183 | $20,502 | $46,685 | $9,289,120 |
| 69 | $26,126 | $20,560 | $46,685 | $9,268,560 |
| 70 | $26,068 | $20,618 | $46,685 | $9,247,943 |
| 71 | $26,010 | $20,676 | $46,685 | $9,227,267 |
| 72 | $25,952 | $20,734 | $46,685 | $9,206,533 |
$560,224
$315,223
$245,002
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $25,893 | $20,792 | $46,685 | $9,185,741 |
| 74 | $25,835 | $20,850 | $46,685 | $9,164,891 |
| 75 | $25,776 | $20,909 | $46,685 | $9,143,982 |
| 76 | $25,717 | $20,968 | $46,685 | $9,123,014 |
| 77 | $25,658 | $21,027 | $46,685 | $9,101,987 |
| 78 | $25,599 | $21,086 | $46,685 | $9,080,901 |
| 79 | $25,540 | $21,145 | $46,685 | $9,059,756 |
| 80 | $25,481 | $21,205 | $46,685 | $9,038,551 |
| 81 | $25,421 | $21,264 | $46,685 | $9,017,287 |
| 82 | $25,361 | $21,324 | $46,685 | $8,995,962 |
| 83 | $25,301 | $21,384 | $46,685 | $8,974,578 |
| 84 | $25,241 | $21,444 | $46,685 | $8,953,134 |
$560,224
$306,825
$253,400
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $25,181 | $21,505 | $46,685 | $8,931,629 |
| 86 | $25,120 | $21,565 | $46,685 | $8,910,064 |
| 87 | $25,060 | $21,626 | $46,685 | $8,888,438 |
| 88 | $24,999 | $21,687 | $46,685 | $8,866,751 |
| 89 | $24,938 | $21,748 | $46,685 | $8,845,004 |
| 90 | $24,877 | $21,809 | $46,685 | $8,823,195 |
| 91 | $24,815 | $21,870 | $46,685 | $8,801,325 |
| 92 | $24,754 | $21,932 | $46,685 | $8,779,393 |
| 93 | $24,692 | $21,993 | $46,685 | $8,757,400 |
| 94 | $24,630 | $22,055 | $46,685 | $8,735,345 |
| 95 | $24,568 | $22,117 | $46,685 | $8,713,228 |
| 96 | $24,506 | $22,179 | $46,685 | $8,691,048 |
$560,224
$298,139
$262,086
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $24,444 | $22,242 | $46,685 | $8,668,806 |
| 98 | $24,381 | $22,304 | $46,685 | $8,646,502 |
| 99 | $24,318 | $22,367 | $46,685 | $8,624,135 |
| 100 | $24,255 | $22,430 | $46,685 | $8,601,705 |
| 101 | $24,192 | $22,493 | $46,685 | $8,579,212 |
| 102 | $24,129 | $22,556 | $46,685 | $8,556,656 |
| 103 | $24,066 | $22,620 | $46,685 | $8,534,036 |
| 104 | $24,002 | $22,683 | $46,685 | $8,511,352 |
| 105 | $23,938 | $22,747 | $46,685 | $8,488,605 |
| 106 | $23,874 | $22,811 | $46,685 | $8,465,794 |
| 107 | $23,810 | $22,875 | $46,685 | $8,442,919 |
| 108 | $23,746 | $22,940 | $46,685 | $8,419,979 |
$560,224
$289,155
$271,069
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $23,681 | $23,004 | $46,685 | $8,396,975 |
| 110 | $23,616 | $23,069 | $46,685 | $8,373,906 |
| 111 | $23,552 | $23,134 | $46,685 | $8,350,772 |
| 112 | $23,487 | $23,199 | $46,685 | $8,327,574 |
| 113 | $23,421 | $23,264 | $46,685 | $8,304,309 |
| 114 | $23,356 | $23,329 | $46,685 | $8,280,980 |
| 115 | $23,290 | $23,395 | $46,685 | $8,257,585 |
| 116 | $23,224 | $23,461 | $46,685 | $8,234,124 |
| 117 | $23,158 | $23,527 | $46,685 | $8,210,597 |
| 118 | $23,092 | $23,593 | $46,685 | $8,187,004 |
| 119 | $23,026 | $23,659 | $46,685 | $8,163,345 |
| 120 | $22,959 | $23,726 | $46,685 | $8,139,619 |
$560,224
$279,864
$280,360
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $22,893 | $23,793 | $46,685 | $8,115,826 |
| 122 | $22,826 | $23,860 | $46,685 | $8,091,966 |
| 123 | $22,759 | $23,927 | $46,685 | $8,068,040 |
| 124 | $22,691 | $23,994 | $46,685 | $8,044,046 |
| 125 | $22,624 | $24,061 | $46,685 | $8,019,984 |
| 126 | $22,556 | $24,129 | $46,685 | $7,995,855 |
| 127 | $22,488 | $24,197 | $46,685 | $7,971,658 |
| 128 | $22,420 | $24,265 | $46,685 | $7,947,393 |
| 129 | $22,352 | $24,333 | $46,685 | $7,923,060 |
| 130 | $22,284 | $24,402 | $46,685 | $7,898,658 |
| 131 | $22,215 | $24,470 | $46,685 | $7,874,188 |
| 132 | $22,146 | $24,539 | $46,685 | $7,849,648 |
$560,224
$270,254
$289,970
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $22,077 | $24,608 | $46,685 | $7,825,040 |
| 134 | $22,008 | $24,677 | $46,685 | $7,800,363 |
| 135 | $21,939 | $24,747 | $46,685 | $7,775,616 |
| 136 | $21,869 | $24,816 | $46,685 | $7,750,799 |
| 137 | $21,799 | $24,886 | $46,685 | $7,725,913 |
| 138 | $21,729 | $24,956 | $46,685 | $7,700,957 |
| 139 | $21,659 | $25,026 | $46,685 | $7,675,931 |
| 140 | $21,589 | $25,097 | $46,685 | $7,650,834 |
| 141 | $21,518 | $25,167 | $46,685 | $7,625,666 |
| 142 | $21,447 | $25,238 | $46,685 | $7,600,428 |
| 143 | $21,376 | $25,309 | $46,685 | $7,575,119 |
| 144 | $21,305 | $25,380 | $46,685 | $7,549,739 |
$560,224
$260,315
$299,910
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $21,234 | $25,452 | $46,685 | $7,524,287 |
| 146 | $21,162 | $25,523 | $46,685 | $7,498,764 |
| 147 | $21,090 | $25,595 | $46,685 | $7,473,169 |
| 148 | $21,018 | $25,667 | $46,685 | $7,447,501 |
| 149 | $20,946 | $25,739 | $46,685 | $7,421,762 |
| 150 | $20,874 | $25,812 | $46,685 | $7,395,951 |
| 151 | $20,801 | $25,884 | $46,685 | $7,370,066 |
| 152 | $20,728 | $25,957 | $46,685 | $7,344,109 |
| 153 | $20,655 | $26,030 | $46,685 | $7,318,079 |
| 154 | $20,582 | $26,103 | $46,685 | $7,291,976 |
| 155 | $20,509 | $26,177 | $46,685 | $7,265,799 |
| 156 | $20,435 | $26,250 | $46,685 | $7,239,549 |
$560,224
$250,035
$310,190
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $20,361 | $26,324 | $46,685 | $7,213,225 |
| 158 | $20,287 | $26,398 | $46,685 | $7,186,827 |
| 159 | $20,213 | $26,472 | $46,685 | $7,160,354 |
| 160 | $20,138 | $26,547 | $46,685 | $7,133,807 |
| 161 | $20,064 | $26,622 | $46,685 | $7,107,186 |
| 162 | $19,989 | $26,696 | $46,685 | $7,080,489 |
| 163 | $19,914 | $26,771 | $46,685 | $7,053,718 |
| 164 | $19,839 | $26,847 | $46,685 | $7,026,871 |
| 165 | $19,763 | $26,922 | $46,685 | $6,999,949 |
| 166 | $19,687 | $26,998 | $46,685 | $6,972,951 |
| 167 | $19,611 | $27,074 | $46,685 | $6,945,877 |
| 168 | $19,535 | $27,150 | $46,685 | $6,918,727 |
$560,224
$239,402
$320,822
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $19,459 | $27,226 | $46,685 | $6,891,500 |
| 170 | $19,382 | $27,303 | $46,685 | $6,864,197 |
| 171 | $19,306 | $27,380 | $46,685 | $6,836,818 |
| 172 | $19,229 | $27,457 | $46,685 | $6,809,361 |
| 173 | $19,151 | $27,534 | $46,685 | $6,781,827 |
| 174 | $19,074 | $27,611 | $46,685 | $6,754,215 |
| 175 | $18,996 | $27,689 | $46,685 | $6,726,526 |
| 176 | $18,918 | $27,767 | $46,685 | $6,698,759 |
| 177 | $18,840 | $27,845 | $46,685 | $6,670,914 |
| 178 | $18,762 | $27,923 | $46,685 | $6,642,991 |
| 179 | $18,683 | $28,002 | $46,685 | $6,614,989 |
| 180 | $18,605 | $28,081 | $46,685 | $6,586,908 |
$560,224
$228,405
$331,819
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $18,526 | $28,160 | $46,685 | $6,558,748 |
| 182 | $18,446 | $28,239 | $46,685 | $6,530,509 |
| 183 | $18,367 | $28,318 | $46,685 | $6,502,191 |
| 184 | $18,287 | $28,398 | $46,685 | $6,473,793 |
| 185 | $18,208 | $28,478 | $46,685 | $6,445,315 |
| 186 | $18,127 | $28,558 | $46,685 | $6,416,757 |
| 187 | $18,047 | $28,638 | $46,685 | $6,388,119 |
| 188 | $17,967 | $28,719 | $46,685 | $6,359,400 |
| 189 | $17,886 | $28,800 | $46,685 | $6,330,601 |
| 190 | $17,805 | $28,881 | $46,685 | $6,301,720 |
| 191 | $17,724 | $28,962 | $46,685 | $6,272,759 |
| 192 | $17,642 | $29,043 | $46,685 | $6,243,715 |
$560,224
$217,032
$343,193
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $17,560 | $29,125 | $46,685 | $6,214,590 |
| 194 | $17,479 | $29,207 | $46,685 | $6,185,384 |
| 195 | $17,396 | $29,289 | $46,685 | $6,156,095 |
| 196 | $17,314 | $29,371 | $46,685 | $6,126,723 |
| 197 | $17,231 | $29,454 | $46,685 | $6,097,269 |
| 198 | $17,149 | $29,537 | $46,685 | $6,067,733 |
| 199 | $17,065 | $29,620 | $46,685 | $6,038,113 |
| 200 | $16,982 | $29,703 | $46,685 | $6,008,410 |
| 201 | $16,899 | $29,787 | $46,685 | $5,978,623 |
| 202 | $16,815 | $29,870 | $46,685 | $5,948,752 |
| 203 | $16,731 | $29,954 | $46,685 | $5,918,798 |
| 204 | $16,647 | $30,039 | $46,685 | $5,888,759 |
$560,224
$205,268
$354,956
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $16,562 | $30,123 | $46,685 | $5,858,636 |
| 206 | $16,477 | $30,208 | $46,685 | $5,828,428 |
| 207 | $16,392 | $30,293 | $46,685 | $5,798,135 |
| 208 | $16,307 | $30,378 | $46,685 | $5,767,757 |
| 209 | $16,222 | $30,464 | $46,685 | $5,737,293 |
| 210 | $16,136 | $30,549 | $46,685 | $5,706,744 |
| 211 | $16,050 | $30,635 | $46,685 | $5,676,109 |
| 212 | $15,964 | $30,721 | $46,685 | $5,645,388 |
| 213 | $15,878 | $30,808 | $46,685 | $5,614,580 |
| 214 | $15,791 | $30,894 | $46,685 | $5,583,686 |
| 215 | $15,704 | $30,981 | $46,685 | $5,552,704 |
| 216 | $15,617 | $31,068 | $46,685 | $5,521,636 |
$560,224
$193,101
$367,123
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $15,530 | $31,156 | $46,685 | $5,490,480 |
| 218 | $15,442 | $31,243 | $46,685 | $5,459,237 |
| 219 | $15,354 | $31,331 | $46,685 | $5,427,906 |
| 220 | $15,266 | $31,419 | $46,685 | $5,396,486 |
| 221 | $15,178 | $31,508 | $46,685 | $5,364,979 |
| 222 | $15,089 | $31,596 | $46,685 | $5,333,382 |
| 223 | $15,000 | $31,685 | $46,685 | $5,301,697 |
| 224 | $14,911 | $31,774 | $46,685 | $5,269,923 |
| 225 | $14,822 | $31,864 | $46,685 | $5,238,059 |
| 226 | $14,732 | $31,953 | $46,685 | $5,206,106 |
| 227 | $14,642 | $32,043 | $46,685 | $5,174,062 |
| 228 | $14,552 | $32,133 | $46,685 | $5,141,929 |
$560,224
$180,517
$379,707
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $14,462 | $32,224 | $46,685 | $5,109,705 |
| 230 | $14,371 | $32,314 | $46,685 | $5,077,391 |
| 231 | $14,280 | $32,405 | $46,685 | $5,044,986 |
| 232 | $14,189 | $32,496 | $46,685 | $5,012,490 |
| 233 | $14,098 | $32,588 | $46,685 | $4,979,902 |
| 234 | $14,006 | $32,679 | $46,685 | $4,947,222 |
| 235 | $13,914 | $32,771 | $46,685 | $4,914,451 |
| 236 | $13,822 | $32,863 | $46,685 | $4,881,588 |
| 237 | $13,729 | $32,956 | $46,685 | $4,848,632 |
| 238 | $13,637 | $33,049 | $46,685 | $4,815,583 |
| 239 | $13,544 | $33,142 | $46,685 | $4,782,442 |
| 240 | $13,451 | $33,235 | $46,685 | $4,749,207 |
$560,224
$167,502
$392,722
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $13,357 | $33,328 | $46,685 | $4,715,879 |
| 242 | $13,263 | $33,422 | $46,685 | $4,682,457 |
| 243 | $13,169 | $33,516 | $46,685 | $4,648,941 |
| 244 | $13,075 | $33,610 | $46,685 | $4,615,331 |
| 245 | $12,981 | $33,705 | $46,685 | $4,581,626 |
| 246 | $12,886 | $33,800 | $46,685 | $4,547,826 |
| 247 | $12,791 | $33,895 | $46,685 | $4,513,932 |
| 248 | $12,695 | $33,990 | $46,685 | $4,479,942 |
| 249 | $12,600 | $34,086 | $46,685 | $4,445,856 |
| 250 | $12,504 | $34,181 | $46,685 | $4,411,675 |
| 251 | $12,408 | $34,278 | $46,685 | $4,377,397 |
| 252 | $12,311 | $34,374 | $46,685 | $4,343,023 |
$560,224
$154,041
$406,184
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $12,215 | $34,471 | $46,685 | $4,308,553 |
| 254 | $12,118 | $34,568 | $46,685 | $4,273,985 |
| 255 | $12,021 | $34,665 | $46,685 | $4,239,321 |
| 256 | $11,923 | $34,762 | $46,685 | $4,204,558 |
| 257 | $11,825 | $34,860 | $46,685 | $4,169,698 |
| 258 | $11,727 | $34,958 | $46,685 | $4,134,740 |
| 259 | $11,629 | $35,056 | $46,685 | $4,099,684 |
| 260 | $11,530 | $35,155 | $46,685 | $4,064,529 |
| 261 | $11,431 | $35,254 | $46,685 | $4,029,275 |
| 262 | $11,332 | $35,353 | $46,685 | $3,993,922 |
| 263 | $11,233 | $35,452 | $46,685 | $3,958,469 |
| 264 | $11,133 | $35,552 | $46,685 | $3,922,917 |
$560,224
$140,118
$420,106
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $11,033 | $35,652 | $46,685 | $3,887,265 |
| 266 | $10,933 | $35,752 | $46,685 | $3,851,513 |
| 267 | $10,832 | $35,853 | $46,685 | $3,815,660 |
| 268 | $10,732 | $35,954 | $46,685 | $3,779,706 |
| 269 | $10,630 | $36,055 | $46,685 | $3,743,651 |
| 270 | $10,529 | $36,156 | $46,685 | $3,707,495 |
| 271 | $10,427 | $36,258 | $46,685 | $3,671,237 |
| 272 | $10,325 | $36,360 | $46,685 | $3,634,877 |
| 273 | $10,223 | $36,462 | $46,685 | $3,598,414 |
| 274 | $10,121 | $36,565 | $46,685 | $3,561,849 |
| 275 | $10,018 | $36,668 | $46,685 | $3,525,182 |
| 276 | $9,915 | $36,771 | $46,685 | $3,488,411 |
$560,224
$125,718
$434,506
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $9,811 | $36,874 | $46,685 | $3,451,537 |
| 278 | $9,707 | $36,978 | $46,685 | $3,414,559 |
| 279 | $9,603 | $37,082 | $46,685 | $3,377,477 |
| 280 | $9,499 | $37,186 | $46,685 | $3,340,291 |
| 281 | $9,395 | $37,291 | $46,685 | $3,303,000 |
| 282 | $9,290 | $37,396 | $46,685 | $3,265,604 |
| 283 | $9,185 | $37,501 | $46,685 | $3,228,103 |
| 284 | $9,079 | $37,606 | $46,685 | $3,190,497 |
| 285 | $8,973 | $37,712 | $46,685 | $3,152,785 |
| 286 | $8,867 | $37,818 | $46,685 | $3,114,967 |
| 287 | $8,761 | $37,925 | $46,685 | $3,077,042 |
| 288 | $8,654 | $38,031 | $46,685 | $3,039,011 |
$560,224
$110,825
$449,400
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $8,547 | $38,138 | $46,685 | $3,000,873 |
| 290 | $8,440 | $38,245 | $46,685 | $2,962,628 |
| 291 | $8,332 | $38,353 | $46,685 | $2,924,275 |
| 292 | $8,225 | $38,461 | $46,685 | $2,885,814 |
| 293 | $8,116 | $38,569 | $46,685 | $2,847,245 |
| 294 | $8,008 | $38,677 | $46,685 | $2,808,567 |
| 295 | $7,899 | $38,786 | $46,685 | $2,769,781 |
| 296 | $7,790 | $38,895 | $46,685 | $2,730,886 |
| 297 | $7,681 | $39,005 | $46,685 | $2,691,881 |
| 298 | $7,571 | $39,114 | $46,685 | $2,652,767 |
| 299 | $7,461 | $39,224 | $46,685 | $2,613,542 |
| 300 | $7,351 | $39,335 | $46,685 | $2,574,207 |
$560,224
$95,420
$464,804
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $7,240 | $39,445 | $46,685 | $2,534,762 |
| 302 | $7,129 | $39,556 | $46,685 | $2,495,206 |
| 303 | $7,018 | $39,668 | $46,685 | $2,455,538 |
| 304 | $6,906 | $39,779 | $46,685 | $2,415,759 |
| 305 | $6,794 | $39,891 | $46,685 | $2,375,868 |
| 306 | $6,682 | $40,003 | $46,685 | $2,335,865 |
| 307 | $6,570 | $40,116 | $46,685 | $2,295,749 |
| 308 | $6,457 | $40,229 | $46,685 | $2,255,520 |
| 309 | $6,344 | $40,342 | $46,685 | $2,215,179 |
| 310 | $6,230 | $40,455 | $46,685 | $2,174,723 |
| 311 | $6,116 | $40,569 | $46,685 | $2,134,154 |
| 312 | $6,002 | $40,683 | $46,685 | $2,093,471 |
$560,224
$79,488
$480,736
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,888 | $40,797 | $46,685 | $2,052,674 |
| 314 | $5,773 | $40,912 | $46,685 | $2,011,762 |
| 315 | $5,658 | $41,027 | $46,685 | $1,970,734 |
| 316 | $5,543 | $41,143 | $46,685 | $1,929,592 |
| 317 | $5,427 | $41,258 | $46,685 | $1,888,333 |
| 318 | $5,311 | $41,374 | $46,685 | $1,846,959 |
| 319 | $5,195 | $41,491 | $46,685 | $1,805,468 |
| 320 | $5,078 | $41,607 | $46,685 | $1,763,861 |
| 321 | $4,961 | $41,725 | $46,685 | $1,722,136 |
| 322 | $4,844 | $41,842 | $46,685 | $1,680,294 |
| 323 | $4,726 | $41,960 | $46,685 | $1,638,335 |
| 324 | $4,608 | $42,078 | $46,685 | $1,596,257 |
$560,224
$63,010
$497,214
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,489 | $42,196 | $46,685 | $1,554,061 |
| 326 | $4,371 | $42,315 | $46,685 | $1,511,747 |
| 327 | $4,252 | $42,434 | $46,685 | $1,469,313 |
| 328 | $4,132 | $42,553 | $46,685 | $1,426,760 |
| 329 | $4,013 | $42,673 | $46,685 | $1,384,088 |
| 330 | $3,893 | $42,793 | $46,685 | $1,341,295 |
| 331 | $3,772 | $42,913 | $46,685 | $1,298,382 |
| 332 | $3,652 | $43,034 | $46,685 | $1,255,348 |
| 333 | $3,531 | $43,155 | $46,685 | $1,212,194 |
| 334 | $3,409 | $43,276 | $46,685 | $1,168,918 |
| 335 | $3,288 | $43,398 | $46,685 | $1,125,520 |
| 336 | $3,166 | $43,520 | $46,685 | $1,082,000 |
$560,224
$45,967
$514,257
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $3,043 | $43,642 | $46,685 | $1,038,358 |
| 338 | $2,920 | $43,765 | $46,685 | $994,593 |
| 339 | $2,797 | $43,888 | $46,685 | $950,705 |
| 340 | $2,674 | $44,012 | $46,685 | $906,693 |
| 341 | $2,550 | $44,135 | $46,685 | $862,558 |
| 342 | $2,426 | $44,259 | $46,685 | $818,299 |
| 343 | $2,301 | $44,384 | $46,685 | $773,915 |
| 344 | $2,177 | $44,509 | $46,685 | $729,406 |
| 345 | $2,051 | $44,634 | $46,685 | $684,772 |
| 346 | $1,926 | $44,759 | $46,685 | $640,013 |
| 347 | $1,800 | $44,885 | $46,685 | $595,127 |
| 348 | $1,674 | $45,012 | $46,685 | $550,116 |
$560,224
$28,340
$531,884
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,547 | $45,138 | $46,685 | $504,978 |
| 350 | $1,420 | $45,265 | $46,685 | $459,712 |
| 351 | $1,293 | $45,392 | $46,685 | $414,320 |
| 352 | $1,165 | $45,520 | $46,685 | $368,800 |
| 353 | $1,037 | $45,648 | $46,685 | $323,152 |
| 354 | $909 | $45,776 | $46,685 | $277,375 |
| 355 | $780 | $45,905 | $46,685 | $231,470 |
| 356 | $651 | $46,034 | $46,685 | $185,436 |
| 357 | $522 | $46,164 | $46,685 | $139,272 |
| 358 | $392 | $46,294 | $46,685 | $92,978 |
| 359 | $262 | $46,424 | $46,685 | $46,554 |
| 360 | $131 | $46,554 | $46,685 | $0 |
$560,224
$10,109
$550,116
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。
