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
$900 萬
$880 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$820 萬
$850 萬
$870 萬
817 呎
@11,016
978 呎
@9,202
$900 萬
$820 萬
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $53,110 | $40,811 | $33,444 | $28,542 |
| 1.500 | $55,085 | $42,821 | $35,490 | $30,626 |
| 2.000 | $57,105 | $44,892 | $37,613 | $32,800 |
| 2.500 | $59,171 | $47,024 | $39,810 | $35,063 |
| 3.000 | $61,282 | $49,215 | $42,082 | $37,413 |
| 3.500 | $63,439 | $51,466 | $44,425 | $39,848 |
| 4.000 | $65,640 | $53,775 | $46,840 | $42,366 |
| 4.500 | $67,886 | $56,141 | $49,325 | $44,963 |
| 5.000 | $70,175 | $58,564 | $51,877 | $47,638 |
| 5.500 | $72,508 | $61,043 | $54,494 | $50,386 |
| 6.000 | $74,884 | $63,576 | $57,175 | $53,204 |
每月供款$39,849
30年
$8,874,000
$5,471,362
$14,345,362
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $25,883 | $13,966 | $39,848 | $8,860,034 |
| 2 | $25,842 | $14,006 | $39,848 | $8,846,028 |
| 3 | $25,801 | $14,047 | $39,848 | $8,831,981 |
| 4 | $25,760 | $14,088 | $39,848 | $8,817,892 |
| 5 | $25,719 | $14,129 | $39,848 | $8,803,763 |
| 6 | $25,678 | $14,171 | $39,848 | $8,789,592 |
| 7 | $25,636 | $14,212 | $39,848 | $8,775,380 |
| 8 | $25,595 | $14,253 | $39,848 | $8,761,127 |
| 9 | $25,553 | $14,295 | $39,848 | $8,746,832 |
| 10 | $25,512 | $14,337 | $39,848 | $8,732,495 |
| 11 | $25,470 | $14,378 | $39,848 | $8,718,117 |
| 12 | $25,428 | $14,420 | $39,848 | $8,703,697 |
$478,179
$307,875
$170,303
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $25,386 | $14,462 | $39,848 | $8,689,234 |
| 14 | $25,344 | $14,505 | $39,848 | $8,674,730 |
| 15 | $25,301 | $14,547 | $39,848 | $8,660,183 |
| 16 | $25,259 | $14,589 | $39,848 | $8,645,593 |
| 17 | $25,216 | $14,632 | $39,848 | $8,630,961 |
| 18 | $25,174 | $14,675 | $39,848 | $8,616,287 |
| 19 | $25,131 | $14,717 | $39,848 | $8,601,569 |
| 20 | $25,088 | $14,760 | $39,848 | $8,586,809 |
| 21 | $25,045 | $14,803 | $39,848 | $8,572,006 |
| 22 | $25,002 | $14,847 | $39,848 | $8,557,159 |
| 23 | $24,958 | $14,890 | $39,848 | $8,542,269 |
| 24 | $24,915 | $14,933 | $39,848 | $8,527,336 |
$478,179
$301,818
$176,361
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $24,871 | $14,977 | $39,848 | $8,512,359 |
| 26 | $24,828 | $15,021 | $39,848 | $8,497,339 |
| 27 | $24,784 | $15,064 | $39,848 | $8,482,274 |
| 28 | $24,740 | $15,108 | $39,848 | $8,467,166 |
| 29 | $24,696 | $15,152 | $39,848 | $8,452,014 |
| 30 | $24,652 | $15,197 | $39,848 | $8,436,817 |
| 31 | $24,607 | $15,241 | $39,848 | $8,421,576 |
| 32 | $24,563 | $15,285 | $39,848 | $8,406,291 |
| 33 | $24,518 | $15,330 | $39,848 | $8,390,961 |
| 34 | $24,474 | $15,375 | $39,848 | $8,375,587 |
| 35 | $24,429 | $15,419 | $39,848 | $8,360,167 |
| 36 | $24,384 | $15,464 | $39,848 | $8,344,703 |
$478,179
$295,546
$182,633
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $24,339 | $15,510 | $39,848 | $8,329,193 |
| 38 | $24,293 | $15,555 | $39,848 | $8,313,639 |
| 39 | $24,248 | $15,600 | $39,848 | $8,298,038 |
| 40 | $24,203 | $15,646 | $39,848 | $8,282,393 |
| 41 | $24,157 | $15,691 | $39,848 | $8,266,702 |
| 42 | $24,111 | $15,737 | $39,848 | $8,250,965 |
| 43 | $24,065 | $15,783 | $39,848 | $8,235,182 |
| 44 | $24,019 | $15,829 | $39,848 | $8,219,353 |
| 45 | $23,973 | $15,875 | $39,848 | $8,203,478 |
| 46 | $23,927 | $15,921 | $39,848 | $8,187,556 |
| 47 | $23,880 | $15,968 | $39,848 | $8,171,588 |
| 48 | $23,834 | $16,014 | $39,848 | $8,155,574 |
$478,179
$289,050
$189,129
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $23,787 | $16,061 | $39,848 | $8,139,513 |
| 50 | $23,740 | $16,108 | $39,848 | $8,123,405 |
| 51 | $23,693 | $16,155 | $39,848 | $8,107,250 |
| 52 | $23,646 | $16,202 | $39,848 | $8,091,048 |
| 53 | $23,599 | $16,249 | $39,848 | $8,074,798 |
| 54 | $23,551 | $16,297 | $39,848 | $8,058,502 |
| 55 | $23,504 | $16,344 | $39,848 | $8,042,157 |
| 56 | $23,456 | $16,392 | $39,848 | $8,025,765 |
| 57 | $23,408 | $16,440 | $39,848 | $8,009,326 |
| 58 | $23,361 | $16,488 | $39,848 | $7,992,838 |
| 59 | $23,312 | $16,536 | $39,848 | $7,976,302 |
| 60 | $23,264 | $16,584 | $39,848 | $7,959,718 |
$478,179
$282,323
$195,856
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $23,216 | $16,632 | $39,848 | $7,943,086 |
| 62 | $23,167 | $16,681 | $39,848 | $7,926,405 |
| 63 | $23,119 | $16,730 | $39,848 | $7,909,675 |
| 64 | $23,070 | $16,778 | $39,848 | $7,892,897 |
| 65 | $23,021 | $16,827 | $39,848 | $7,876,070 |
| 66 | $22,972 | $16,876 | $39,848 | $7,859,193 |
| 67 | $22,923 | $16,926 | $39,848 | $7,842,268 |
| 68 | $22,873 | $16,975 | $39,848 | $7,825,293 |
| 69 | $22,824 | $17,024 | $39,848 | $7,808,268 |
| 70 | $22,774 | $17,074 | $39,848 | $7,791,194 |
| 71 | $22,724 | $17,124 | $39,848 | $7,774,070 |
| 72 | $22,674 | $17,174 | $39,848 | $7,756,897 |
$478,179
$275,357
$202,822
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $22,624 | $17,224 | $39,848 | $7,739,673 |
| 74 | $22,574 | $17,274 | $39,848 | $7,722,398 |
| 75 | $22,524 | $17,325 | $39,848 | $7,705,074 |
| 76 | $22,473 | $17,375 | $39,848 | $7,687,699 |
| 77 | $22,422 | $17,426 | $39,848 | $7,670,273 |
| 78 | $22,372 | $17,477 | $39,848 | $7,652,796 |
| 79 | $22,321 | $17,528 | $39,848 | $7,635,269 |
| 80 | $22,270 | $17,579 | $39,848 | $7,617,690 |
| 81 | $22,218 | $17,630 | $39,848 | $7,600,060 |
| 82 | $22,167 | $17,681 | $39,848 | $7,582,379 |
| 83 | $22,115 | $17,733 | $39,848 | $7,564,646 |
| 84 | $22,064 | $17,785 | $39,848 | $7,546,861 |
$478,179
$268,143
$210,035
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $22,012 | $17,837 | $39,848 | $7,529,025 |
| 86 | $21,960 | $17,889 | $39,848 | $7,511,136 |
| 87 | $21,907 | $17,941 | $39,848 | $7,493,195 |
| 88 | $21,855 | $17,993 | $39,848 | $7,475,202 |
| 89 | $21,803 | $18,046 | $39,848 | $7,457,157 |
| 90 | $21,750 | $18,098 | $39,848 | $7,439,059 |
| 91 | $21,697 | $18,151 | $39,848 | $7,420,908 |
| 92 | $21,644 | $18,204 | $39,848 | $7,402,704 |
| 93 | $21,591 | $18,257 | $39,848 | $7,384,447 |
| 94 | $21,538 | $18,310 | $39,848 | $7,366,136 |
| 95 | $21,485 | $18,364 | $39,848 | $7,347,773 |
| 96 | $21,431 | $18,417 | $39,848 | $7,329,356 |
$478,179
$260,673
$217,506
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $21,377 | $18,471 | $39,848 | $7,310,885 |
| 98 | $21,323 | $18,525 | $39,848 | $7,292,360 |
| 99 | $21,269 | $18,579 | $39,848 | $7,273,781 |
| 100 | $21,215 | $18,633 | $39,848 | $7,255,148 |
| 101 | $21,161 | $18,687 | $39,848 | $7,236,461 |
| 102 | $21,106 | $18,742 | $39,848 | $7,217,719 |
| 103 | $21,052 | $18,797 | $39,848 | $7,198,922 |
| 104 | $20,997 | $18,851 | $39,848 | $7,180,071 |
| 105 | $20,942 | $18,906 | $39,848 | $7,161,164 |
| 106 | $20,887 | $18,961 | $39,848 | $7,142,203 |
| 107 | $20,831 | $19,017 | $39,848 | $7,123,186 |
| 108 | $20,776 | $19,072 | $39,848 | $7,104,114 |
$478,179
$252,937
$225,242
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $20,720 | $19,128 | $39,848 | $7,084,986 |
| 110 | $20,665 | $19,184 | $39,848 | $7,065,802 |
| 111 | $20,609 | $19,240 | $39,848 | $7,046,563 |
| 112 | $20,552 | $19,296 | $39,848 | $7,027,267 |
| 113 | $20,496 | $19,352 | $39,848 | $7,007,915 |
| 114 | $20,440 | $19,408 | $39,848 | $6,988,506 |
| 115 | $20,383 | $19,465 | $39,848 | $6,969,041 |
| 116 | $20,326 | $19,522 | $39,848 | $6,949,519 |
| 117 | $20,269 | $19,579 | $39,848 | $6,929,941 |
| 118 | $20,212 | $19,636 | $39,848 | $6,910,305 |
| 119 | $20,155 | $19,693 | $39,848 | $6,890,612 |
| 120 | $20,098 | $19,751 | $39,848 | $6,870,861 |
$478,179
$244,926
$233,253
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $20,040 | $19,808 | $39,848 | $6,851,053 |
| 122 | $19,982 | $19,866 | $39,848 | $6,831,187 |
| 123 | $19,924 | $19,924 | $39,848 | $6,811,263 |
| 124 | $19,866 | $19,982 | $39,848 | $6,791,281 |
| 125 | $19,808 | $20,040 | $39,848 | $6,771,240 |
| 126 | $19,749 | $20,099 | $39,848 | $6,751,142 |
| 127 | $19,691 | $20,157 | $39,848 | $6,730,984 |
| 128 | $19,632 | $20,216 | $39,848 | $6,710,768 |
| 129 | $19,573 | $20,275 | $39,848 | $6,690,493 |
| 130 | $19,514 | $20,334 | $39,848 | $6,670,159 |
| 131 | $19,455 | $20,394 | $39,848 | $6,649,765 |
| 132 | $19,395 | $20,453 | $39,848 | $6,629,312 |
$478,179
$236,630
$241,549
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $19,335 | $20,513 | $39,848 | $6,608,799 |
| 134 | $19,276 | $20,573 | $39,848 | $6,588,227 |
| 135 | $19,216 | $20,633 | $39,848 | $6,567,594 |
| 136 | $19,155 | $20,693 | $39,848 | $6,546,901 |
| 137 | $19,095 | $20,753 | $39,848 | $6,526,148 |
| 138 | $19,035 | $20,814 | $39,848 | $6,505,335 |
| 139 | $18,974 | $20,874 | $39,848 | $6,484,460 |
| 140 | $18,913 | $20,935 | $39,848 | $6,463,525 |
| 141 | $18,852 | $20,996 | $39,848 | $6,442,529 |
| 142 | $18,791 | $21,058 | $39,848 | $6,421,471 |
| 143 | $18,729 | $21,119 | $39,848 | $6,400,352 |
| 144 | $18,668 | $21,181 | $39,848 | $6,379,172 |
$478,179
$228,039
$250,140
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $18,606 | $21,242 | $39,848 | $6,357,930 |
| 146 | $18,544 | $21,304 | $39,848 | $6,336,625 |
| 147 | $18,482 | $21,366 | $39,848 | $6,315,259 |
| 148 | $18,420 | $21,429 | $39,848 | $6,293,830 |
| 149 | $18,357 | $21,491 | $39,848 | $6,272,339 |
| 150 | $18,294 | $21,554 | $39,848 | $6,250,785 |
| 151 | $18,231 | $21,617 | $39,848 | $6,229,168 |
| 152 | $18,168 | $21,680 | $39,848 | $6,207,488 |
| 153 | $18,105 | $21,743 | $39,848 | $6,185,745 |
| 154 | $18,042 | $21,806 | $39,848 | $6,163,939 |
| 155 | $17,978 | $21,870 | $39,848 | $6,142,069 |
| 156 | $17,914 | $21,934 | $39,848 | $6,120,135 |
$478,179
$219,142
$259,037
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $17,850 | $21,998 | $39,848 | $6,098,137 |
| 158 | $17,786 | $22,062 | $39,848 | $6,076,075 |
| 159 | $17,722 | $22,126 | $39,848 | $6,053,949 |
| 160 | $17,657 | $22,191 | $39,848 | $6,031,758 |
| 161 | $17,593 | $22,256 | $39,848 | $6,009,502 |
| 162 | $17,528 | $22,321 | $39,848 | $5,987,182 |
| 163 | $17,463 | $22,386 | $39,848 | $5,964,796 |
| 164 | $17,397 | $22,451 | $39,848 | $5,942,345 |
| 165 | $17,332 | $22,516 | $39,848 | $5,919,829 |
| 166 | $17,266 | $22,582 | $39,848 | $5,897,247 |
| 167 | $17,200 | $22,648 | $39,848 | $5,874,599 |
| 168 | $17,134 | $22,714 | $39,848 | $5,851,885 |
$478,179
$209,929
$268,250
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $17,068 | $22,780 | $39,848 | $5,829,105 |
| 170 | $17,002 | $22,847 | $39,848 | $5,806,258 |
| 171 | $16,935 | $22,913 | $39,848 | $5,783,345 |
| 172 | $16,868 | $22,980 | $39,848 | $5,760,365 |
| 173 | $16,801 | $23,047 | $39,848 | $5,737,317 |
| 174 | $16,734 | $23,114 | $39,848 | $5,714,203 |
| 175 | $16,666 | $23,182 | $39,848 | $5,691,021 |
| 176 | $16,599 | $23,249 | $39,848 | $5,667,772 |
| 177 | $16,531 | $23,317 | $39,848 | $5,644,455 |
| 178 | $16,463 | $23,385 | $39,848 | $5,621,069 |
| 179 | $16,395 | $23,453 | $39,848 | $5,597,616 |
| 180 | $16,326 | $23,522 | $39,848 | $5,574,094 |
$478,179
$200,388
$277,791
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $16,258 | $23,590 | $39,848 | $5,550,504 |
| 182 | $16,189 | $23,659 | $39,848 | $5,526,844 |
| 183 | $16,120 | $23,728 | $39,848 | $5,503,116 |
| 184 | $16,051 | $23,797 | $39,848 | $5,479,319 |
| 185 | $15,981 | $23,867 | $39,848 | $5,455,452 |
| 186 | $15,912 | $23,936 | $39,848 | $5,431,515 |
| 187 | $15,842 | $24,006 | $39,848 | $5,407,509 |
| 188 | $15,772 | $24,076 | $39,848 | $5,383,433 |
| 189 | $15,702 | $24,147 | $39,848 | $5,359,286 |
| 190 | $15,631 | $24,217 | $39,848 | $5,335,069 |
| 191 | $15,561 | $24,288 | $39,848 | $5,310,782 |
| 192 | $15,490 | $24,358 | $39,848 | $5,286,423 |
$478,179
$190,508
$287,671
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $15,419 | $24,429 | $39,848 | $5,261,994 |
| 194 | $15,347 | $24,501 | $39,848 | $5,237,493 |
| 195 | $15,276 | $24,572 | $39,848 | $5,212,921 |
| 196 | $15,204 | $24,644 | $39,848 | $5,188,277 |
| 197 | $15,132 | $24,716 | $39,848 | $5,163,561 |
| 198 | $15,060 | $24,788 | $39,848 | $5,138,773 |
| 199 | $14,988 | $24,860 | $39,848 | $5,113,913 |
| 200 | $14,916 | $24,933 | $39,848 | $5,088,980 |
| 201 | $14,843 | $25,005 | $39,848 | $5,063,975 |
| 202 | $14,770 | $25,078 | $39,848 | $5,038,897 |
| 203 | $14,697 | $25,151 | $39,848 | $5,013,745 |
| 204 | $14,623 | $25,225 | $39,848 | $4,988,520 |
$478,179
$180,276
$297,903
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $14,550 | $25,298 | $39,848 | $4,963,222 |
| 206 | $14,476 | $25,372 | $39,848 | $4,937,850 |
| 207 | $14,402 | $25,446 | $39,848 | $4,912,404 |
| 208 | $14,328 | $25,520 | $39,848 | $4,886,883 |
| 209 | $14,253 | $25,595 | $39,848 | $4,861,289 |
| 210 | $14,179 | $25,669 | $39,848 | $4,835,619 |
| 211 | $14,104 | $25,744 | $39,848 | $4,809,875 |
| 212 | $14,029 | $25,819 | $39,848 | $4,784,055 |
| 213 | $13,953 | $25,895 | $39,848 | $4,758,161 |
| 214 | $13,878 | $25,970 | $39,848 | $4,732,190 |
| 215 | $13,802 | $26,046 | $39,848 | $4,706,144 |
| 216 | $13,726 | $26,122 | $39,848 | $4,680,022 |
$478,179
$169,681
$308,498
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $13,650 | $26,198 | $39,848 | $4,653,824 |
| 218 | $13,574 | $26,275 | $39,848 | $4,627,550 |
| 219 | $13,497 | $26,351 | $39,848 | $4,601,198 |
| 220 | $13,420 | $26,428 | $39,848 | $4,574,770 |
| 221 | $13,343 | $26,505 | $39,848 | $4,548,265 |
| 222 | $13,266 | $26,582 | $39,848 | $4,521,683 |
| 223 | $13,188 | $26,660 | $39,848 | $4,495,023 |
| 224 | $13,110 | $26,738 | $39,848 | $4,468,285 |
| 225 | $13,032 | $26,816 | $39,848 | $4,441,469 |
| 226 | $12,954 | $26,894 | $39,848 | $4,414,575 |
| 227 | $12,876 | $26,972 | $39,848 | $4,387,603 |
| 228 | $12,797 | $27,051 | $39,848 | $4,360,552 |
$478,179
$158,708
$319,470
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $12,718 | $27,130 | $39,848 | $4,333,422 |
| 230 | $12,639 | $27,209 | $39,848 | $4,306,213 |
| 231 | $12,560 | $27,288 | $39,848 | $4,278,925 |
| 232 | $12,480 | $27,368 | $39,848 | $4,251,556 |
| 233 | $12,400 | $27,448 | $39,848 | $4,224,109 |
| 234 | $12,320 | $27,528 | $39,848 | $4,196,581 |
| 235 | $12,240 | $27,608 | $39,848 | $4,168,973 |
| 236 | $12,160 | $27,689 | $39,848 | $4,141,284 |
| 237 | $12,079 | $27,769 | $39,848 | $4,113,514 |
| 238 | $11,998 | $27,850 | $39,848 | $4,085,664 |
| 239 | $11,917 | $27,932 | $39,848 | $4,057,732 |
| 240 | $11,835 | $28,013 | $39,848 | $4,029,719 |
$478,179
$147,346
$330,833
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $11,753 | $28,095 | $39,848 | $4,001,624 |
| 242 | $11,671 | $28,177 | $39,848 | $3,973,447 |
| 243 | $11,589 | $28,259 | $39,848 | $3,945,188 |
| 244 | $11,507 | $28,341 | $39,848 | $3,916,847 |
| 245 | $11,424 | $28,424 | $39,848 | $3,888,423 |
| 246 | $11,341 | $28,507 | $39,848 | $3,859,916 |
| 247 | $11,258 | $28,590 | $39,848 | $3,831,326 |
| 248 | $11,175 | $28,674 | $39,848 | $3,802,652 |
| 249 | $11,091 | $28,757 | $39,848 | $3,773,895 |
| 250 | $11,007 | $28,841 | $39,848 | $3,745,054 |
| 251 | $10,923 | $28,925 | $39,848 | $3,716,129 |
| 252 | $10,839 | $29,010 | $39,848 | $3,687,119 |
$478,179
$135,579
$342,600
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $10,754 | $29,094 | $39,848 | $3,658,025 |
| 254 | $10,669 | $29,179 | $39,848 | $3,628,846 |
| 255 | $10,584 | $29,264 | $39,848 | $3,599,582 |
| 256 | $10,499 | $29,349 | $39,848 | $3,570,233 |
| 257 | $10,413 | $29,435 | $39,848 | $3,540,798 |
| 258 | $10,327 | $29,521 | $39,848 | $3,511,277 |
| 259 | $10,241 | $29,607 | $39,848 | $3,481,670 |
| 260 | $10,155 | $29,693 | $39,848 | $3,451,976 |
| 261 | $10,068 | $29,780 | $39,848 | $3,422,196 |
| 262 | $9,981 | $29,867 | $39,848 | $3,392,330 |
| 263 | $9,894 | $29,954 | $39,848 | $3,362,376 |
| 264 | $9,807 | $30,041 | $39,848 | $3,332,334 |
$478,179
$123,394
$354,785
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,719 | $30,129 | $39,848 | $3,302,205 |
| 266 | $9,631 | $30,217 | $39,848 | $3,271,989 |
| 267 | $9,543 | $30,305 | $39,848 | $3,241,684 |
| 268 | $9,455 | $30,393 | $39,848 | $3,211,290 |
| 269 | $9,366 | $30,482 | $39,848 | $3,180,808 |
| 270 | $9,277 | $30,571 | $39,848 | $3,150,237 |
| 271 | $9,188 | $30,660 | $39,848 | $3,119,577 |
| 272 | $9,099 | $30,749 | $39,848 | $3,088,828 |
| 273 | $9,009 | $30,839 | $39,848 | $3,057,989 |
| 274 | $8,919 | $30,929 | $39,848 | $3,027,060 |
| 275 | $8,829 | $31,019 | $39,848 | $2,996,040 |
| 276 | $8,738 | $31,110 | $39,848 | $2,964,931 |
$478,179
$110,775
$367,404
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,648 | $31,201 | $39,848 | $2,933,730 |
| 278 | $8,557 | $31,292 | $39,848 | $2,902,439 |
| 279 | $8,465 | $31,383 | $39,848 | $2,871,056 |
| 280 | $8,374 | $31,474 | $39,848 | $2,839,582 |
| 281 | $8,282 | $31,566 | $39,848 | $2,808,015 |
| 282 | $8,190 | $31,658 | $39,848 | $2,776,357 |
| 283 | $8,098 | $31,751 | $39,848 | $2,744,607 |
| 284 | $8,005 | $31,843 | $39,848 | $2,712,764 |
| 285 | $7,912 | $31,936 | $39,848 | $2,680,828 |
| 286 | $7,819 | $32,029 | $39,848 | $2,648,798 |
| 287 | $7,726 | $32,123 | $39,848 | $2,616,676 |
| 288 | $7,632 | $32,216 | $39,848 | $2,584,460 |
$478,179
$97,708
$380,471
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,538 | $32,310 | $39,848 | $2,552,149 |
| 290 | $7,444 | $32,404 | $39,848 | $2,519,745 |
| 291 | $7,349 | $32,499 | $39,848 | $2,487,246 |
| 292 | $7,254 | $32,594 | $39,848 | $2,454,652 |
| 293 | $7,159 | $32,689 | $39,848 | $2,421,963 |
| 294 | $7,064 | $32,784 | $39,848 | $2,389,179 |
| 295 | $6,968 | $32,880 | $39,848 | $2,356,300 |
| 296 | $6,873 | $32,976 | $39,848 | $2,323,324 |
| 297 | $6,776 | $33,072 | $39,848 | $2,290,252 |
| 298 | $6,680 | $33,168 | $39,848 | $2,257,084 |
| 299 | $6,583 | $33,265 | $39,848 | $2,223,819 |
| 300 | $6,486 | $33,362 | $39,848 | $2,190,456 |
$478,179
$84,176
$394,003
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,389 | $33,459 | $39,848 | $2,156,997 |
| 302 | $6,291 | $33,557 | $39,848 | $2,123,440 |
| 303 | $6,193 | $33,655 | $39,848 | $2,089,785 |
| 304 | $6,095 | $33,753 | $39,848 | $2,056,032 |
| 305 | $5,997 | $33,851 | $39,848 | $2,022,181 |
| 306 | $5,898 | $33,950 | $39,848 | $1,988,231 |
| 307 | $5,799 | $34,049 | $39,848 | $1,954,181 |
| 308 | $5,700 | $34,149 | $39,848 | $1,920,033 |
| 309 | $5,600 | $34,248 | $39,848 | $1,885,785 |
| 310 | $5,500 | $34,348 | $39,848 | $1,851,437 |
| 311 | $5,400 | $34,448 | $39,848 | $1,816,988 |
| 312 | $5,300 | $34,549 | $39,848 | $1,782,440 |
$478,179
$70,162
$408,017
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,199 | $34,649 | $39,848 | $1,747,790 |
| 314 | $5,098 | $34,751 | $39,848 | $1,713,040 |
| 315 | $4,996 | $34,852 | $39,848 | $1,678,188 |
| 316 | $4,895 | $34,954 | $39,848 | $1,643,234 |
| 317 | $4,793 | $35,055 | $39,848 | $1,608,179 |
| 318 | $4,691 | $35,158 | $39,848 | $1,573,021 |
| 319 | $4,588 | $35,260 | $39,848 | $1,537,761 |
| 320 | $4,485 | $35,363 | $39,848 | $1,502,398 |
| 321 | $4,382 | $35,466 | $39,848 | $1,466,932 |
| 322 | $4,279 | $35,570 | $39,848 | $1,431,362 |
| 323 | $4,175 | $35,673 | $39,848 | $1,395,689 |
| 324 | $4,071 | $35,777 | $39,848 | $1,359,911 |
$478,179
$55,650
$422,529
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,966 | $35,882 | $39,848 | $1,324,029 |
| 326 | $3,862 | $35,986 | $39,848 | $1,288,043 |
| 327 | $3,757 | $36,091 | $39,848 | $1,251,951 |
| 328 | $3,652 | $36,197 | $39,848 | $1,215,755 |
| 329 | $3,546 | $36,302 | $39,848 | $1,179,452 |
| 330 | $3,440 | $36,408 | $39,848 | $1,143,044 |
| 331 | $3,334 | $36,514 | $39,848 | $1,106,530 |
| 332 | $3,227 | $36,621 | $39,848 | $1,069,909 |
| 333 | $3,121 | $36,728 | $39,848 | $1,033,181 |
| 334 | $3,013 | $36,835 | $39,848 | $996,347 |
| 335 | $2,906 | $36,942 | $39,848 | $959,404 |
| 336 | $2,798 | $37,050 | $39,848 | $922,355 |
$478,179
$40,622
$437,557
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,690 | $37,158 | $39,848 | $885,196 |
| 338 | $2,582 | $37,266 | $39,848 | $847,930 |
| 339 | $2,473 | $37,375 | $39,848 | $810,555 |
| 340 | $2,364 | $37,484 | $39,848 | $773,071 |
| 341 | $2,255 | $37,593 | $39,848 | $735,477 |
| 342 | $2,145 | $37,703 | $39,848 | $697,774 |
| 343 | $2,035 | $37,813 | $39,848 | $659,961 |
| 344 | $1,925 | $37,923 | $39,848 | $622,038 |
| 345 | $1,814 | $38,034 | $39,848 | $584,004 |
| 346 | $1,703 | $38,145 | $39,848 | $545,859 |
| 347 | $1,592 | $38,256 | $39,848 | $507,603 |
| 348 | $1,481 | $38,368 | $39,848 | $469,235 |
$478,179
$25,059
$453,119
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,369 | $38,480 | $39,848 | $430,756 |
| 350 | $1,256 | $38,592 | $39,848 | $392,164 |
| 351 | $1,144 | $38,704 | $39,848 | $353,459 |
| 352 | $1,031 | $38,817 | $39,848 | $314,642 |
| 353 | $918 | $38,931 | $39,848 | $275,712 |
| 354 | $804 | $39,044 | $39,848 | $236,668 |
| 355 | $690 | $39,158 | $39,848 | $197,510 |
| 356 | $576 | $39,272 | $39,848 | $158,237 |
| 357 | $462 | $39,387 | $39,848 | $118,851 |
| 358 | $347 | $39,502 | $39,848 | $79,349 |
| 359 | $231 | $39,617 | $39,848 | $39,732 |
| 360 | $116 | $39,732 | $39,848 | $0 |
$478,179
$8,943
$469,235
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。