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
$800 萬
541 呎
@15,490
711 呎
@11,786
$838 萬
686 呎
@12,391
895 呎
@9,497
$850 萬
$795 萬
$700 萬
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $55,540 | $42,678 | $34,974 | $29,848 |
| 1.500 | $57,605 | $44,780 | $37,114 | $32,027 |
| 2.000 | $59,718 | $46,946 | $39,334 | $34,301 |
| 2.500 | $61,878 | $49,175 | $41,632 | $36,667 |
| 3.000 | $64,086 | $51,467 | $44,007 | $39,125 |
| 3.375 | $65,773 | $53,226 | $45,838 | $41,027 |
| 3.500 | $66,341 | $53,820 | $46,458 | $41,671 |
| 4.000 | $68,643 | $56,235 | $48,983 | $44,304 |
| 4.500 | $70,991 | $58,710 | $51,581 | $47,020 |
| 5.000 | $73,386 | $61,244 | $54,250 | $49,817 |
| 5.500 | $75,825 | $63,836 | $56,987 | $52,691 |
| 6.000 | $78,310 | $66,485 | $59,791 | $55,638 |
每月供款$41,027
30年
$9,280,000
$5,489,551
$14,769,551
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $26,100 | $14,927 | $41,027 | $9,265,073 |
| 2 | $26,058 | $14,969 | $41,027 | $9,250,105 |
| 3 | $26,016 | $15,011 | $41,027 | $9,235,094 |
| 4 | $25,974 | $15,053 | $41,027 | $9,220,042 |
| 5 | $25,931 | $15,095 | $41,027 | $9,204,946 |
| 6 | $25,889 | $15,138 | $41,027 | $9,189,809 |
| 7 | $25,846 | $15,180 | $41,027 | $9,174,629 |
| 8 | $25,804 | $15,223 | $41,027 | $9,159,406 |
| 9 | $25,761 | $15,266 | $41,027 | $9,144,140 |
| 10 | $25,718 | $15,309 | $41,027 | $9,128,831 |
| 11 | $25,675 | $15,352 | $41,027 | $9,113,480 |
| 12 | $25,632 | $15,395 | $41,027 | $9,098,085 |
$492,318
$310,403
$181,915
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $25,588 | $15,438 | $41,027 | $9,082,647 |
| 14 | $25,545 | $15,482 | $41,027 | $9,067,165 |
| 15 | $25,501 | $15,525 | $41,027 | $9,051,640 |
| 16 | $25,458 | $15,569 | $41,027 | $9,036,071 |
| 17 | $25,414 | $15,613 | $41,027 | $9,020,459 |
| 18 | $25,370 | $15,656 | $41,027 | $9,004,802 |
| 19 | $25,326 | $15,701 | $41,027 | $8,989,102 |
| 20 | $25,282 | $15,745 | $41,027 | $8,973,357 |
| 21 | $25,238 | $15,789 | $41,027 | $8,957,568 |
| 22 | $25,193 | $15,833 | $41,027 | $8,941,735 |
| 23 | $25,149 | $15,878 | $41,027 | $8,925,857 |
| 24 | $25,104 | $15,923 | $41,027 | $8,909,934 |
$492,318
$304,168
$188,151
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $25,059 | $15,967 | $41,027 | $8,893,967 |
| 26 | $25,014 | $16,012 | $41,027 | $8,877,954 |
| 27 | $24,969 | $16,057 | $41,027 | $8,861,897 |
| 28 | $24,924 | $16,102 | $41,027 | $8,845,795 |
| 29 | $24,879 | $16,148 | $41,027 | $8,829,647 |
| 30 | $24,833 | $16,193 | $41,027 | $8,813,454 |
| 31 | $24,788 | $16,239 | $41,027 | $8,797,215 |
| 32 | $24,742 | $16,284 | $41,027 | $8,780,931 |
| 33 | $24,696 | $16,330 | $41,027 | $8,764,601 |
| 34 | $24,650 | $16,376 | $41,027 | $8,748,225 |
| 35 | $24,604 | $16,422 | $41,027 | $8,731,802 |
| 36 | $24,558 | $16,468 | $41,027 | $8,715,334 |
$492,318
$297,718
$194,600
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $24,512 | $16,515 | $41,027 | $8,698,819 |
| 38 | $24,465 | $16,561 | $41,027 | $8,682,258 |
| 39 | $24,419 | $16,608 | $41,027 | $8,665,651 |
| 40 | $24,372 | $16,654 | $41,027 | $8,648,996 |
| 41 | $24,325 | $16,701 | $41,027 | $8,632,295 |
| 42 | $24,278 | $16,748 | $41,027 | $8,615,547 |
| 43 | $24,231 | $16,795 | $41,027 | $8,598,752 |
| 44 | $24,184 | $16,843 | $41,027 | $8,581,909 |
| 45 | $24,137 | $16,890 | $41,027 | $8,565,019 |
| 46 | $24,089 | $16,937 | $41,027 | $8,548,082 |
| 47 | $24,041 | $16,985 | $41,027 | $8,531,097 |
| 48 | $23,994 | $17,033 | $41,027 | $8,514,064 |
$492,318
$291,048
$201,270
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $23,946 | $17,081 | $41,027 | $8,496,983 |
| 50 | $23,898 | $17,129 | $41,027 | $8,479,854 |
| 51 | $23,850 | $17,177 | $41,027 | $8,462,677 |
| 52 | $23,801 | $17,225 | $41,027 | $8,445,452 |
| 53 | $23,753 | $17,274 | $41,027 | $8,428,178 |
| 54 | $23,704 | $17,322 | $41,027 | $8,410,856 |
| 55 | $23,656 | $17,371 | $41,027 | $8,393,485 |
| 56 | $23,607 | $17,420 | $41,027 | $8,376,065 |
| 57 | $23,558 | $17,469 | $41,027 | $8,358,596 |
| 58 | $23,509 | $17,518 | $41,027 | $8,341,079 |
| 59 | $23,459 | $17,567 | $41,027 | $8,323,511 |
| 60 | $23,410 | $17,617 | $41,027 | $8,305,895 |
$492,318
$284,149
$208,169
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $23,360 | $17,666 | $41,027 | $8,288,228 |
| 62 | $23,311 | $17,716 | $41,027 | $8,270,513 |
| 63 | $23,261 | $17,766 | $41,027 | $8,252,747 |
| 64 | $23,211 | $17,816 | $41,027 | $8,234,931 |
| 65 | $23,161 | $17,866 | $41,027 | $8,217,065 |
| 66 | $23,110 | $17,916 | $41,027 | $8,199,149 |
| 67 | $23,060 | $17,966 | $41,027 | $8,181,183 |
| 68 | $23,010 | $18,017 | $41,027 | $8,163,166 |
| 69 | $22,959 | $18,068 | $41,027 | $8,145,098 |
| 70 | $22,908 | $18,118 | $41,027 | $8,126,980 |
| 71 | $22,857 | $18,169 | $41,027 | $8,108,810 |
| 72 | $22,806 | $18,220 | $41,027 | $8,090,590 |
$492,318
$277,014
$215,305
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $22,755 | $18,272 | $41,027 | $8,072,318 |
| 74 | $22,703 | $18,323 | $41,027 | $8,053,995 |
| 75 | $22,652 | $18,375 | $41,027 | $8,035,620 |
| 76 | $22,600 | $18,426 | $41,027 | $8,017,194 |
| 77 | $22,548 | $18,478 | $41,027 | $7,998,716 |
| 78 | $22,496 | $18,530 | $41,027 | $7,980,186 |
| 79 | $22,444 | $18,582 | $41,027 | $7,961,604 |
| 80 | $22,392 | $18,635 | $41,027 | $7,942,969 |
| 81 | $22,340 | $18,687 | $41,027 | $7,924,282 |
| 82 | $22,287 | $18,739 | $41,027 | $7,905,543 |
| 83 | $22,234 | $18,792 | $41,027 | $7,886,750 |
| 84 | $22,181 | $18,845 | $41,027 | $7,867,905 |
$492,318
$269,634
$222,685
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $22,128 | $18,898 | $41,027 | $7,849,007 |
| 86 | $22,075 | $18,951 | $41,027 | $7,830,056 |
| 87 | $22,022 | $19,004 | $41,027 | $7,811,052 |
| 88 | $21,969 | $19,058 | $41,027 | $7,791,994 |
| 89 | $21,915 | $19,112 | $41,027 | $7,772,882 |
| 90 | $21,861 | $19,165 | $41,027 | $7,753,717 |
| 91 | $21,807 | $19,219 | $41,027 | $7,734,498 |
| 92 | $21,753 | $19,273 | $41,027 | $7,715,224 |
| 93 | $21,699 | $19,327 | $41,027 | $7,695,897 |
| 94 | $21,645 | $19,382 | $41,027 | $7,676,515 |
| 95 | $21,590 | $19,436 | $41,027 | $7,657,079 |
| 96 | $21,536 | $19,491 | $41,027 | $7,637,588 |
$492,318
$262,001
$230,318
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $21,481 | $19,546 | $41,027 | $7,618,042 |
| 98 | $21,426 | $19,601 | $41,027 | $7,598,441 |
| 99 | $21,371 | $19,656 | $41,027 | $7,578,785 |
| 100 | $21,315 | $19,711 | $41,027 | $7,559,074 |
| 101 | $21,260 | $19,767 | $41,027 | $7,539,307 |
| 102 | $21,204 | $19,822 | $41,027 | $7,519,485 |
| 103 | $21,149 | $19,878 | $41,027 | $7,499,607 |
| 104 | $21,093 | $19,934 | $41,027 | $7,479,673 |
| 105 | $21,037 | $19,990 | $41,027 | $7,459,683 |
| 106 | $20,980 | $20,046 | $41,027 | $7,439,637 |
| 107 | $20,924 | $20,103 | $41,027 | $7,419,535 |
| 108 | $20,867 | $20,159 | $41,027 | $7,399,376 |
$492,318
$254,106
$238,212
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $20,811 | $20,216 | $41,027 | $7,379,160 |
| 110 | $20,754 | $20,273 | $41,027 | $7,358,887 |
| 111 | $20,697 | $20,330 | $41,027 | $7,338,558 |
| 112 | $20,640 | $20,387 | $41,027 | $7,318,171 |
| 113 | $20,582 | $20,444 | $41,027 | $7,297,727 |
| 114 | $20,525 | $20,502 | $41,027 | $7,277,225 |
| 115 | $20,467 | $20,559 | $41,027 | $7,256,666 |
| 116 | $20,409 | $20,617 | $41,027 | $7,236,048 |
| 117 | $20,351 | $20,675 | $41,027 | $7,215,373 |
| 118 | $20,293 | $20,733 | $41,027 | $7,194,640 |
| 119 | $20,235 | $20,792 | $41,027 | $7,173,848 |
| 120 | $20,176 | $20,850 | $41,027 | $7,152,998 |
$492,318
$245,941
$246,377
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $20,118 | $20,909 | $41,027 | $7,132,090 |
| 122 | $20,059 | $20,968 | $41,027 | $7,111,122 |
| 123 | $20,000 | $21,026 | $41,027 | $7,090,096 |
| 124 | $19,941 | $21,086 | $41,027 | $7,069,010 |
| 125 | $19,882 | $21,145 | $41,027 | $7,047,865 |
| 126 | $19,822 | $21,204 | $41,027 | $7,026,661 |
| 127 | $19,762 | $21,264 | $41,027 | $7,005,396 |
| 128 | $19,703 | $21,324 | $41,027 | $6,984,073 |
| 129 | $19,643 | $21,384 | $41,027 | $6,962,689 |
| 130 | $19,583 | $21,444 | $41,027 | $6,941,245 |
| 131 | $19,522 | $21,504 | $41,027 | $6,919,741 |
| 132 | $19,462 | $21,565 | $41,027 | $6,898,176 |
$492,318
$237,496
$254,822
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $19,401 | $21,625 | $41,027 | $6,876,550 |
| 134 | $19,340 | $21,686 | $41,027 | $6,854,864 |
| 135 | $19,279 | $21,747 | $41,027 | $6,833,117 |
| 136 | $19,218 | $21,808 | $41,027 | $6,811,309 |
| 137 | $19,157 | $21,870 | $41,027 | $6,789,439 |
| 138 | $19,095 | $21,931 | $41,027 | $6,767,508 |
| 139 | $19,034 | $21,993 | $41,027 | $6,745,515 |
| 140 | $18,972 | $22,055 | $41,027 | $6,723,460 |
| 141 | $18,910 | $22,117 | $41,027 | $6,701,343 |
| 142 | $18,848 | $22,179 | $41,027 | $6,679,164 |
| 143 | $18,785 | $22,241 | $41,027 | $6,656,923 |
| 144 | $18,723 | $22,304 | $41,027 | $6,634,619 |
$492,318
$228,761
$263,557
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $18,660 | $22,367 | $41,027 | $6,612,252 |
| 146 | $18,597 | $22,430 | $41,027 | $6,589,823 |
| 147 | $18,534 | $22,493 | $41,027 | $6,567,330 |
| 148 | $18,471 | $22,556 | $41,027 | $6,544,774 |
| 149 | $18,407 | $22,619 | $41,027 | $6,522,155 |
| 150 | $18,344 | $22,683 | $41,027 | $6,499,472 |
| 151 | $18,280 | $22,747 | $41,027 | $6,476,725 |
| 152 | $18,216 | $22,811 | $41,027 | $6,453,914 |
| 153 | $18,152 | $22,875 | $41,027 | $6,431,039 |
| 154 | $18,087 | $22,939 | $41,027 | $6,408,100 |
| 155 | $18,023 | $23,004 | $41,027 | $6,385,096 |
| 156 | $17,958 | $23,068 | $41,027 | $6,362,028 |
$492,318
$219,727
$272,591
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $17,893 | $23,133 | $41,027 | $6,338,895 |
| 158 | $17,828 | $23,198 | $41,027 | $6,315,696 |
| 159 | $17,763 | $23,264 | $41,027 | $6,292,433 |
| 160 | $17,697 | $23,329 | $41,027 | $6,269,103 |
| 161 | $17,632 | $23,395 | $41,027 | $6,245,709 |
| 162 | $17,566 | $23,460 | $41,027 | $6,222,248 |
| 163 | $17,500 | $23,526 | $41,027 | $6,198,722 |
| 164 | $17,434 | $23,593 | $41,027 | $6,175,129 |
| 165 | $17,368 | $23,659 | $41,027 | $6,151,470 |
| 166 | $17,301 | $23,726 | $41,027 | $6,127,745 |
| 167 | $17,234 | $23,792 | $41,027 | $6,103,952 |
| 168 | $17,167 | $23,859 | $41,027 | $6,080,093 |
$492,318
$210,384
$281,935
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $17,100 | $23,926 | $41,027 | $6,056,167 |
| 170 | $17,033 | $23,994 | $41,027 | $6,032,174 |
| 171 | $16,965 | $24,061 | $41,027 | $6,008,112 |
| 172 | $16,898 | $24,129 | $41,027 | $5,983,984 |
| 173 | $16,830 | $24,197 | $41,027 | $5,959,787 |
| 174 | $16,762 | $24,265 | $41,027 | $5,935,523 |
| 175 | $16,694 | $24,333 | $41,027 | $5,911,190 |
| 176 | $16,625 | $24,401 | $41,027 | $5,886,788 |
| 177 | $16,557 | $24,470 | $41,027 | $5,862,318 |
| 178 | $16,488 | $24,539 | $41,027 | $5,837,780 |
| 179 | $16,419 | $24,608 | $41,027 | $5,813,172 |
| 180 | $16,350 | $24,677 | $41,027 | $5,788,495 |
$492,318
$200,720
$291,598
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $16,280 | $24,746 | $41,027 | $5,763,749 |
| 182 | $16,211 | $24,816 | $41,027 | $5,738,933 |
| 183 | $16,141 | $24,886 | $41,027 | $5,714,047 |
| 184 | $16,071 | $24,956 | $41,027 | $5,689,091 |
| 185 | $16,001 | $25,026 | $41,027 | $5,664,065 |
| 186 | $15,930 | $25,096 | $41,027 | $5,638,969 |
| 187 | $15,860 | $25,167 | $41,027 | $5,613,802 |
| 188 | $15,789 | $25,238 | $41,027 | $5,588,564 |
| 189 | $15,718 | $25,309 | $41,027 | $5,563,255 |
| 190 | $15,647 | $25,380 | $41,027 | $5,537,875 |
| 191 | $15,575 | $25,451 | $41,027 | $5,512,424 |
| 192 | $15,504 | $25,523 | $41,027 | $5,486,901 |
$492,318
$190,725
$301,594
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $15,432 | $25,595 | $41,027 | $5,461,307 |
| 194 | $15,360 | $25,667 | $41,027 | $5,435,640 |
| 195 | $15,288 | $25,739 | $41,027 | $5,409,901 |
| 196 | $15,215 | $25,811 | $41,027 | $5,384,090 |
| 197 | $15,143 | $25,884 | $41,027 | $5,358,206 |
| 198 | $15,070 | $25,957 | $41,027 | $5,332,250 |
| 199 | $14,997 | $26,030 | $41,027 | $5,306,220 |
| 200 | $14,924 | $26,103 | $41,027 | $5,280,118 |
| 201 | $14,850 | $26,176 | $41,027 | $5,253,941 |
| 202 | $14,777 | $26,250 | $41,027 | $5,227,691 |
| 203 | $14,703 | $26,324 | $41,027 | $5,201,368 |
| 204 | $14,629 | $26,398 | $41,027 | $5,174,970 |
$492,318
$180,387
$311,931
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $14,555 | $26,472 | $41,027 | $5,148,498 |
| 206 | $14,480 | $26,546 | $41,027 | $5,121,952 |
| 207 | $14,405 | $26,621 | $41,027 | $5,095,331 |
| 208 | $14,331 | $26,696 | $41,027 | $5,068,635 |
| 209 | $14,256 | $26,771 | $41,027 | $5,041,864 |
| 210 | $14,180 | $26,846 | $41,027 | $5,015,018 |
| 211 | $14,105 | $26,922 | $41,027 | $4,988,096 |
| 212 | $14,029 | $26,998 | $41,027 | $4,961,098 |
| 213 | $13,953 | $27,073 | $41,027 | $4,934,025 |
| 214 | $13,877 | $27,150 | $41,027 | $4,906,875 |
| 215 | $13,801 | $27,226 | $41,027 | $4,879,649 |
| 216 | $13,724 | $27,303 | $41,027 | $4,852,347 |
$492,318
$169,695
$322,623
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $13,647 | $27,379 | $41,027 | $4,824,968 |
| 218 | $13,570 | $27,456 | $41,027 | $4,797,511 |
| 219 | $13,493 | $27,534 | $41,027 | $4,769,978 |
| 220 | $13,416 | $27,611 | $41,027 | $4,742,367 |
| 221 | $13,338 | $27,689 | $41,027 | $4,714,678 |
| 222 | $13,260 | $27,766 | $41,027 | $4,686,912 |
| 223 | $13,182 | $27,845 | $41,027 | $4,659,067 |
| 224 | $13,104 | $27,923 | $41,027 | $4,631,144 |
| 225 | $13,025 | $28,001 | $41,027 | $4,603,143 |
| 226 | $12,946 | $28,080 | $41,027 | $4,575,063 |
| 227 | $12,867 | $28,159 | $41,027 | $4,546,903 |
| 228 | $12,788 | $28,238 | $41,027 | $4,518,665 |
$492,318
$158,636
$333,682
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $12,709 | $28,318 | $41,027 | $4,490,347 |
| 230 | $12,629 | $28,397 | $41,027 | $4,461,950 |
| 231 | $12,549 | $28,477 | $41,027 | $4,433,472 |
| 232 | $12,469 | $28,557 | $41,027 | $4,404,915 |
| 233 | $12,389 | $28,638 | $41,027 | $4,376,277 |
| 234 | $12,308 | $28,718 | $41,027 | $4,347,559 |
| 235 | $12,228 | $28,799 | $41,027 | $4,318,760 |
| 236 | $12,147 | $28,880 | $41,027 | $4,289,880 |
| 237 | $12,065 | $28,961 | $41,027 | $4,260,919 |
| 238 | $11,984 | $29,043 | $41,027 | $4,231,876 |
| 239 | $11,902 | $29,124 | $41,027 | $4,202,752 |
| 240 | $11,820 | $29,206 | $41,027 | $4,173,546 |
$492,318
$147,199
$345,119
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $11,738 | $29,288 | $41,027 | $4,144,257 |
| 242 | $11,656 | $29,371 | $41,027 | $4,114,886 |
| 243 | $11,573 | $29,453 | $41,027 | $4,085,433 |
| 244 | $11,490 | $29,536 | $41,027 | $4,055,897 |
| 245 | $11,407 | $29,619 | $41,027 | $4,026,277 |
| 246 | $11,324 | $29,703 | $41,027 | $3,996,575 |
| 247 | $11,240 | $29,786 | $41,027 | $3,966,789 |
| 248 | $11,157 | $29,870 | $41,027 | $3,936,919 |
| 249 | $11,073 | $29,954 | $41,027 | $3,906,965 |
| 250 | $10,988 | $30,038 | $41,027 | $3,876,926 |
| 251 | $10,904 | $30,123 | $41,027 | $3,846,804 |
| 252 | $10,819 | $30,207 | $41,027 | $3,816,596 |
$492,318
$135,369
$356,949
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $10,734 | $30,292 | $41,027 | $3,786,304 |
| 254 | $10,649 | $30,378 | $41,027 | $3,755,926 |
| 255 | $10,564 | $30,463 | $41,027 | $3,725,463 |
| 256 | $10,478 | $30,549 | $41,027 | $3,694,915 |
| 257 | $10,392 | $30,635 | $41,027 | $3,664,280 |
| 258 | $10,306 | $30,721 | $41,027 | $3,633,560 |
| 259 | $10,219 | $30,807 | $41,027 | $3,602,752 |
| 260 | $10,133 | $30,894 | $41,027 | $3,571,859 |
| 261 | $10,046 | $30,981 | $41,027 | $3,540,878 |
| 262 | $9,959 | $31,068 | $41,027 | $3,509,810 |
| 263 | $9,871 | $31,155 | $41,027 | $3,478,655 |
| 264 | $9,784 | $31,243 | $41,027 | $3,447,412 |
$492,318
$123,134
$369,184
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,696 | $31,331 | $41,027 | $3,416,081 |
| 266 | $9,608 | $31,419 | $41,027 | $3,384,663 |
| 267 | $9,519 | $31,507 | $41,027 | $3,353,155 |
| 268 | $9,431 | $31,596 | $41,027 | $3,321,560 |
| 269 | $9,342 | $31,685 | $41,027 | $3,289,875 |
| 270 | $9,253 | $31,774 | $41,027 | $3,258,101 |
| 271 | $9,163 | $31,863 | $41,027 | $3,226,238 |
| 272 | $9,074 | $31,953 | $41,027 | $3,194,285 |
| 273 | $8,984 | $32,043 | $41,027 | $3,162,243 |
| 274 | $8,894 | $32,133 | $41,027 | $3,130,110 |
| 275 | $8,803 | $32,223 | $41,027 | $3,097,887 |
| 276 | $8,713 | $32,314 | $41,027 | $3,065,573 |
$492,318
$110,480
$381,839
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,622 | $32,405 | $41,027 | $3,033,169 |
| 278 | $8,531 | $32,496 | $41,027 | $3,000,673 |
| 279 | $8,439 | $32,587 | $41,027 | $2,968,086 |
| 280 | $8,348 | $32,679 | $41,027 | $2,935,407 |
| 281 | $8,256 | $32,771 | $41,027 | $2,902,636 |
| 282 | $8,164 | $32,863 | $41,027 | $2,869,773 |
| 283 | $8,071 | $32,955 | $41,027 | $2,836,818 |
| 284 | $7,979 | $33,048 | $41,027 | $2,803,770 |
| 285 | $7,886 | $33,141 | $41,027 | $2,770,629 |
| 286 | $7,792 | $33,234 | $41,027 | $2,737,395 |
| 287 | $7,699 | $33,328 | $41,027 | $2,704,068 |
| 288 | $7,605 | $33,421 | $41,027 | $2,670,646 |
$492,318
$97,391
$394,927
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,511 | $33,515 | $41,027 | $2,637,131 |
| 290 | $7,417 | $33,610 | $41,027 | $2,603,521 |
| 291 | $7,322 | $33,704 | $41,027 | $2,569,817 |
| 292 | $7,228 | $33,799 | $41,027 | $2,536,018 |
| 293 | $7,133 | $33,894 | $41,027 | $2,502,124 |
| 294 | $7,037 | $33,989 | $41,027 | $2,468,135 |
| 295 | $6,942 | $34,085 | $41,027 | $2,434,050 |
| 296 | $6,846 | $34,181 | $41,027 | $2,399,869 |
| 297 | $6,750 | $34,277 | $41,027 | $2,365,592 |
| 298 | $6,653 | $34,373 | $41,027 | $2,331,219 |
| 299 | $6,557 | $34,470 | $41,027 | $2,296,749 |
| 300 | $6,460 | $34,567 | $41,027 | $2,262,182 |
$492,318
$83,854
$408,464
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,362 | $34,664 | $41,027 | $2,227,518 |
| 302 | $6,265 | $34,762 | $41,027 | $2,192,756 |
| 303 | $6,167 | $34,859 | $41,027 | $2,157,897 |
| 304 | $6,069 | $34,957 | $41,027 | $2,122,940 |
| 305 | $5,971 | $35,056 | $41,027 | $2,087,884 |
| 306 | $5,872 | $35,154 | $41,027 | $2,052,729 |
| 307 | $5,773 | $35,253 | $41,027 | $2,017,476 |
| 308 | $5,674 | $35,352 | $41,027 | $1,982,124 |
| 309 | $5,575 | $35,452 | $41,027 | $1,946,672 |
| 310 | $5,475 | $35,552 | $41,027 | $1,911,121 |
| 311 | $5,375 | $35,652 | $41,027 | $1,875,469 |
| 312 | $5,275 | $35,752 | $41,027 | $1,839,717 |
$492,318
$69,853
$422,465
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,174 | $35,852 | $41,027 | $1,803,865 |
| 314 | $5,073 | $35,953 | $41,027 | $1,767,912 |
| 315 | $4,972 | $36,054 | $41,027 | $1,731,857 |
| 316 | $4,871 | $36,156 | $41,027 | $1,695,702 |
| 317 | $4,769 | $36,257 | $41,027 | $1,659,444 |
| 318 | $4,667 | $36,359 | $41,027 | $1,623,085 |
| 319 | $4,565 | $36,462 | $41,027 | $1,586,624 |
| 320 | $4,462 | $36,564 | $41,027 | $1,550,059 |
| 321 | $4,360 | $36,667 | $41,027 | $1,513,392 |
| 322 | $4,256 | $36,770 | $41,027 | $1,476,622 |
| 323 | $4,153 | $36,874 | $41,027 | $1,439,749 |
| 324 | $4,049 | $36,977 | $41,027 | $1,402,771 |
$492,318
$55,373
$436,946
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,945 | $37,081 | $41,027 | $1,365,690 |
| 326 | $3,841 | $37,186 | $41,027 | $1,328,505 |
| 327 | $3,736 | $37,290 | $41,027 | $1,291,215 |
| 328 | $3,632 | $37,395 | $41,027 | $1,253,820 |
| 329 | $3,526 | $37,500 | $41,027 | $1,216,319 |
| 330 | $3,421 | $37,606 | $41,027 | $1,178,714 |
| 331 | $3,315 | $37,711 | $41,027 | $1,141,002 |
| 332 | $3,209 | $37,817 | $41,027 | $1,103,185 |
| 333 | $3,103 | $37,924 | $41,027 | $1,065,261 |
| 334 | $2,996 | $38,030 | $41,027 | $1,027,231 |
| 335 | $2,889 | $38,137 | $41,027 | $989,093 |
| 336 | $2,782 | $38,245 | $41,027 | $950,849 |
$492,318
$40,395
$451,923
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,674 | $38,352 | $41,027 | $912,496 |
| 338 | $2,566 | $38,460 | $41,027 | $874,036 |
| 339 | $2,458 | $38,568 | $41,027 | $835,468 |
| 340 | $2,350 | $38,677 | $41,027 | $796,791 |
| 341 | $2,241 | $38,786 | $41,027 | $758,006 |
| 342 | $2,132 | $38,895 | $41,027 | $719,111 |
| 343 | $2,022 | $39,004 | $41,027 | $680,107 |
| 344 | $1,913 | $39,114 | $41,027 | $640,993 |
| 345 | $1,803 | $39,224 | $41,027 | $601,769 |
| 346 | $1,692 | $39,334 | $41,027 | $562,435 |
| 347 | $1,582 | $39,445 | $41,027 | $522,991 |
| 348 | $1,471 | $39,556 | $41,027 | $483,435 |
$492,318
$24,905
$467,414
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,360 | $39,667 | $41,027 | $443,768 |
| 350 | $1,248 | $39,778 | $41,027 | $403,990 |
| 351 | $1,136 | $39,890 | $41,027 | $364,099 |
| 352 | $1,024 | $40,002 | $41,027 | $324,097 |
| 353 | $912 | $40,115 | $41,027 | $283,982 |
| 354 | $799 | $40,228 | $41,027 | $243,754 |
| 355 | $686 | $40,341 | $41,027 | $203,413 |
| 356 | $572 | $40,454 | $41,027 | $162,959 |
| 357 | $458 | $40,568 | $41,027 | $122,390 |
| 358 | $344 | $40,682 | $41,027 | $81,708 |
| 359 | $230 | $40,797 | $41,027 | $40,911 |
| 360 | $115 | $40,911 | $41,027 | $0 |
$492,318
$8,883
$483,435
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。
