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
$820 萬
$850 萬
$750 萬
755 呎
@11,656
995 呎
@8,844
$880 萬
$820 萬
$818 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $55,780 | $42,862 | $35,125 | $29,977 |
| 1.500 | $57,853 | $44,973 | $37,274 | $32,165 |
| 2.000 | $59,975 | $47,148 | $39,503 | $34,449 |
| 2.500 | $62,145 | $49,387 | $41,811 | $36,825 |
| 3.000 | $64,362 | $51,688 | $44,196 | $39,293 |
| 3.250 | $65,489 | $52,863 | $45,418 | $40,561 |
| 3.500 | $66,627 | $54,052 | $46,658 | $41,851 |
| 4.000 | $68,939 | $56,477 | $49,194 | $44,495 |
| 4.500 | $71,297 | $58,963 | $51,804 | $47,223 |
| 5.000 | $73,702 | $61,508 | $54,484 | $50,032 |
| 5.500 | $76,152 | $64,111 | $57,233 | $52,918 |
| 6.000 | $78,647 | $66,771 | $60,049 | $55,878 |
每月供款$40,562
30年
$9,320,000
$5,282,043
$14,602,043
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $25,242 | $15,320 | $40,561 | $9,304,680 |
| 2 | $25,200 | $15,361 | $40,561 | $9,289,319 |
| 3 | $25,159 | $15,403 | $40,561 | $9,273,917 |
| 4 | $25,117 | $15,444 | $40,561 | $9,258,472 |
| 5 | $25,075 | $15,486 | $40,561 | $9,242,986 |
| 6 | $25,033 | $15,528 | $40,561 | $9,227,458 |
| 7 | $24,991 | $15,570 | $40,561 | $9,211,888 |
| 8 | $24,949 | $15,612 | $40,561 | $9,196,275 |
| 9 | $24,907 | $15,655 | $40,561 | $9,180,621 |
| 10 | $24,864 | $15,697 | $40,561 | $9,164,924 |
| 11 | $24,822 | $15,740 | $40,561 | $9,149,184 |
| 12 | $24,779 | $15,782 | $40,561 | $9,133,402 |
$486,735
$300,137
$186,598
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $24,736 | $15,825 | $40,561 | $9,117,577 |
| 14 | $24,693 | $15,868 | $40,561 | $9,101,709 |
| 15 | $24,650 | $15,911 | $40,561 | $9,085,799 |
| 16 | $24,607 | $15,954 | $40,561 | $9,069,845 |
| 17 | $24,564 | $15,997 | $40,561 | $9,053,848 |
| 18 | $24,521 | $16,040 | $40,561 | $9,037,807 |
| 19 | $24,477 | $16,084 | $40,561 | $9,021,723 |
| 20 | $24,434 | $16,127 | $40,561 | $9,005,596 |
| 21 | $24,390 | $16,171 | $40,561 | $8,989,425 |
| 22 | $24,346 | $16,215 | $40,561 | $8,973,210 |
| 23 | $24,302 | $16,259 | $40,561 | $8,956,951 |
| 24 | $24,258 | $16,303 | $40,561 | $8,940,648 |
$486,735
$293,981
$192,754
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $24,214 | $16,347 | $40,561 | $8,924,301 |
| 26 | $24,170 | $16,391 | $40,561 | $8,907,910 |
| 27 | $24,126 | $16,436 | $40,561 | $8,891,475 |
| 28 | $24,081 | $16,480 | $40,561 | $8,874,994 |
| 29 | $24,036 | $16,525 | $40,561 | $8,858,470 |
| 30 | $23,992 | $16,570 | $40,561 | $8,841,900 |
| 31 | $23,947 | $16,614 | $40,561 | $8,825,286 |
| 32 | $23,902 | $16,659 | $40,561 | $8,808,626 |
| 33 | $23,857 | $16,705 | $40,561 | $8,791,922 |
| 34 | $23,811 | $16,750 | $40,561 | $8,775,172 |
| 35 | $23,766 | $16,795 | $40,561 | $8,758,377 |
| 36 | $23,721 | $16,841 | $40,561 | $8,741,536 |
$486,735
$287,623
$199,112
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $23,675 | $16,886 | $40,561 | $8,724,650 |
| 38 | $23,629 | $16,932 | $40,561 | $8,707,718 |
| 39 | $23,583 | $16,978 | $40,561 | $8,690,740 |
| 40 | $23,537 | $17,024 | $40,561 | $8,673,716 |
| 41 | $23,491 | $17,070 | $40,561 | $8,656,646 |
| 42 | $23,445 | $17,116 | $40,561 | $8,639,530 |
| 43 | $23,399 | $17,163 | $40,561 | $8,622,368 |
| 44 | $23,352 | $17,209 | $40,561 | $8,605,159 |
| 45 | $23,306 | $17,256 | $40,561 | $8,587,903 |
| 46 | $23,259 | $17,302 | $40,561 | $8,570,601 |
| 47 | $23,212 | $17,349 | $40,561 | $8,553,252 |
| 48 | $23,165 | $17,396 | $40,561 | $8,535,856 |
$486,735
$281,054
$205,681
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $23,118 | $17,443 | $40,561 | $8,518,412 |
| 50 | $23,071 | $17,491 | $40,561 | $8,500,922 |
| 51 | $23,023 | $17,538 | $40,561 | $8,483,384 |
| 52 | $22,976 | $17,585 | $40,561 | $8,465,798 |
| 53 | $22,928 | $17,633 | $40,561 | $8,448,165 |
| 54 | $22,880 | $17,681 | $40,561 | $8,430,485 |
| 55 | $22,833 | $17,729 | $40,561 | $8,412,756 |
| 56 | $22,785 | $17,777 | $40,561 | $8,394,979 |
| 57 | $22,736 | $17,825 | $40,561 | $8,377,154 |
| 58 | $22,688 | $17,873 | $40,561 | $8,359,281 |
| 59 | $22,640 | $17,922 | $40,561 | $8,341,360 |
| 60 | $22,591 | $17,970 | $40,561 | $8,323,390 |
$486,735
$274,269
$212,466
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $22,543 | $18,019 | $40,561 | $8,305,371 |
| 62 | $22,494 | $18,068 | $40,561 | $8,287,304 |
| 63 | $22,445 | $18,116 | $40,561 | $8,269,187 |
| 64 | $22,396 | $18,166 | $40,561 | $8,251,022 |
| 65 | $22,347 | $18,215 | $40,561 | $8,232,807 |
| 66 | $22,297 | $18,264 | $40,561 | $8,214,543 |
| 67 | $22,248 | $18,314 | $40,561 | $8,196,229 |
| 68 | $22,198 | $18,363 | $40,561 | $8,177,866 |
| 69 | $22,148 | $18,413 | $40,561 | $8,159,453 |
| 70 | $22,099 | $18,463 | $40,561 | $8,140,991 |
| 71 | $22,049 | $18,513 | $40,561 | $8,122,478 |
| 72 | $21,998 | $18,563 | $40,561 | $8,103,915 |
$486,735
$267,260
$219,475
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $21,948 | $18,613 | $40,561 | $8,085,302 |
| 74 | $21,898 | $18,664 | $40,561 | $8,066,638 |
| 75 | $21,847 | $18,714 | $40,561 | $8,047,924 |
| 76 | $21,796 | $18,765 | $40,561 | $8,029,160 |
| 77 | $21,746 | $18,816 | $40,561 | $8,010,344 |
| 78 | $21,695 | $18,867 | $40,561 | $7,991,477 |
| 79 | $21,644 | $18,918 | $40,561 | $7,972,560 |
| 80 | $21,592 | $18,969 | $40,561 | $7,953,591 |
| 81 | $21,541 | $19,020 | $40,561 | $7,934,571 |
| 82 | $21,489 | $19,072 | $40,561 | $7,915,499 |
| 83 | $21,438 | $19,123 | $40,561 | $7,896,375 |
| 84 | $21,386 | $19,175 | $40,561 | $7,877,200 |
$486,735
$260,020
$226,715
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $21,334 | $19,227 | $40,561 | $7,857,973 |
| 86 | $21,282 | $19,279 | $40,561 | $7,838,694 |
| 87 | $21,230 | $19,331 | $40,561 | $7,819,362 |
| 88 | $21,177 | $19,384 | $40,561 | $7,799,979 |
| 89 | $21,125 | $19,436 | $40,561 | $7,780,542 |
| 90 | $21,072 | $19,489 | $40,561 | $7,761,053 |
| 91 | $21,020 | $19,542 | $40,561 | $7,741,512 |
| 92 | $20,967 | $19,595 | $40,561 | $7,721,917 |
| 93 | $20,914 | $19,648 | $40,561 | $7,702,269 |
| 94 | $20,860 | $19,701 | $40,561 | $7,682,569 |
| 95 | $20,807 | $19,754 | $40,561 | $7,662,814 |
| 96 | $20,753 | $19,808 | $40,561 | $7,643,006 |
$486,735
$252,541
$234,194
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $20,700 | $19,861 | $40,561 | $7,623,145 |
| 98 | $20,646 | $19,915 | $40,561 | $7,603,230 |
| 99 | $20,592 | $19,969 | $40,561 | $7,583,261 |
| 100 | $20,538 | $20,023 | $40,561 | $7,563,237 |
| 101 | $20,484 | $20,077 | $40,561 | $7,543,160 |
| 102 | $20,429 | $20,132 | $40,561 | $7,523,028 |
| 103 | $20,375 | $20,186 | $40,561 | $7,502,842 |
| 104 | $20,320 | $20,241 | $40,561 | $7,482,601 |
| 105 | $20,265 | $20,296 | $40,561 | $7,462,305 |
| 106 | $20,210 | $20,351 | $40,561 | $7,441,954 |
| 107 | $20,155 | $20,406 | $40,561 | $7,421,548 |
| 108 | $20,100 | $20,461 | $40,561 | $7,401,087 |
$486,735
$244,815
$241,920
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $20,045 | $20,517 | $40,561 | $7,380,570 |
| 110 | $19,989 | $20,572 | $40,561 | $7,359,998 |
| 111 | $19,933 | $20,628 | $40,561 | $7,339,370 |
| 112 | $19,877 | $20,684 | $40,561 | $7,318,686 |
| 113 | $19,821 | $20,740 | $40,561 | $7,297,947 |
| 114 | $19,765 | $20,796 | $40,561 | $7,277,151 |
| 115 | $19,709 | $20,852 | $40,561 | $7,256,298 |
| 116 | $19,652 | $20,909 | $40,561 | $7,235,390 |
| 117 | $19,596 | $20,965 | $40,561 | $7,214,424 |
| 118 | $19,539 | $21,022 | $40,561 | $7,193,402 |
| 119 | $19,482 | $21,079 | $40,561 | $7,172,323 |
| 120 | $19,425 | $21,136 | $40,561 | $7,151,187 |
$486,735
$236,835
$249,900
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $19,368 | $21,193 | $40,561 | $7,129,993 |
| 122 | $19,310 | $21,251 | $40,561 | $7,108,743 |
| 123 | $19,253 | $21,308 | $40,561 | $7,087,434 |
| 124 | $19,195 | $21,366 | $40,561 | $7,066,068 |
| 125 | $19,137 | $21,424 | $40,561 | $7,044,644 |
| 126 | $19,079 | $21,482 | $40,561 | $7,023,162 |
| 127 | $19,021 | $21,540 | $40,561 | $7,001,622 |
| 128 | $18,963 | $21,599 | $40,561 | $6,980,024 |
| 129 | $18,904 | $21,657 | $40,561 | $6,958,367 |
| 130 | $18,846 | $21,716 | $40,561 | $6,936,651 |
| 131 | $18,787 | $21,774 | $40,561 | $6,914,876 |
| 132 | $18,728 | $21,833 | $40,561 | $6,893,043 |
$486,735
$228,591
$258,144
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $18,669 | $21,893 | $40,561 | $6,871,150 |
| 134 | $18,609 | $21,952 | $40,561 | $6,849,199 |
| 135 | $18,550 | $22,011 | $40,561 | $6,827,187 |
| 136 | $18,490 | $22,071 | $40,561 | $6,805,116 |
| 137 | $18,431 | $22,131 | $40,561 | $6,782,986 |
| 138 | $18,371 | $22,191 | $40,561 | $6,760,795 |
| 139 | $18,310 | $22,251 | $40,561 | $6,738,544 |
| 140 | $18,250 | $22,311 | $40,561 | $6,716,233 |
| 141 | $18,190 | $22,371 | $40,561 | $6,693,862 |
| 142 | $18,129 | $22,432 | $40,561 | $6,671,430 |
| 143 | $18,068 | $22,493 | $40,561 | $6,648,937 |
| 144 | $18,008 | $22,554 | $40,561 | $6,626,383 |
$486,735
$220,075
$266,660
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $17,946 | $22,615 | $40,561 | $6,603,769 |
| 146 | $17,885 | $22,676 | $40,561 | $6,581,092 |
| 147 | $17,824 | $22,737 | $40,561 | $6,558,355 |
| 148 | $17,762 | $22,799 | $40,561 | $6,535,556 |
| 149 | $17,700 | $22,861 | $40,561 | $6,512,695 |
| 150 | $17,639 | $22,923 | $40,561 | $6,489,773 |
| 151 | $17,576 | $22,985 | $40,561 | $6,466,788 |
| 152 | $17,514 | $23,047 | $40,561 | $6,443,741 |
| 153 | $17,452 | $23,109 | $40,561 | $6,420,631 |
| 154 | $17,389 | $23,172 | $40,561 | $6,397,459 |
| 155 | $17,326 | $23,235 | $40,561 | $6,374,225 |
| 156 | $17,264 | $23,298 | $40,561 | $6,350,927 |
$486,735
$211,278
$275,456
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $17,200 | $23,361 | $40,561 | $6,327,566 |
| 158 | $17,137 | $23,424 | $40,561 | $6,304,142 |
| 159 | $17,074 | $23,488 | $40,561 | $6,280,655 |
| 160 | $17,010 | $23,551 | $40,561 | $6,257,103 |
| 161 | $16,946 | $23,615 | $40,561 | $6,233,488 |
| 162 | $16,882 | $23,679 | $40,561 | $6,209,810 |
| 163 | $16,818 | $23,743 | $40,561 | $6,186,067 |
| 164 | $16,754 | $23,807 | $40,561 | $6,162,259 |
| 165 | $16,689 | $23,872 | $40,561 | $6,138,388 |
| 166 | $16,625 | $23,936 | $40,561 | $6,114,451 |
| 167 | $16,560 | $24,001 | $40,561 | $6,090,450 |
| 168 | $16,495 | $24,066 | $40,561 | $6,066,384 |
$486,735
$202,191
$284,543
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $16,430 | $24,131 | $40,561 | $6,042,252 |
| 170 | $16,364 | $24,197 | $40,561 | $6,018,055 |
| 171 | $16,299 | $24,262 | $40,561 | $5,993,793 |
| 172 | $16,233 | $24,328 | $40,561 | $5,969,465 |
| 173 | $16,167 | $24,394 | $40,561 | $5,945,071 |
| 174 | $16,101 | $24,460 | $40,561 | $5,920,611 |
| 175 | $16,035 | $24,526 | $40,561 | $5,896,085 |
| 176 | $15,969 | $24,593 | $40,561 | $5,871,492 |
| 177 | $15,902 | $24,659 | $40,561 | $5,846,833 |
| 178 | $15,835 | $24,726 | $40,561 | $5,822,107 |
| 179 | $15,768 | $24,793 | $40,561 | $5,797,314 |
| 180 | $15,701 | $24,860 | $40,561 | $5,772,454 |
$486,735
$192,805
$293,930
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $15,634 | $24,928 | $40,561 | $5,747,526 |
| 182 | $15,566 | $24,995 | $40,561 | $5,722,531 |
| 183 | $15,499 | $25,063 | $40,561 | $5,697,468 |
| 184 | $15,431 | $25,131 | $40,561 | $5,672,338 |
| 185 | $15,363 | $25,199 | $40,561 | $5,647,139 |
| 186 | $15,294 | $25,267 | $40,561 | $5,621,872 |
| 187 | $15,226 | $25,335 | $40,561 | $5,596,537 |
| 188 | $15,157 | $25,404 | $40,561 | $5,571,133 |
| 189 | $15,088 | $25,473 | $40,561 | $5,545,660 |
| 190 | $15,019 | $25,542 | $40,561 | $5,520,119 |
| 191 | $14,950 | $25,611 | $40,561 | $5,494,508 |
| 192 | $14,881 | $25,680 | $40,561 | $5,468,827 |
$486,735
$183,108
$303,626
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $14,811 | $25,750 | $40,561 | $5,443,078 |
| 194 | $14,742 | $25,820 | $40,561 | $5,417,258 |
| 195 | $14,672 | $25,889 | $40,561 | $5,391,369 |
| 196 | $14,602 | $25,960 | $40,561 | $5,365,409 |
| 197 | $14,531 | $26,030 | $40,561 | $5,339,379 |
| 198 | $14,461 | $26,100 | $40,561 | $5,313,279 |
| 199 | $14,390 | $26,171 | $40,561 | $5,287,107 |
| 200 | $14,319 | $26,242 | $40,561 | $5,260,865 |
| 201 | $14,248 | $26,313 | $40,561 | $5,234,552 |
| 202 | $14,177 | $26,384 | $40,561 | $5,208,168 |
| 203 | $14,105 | $26,456 | $40,561 | $5,181,712 |
| 204 | $14,034 | $26,527 | $40,561 | $5,155,185 |
$486,735
$173,092
$313,642
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $13,962 | $26,599 | $40,561 | $5,128,586 |
| 206 | $13,890 | $26,671 | $40,561 | $5,101,914 |
| 207 | $13,818 | $26,744 | $40,561 | $5,075,171 |
| 208 | $13,745 | $26,816 | $40,561 | $5,048,355 |
| 209 | $13,673 | $26,889 | $40,561 | $5,021,466 |
| 210 | $13,600 | $26,961 | $40,561 | $4,994,505 |
| 211 | $13,527 | $27,034 | $40,561 | $4,967,470 |
| 212 | $13,454 | $27,108 | $40,561 | $4,940,363 |
| 213 | $13,380 | $27,181 | $40,561 | $4,913,182 |
| 214 | $13,307 | $27,255 | $40,561 | $4,885,927 |
| 215 | $13,233 | $27,329 | $40,561 | $4,858,598 |
| 216 | $13,159 | $27,403 | $40,561 | $4,831,196 |
$486,735
$162,746
$323,989
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $13,084 | $27,477 | $40,561 | $4,803,719 |
| 218 | $13,010 | $27,551 | $40,561 | $4,776,168 |
| 219 | $12,935 | $27,626 | $40,561 | $4,748,542 |
| 220 | $12,861 | $27,701 | $40,561 | $4,720,842 |
| 221 | $12,786 | $27,776 | $40,561 | $4,693,066 |
| 222 | $12,710 | $27,851 | $40,561 | $4,665,215 |
| 223 | $12,635 | $27,926 | $40,561 | $4,637,289 |
| 224 | $12,559 | $28,002 | $40,561 | $4,609,287 |
| 225 | $12,483 | $28,078 | $40,561 | $4,581,209 |
| 226 | $12,407 | $28,154 | $40,561 | $4,553,055 |
| 227 | $12,331 | $28,230 | $40,561 | $4,524,825 |
| 228 | $12,255 | $28,306 | $40,561 | $4,496,519 |
$486,735
$152,058
$334,677
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $12,178 | $28,383 | $40,561 | $4,468,136 |
| 230 | $12,101 | $28,460 | $40,561 | $4,439,676 |
| 231 | $12,024 | $28,537 | $40,561 | $4,411,139 |
| 232 | $11,947 | $28,614 | $40,561 | $4,382,524 |
| 233 | $11,869 | $28,692 | $40,561 | $4,353,832 |
| 234 | $11,792 | $28,770 | $40,561 | $4,325,063 |
| 235 | $11,714 | $28,848 | $40,561 | $4,296,215 |
| 236 | $11,636 | $28,926 | $40,561 | $4,267,290 |
| 237 | $11,557 | $29,004 | $40,561 | $4,238,286 |
| 238 | $11,479 | $29,083 | $40,561 | $4,209,203 |
| 239 | $11,400 | $29,161 | $40,561 | $4,180,042 |
| 240 | $11,321 | $29,240 | $40,561 | $4,150,801 |
$486,735
$141,017
$345,717
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $11,242 | $29,319 | $40,561 | $4,121,482 |
| 242 | $11,162 | $29,399 | $40,561 | $4,092,083 |
| 243 | $11,083 | $29,479 | $40,561 | $4,062,605 |
| 244 | $11,003 | $29,558 | $40,561 | $4,033,046 |
| 245 | $10,923 | $29,638 | $40,561 | $4,003,408 |
| 246 | $10,843 | $29,719 | $40,561 | $3,973,689 |
| 247 | $10,762 | $29,799 | $40,561 | $3,943,890 |
| 248 | $10,681 | $29,880 | $40,561 | $3,914,010 |
| 249 | $10,600 | $29,961 | $40,561 | $3,884,049 |
| 250 | $10,519 | $30,042 | $40,561 | $3,854,007 |
| 251 | $10,438 | $30,123 | $40,561 | $3,823,884 |
| 252 | $10,356 | $30,205 | $40,561 | $3,793,679 |
$486,735
$129,613
$357,122
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $10,275 | $30,287 | $40,561 | $3,763,393 |
| 254 | $10,193 | $30,369 | $40,561 | $3,733,024 |
| 255 | $10,110 | $30,451 | $40,561 | $3,702,573 |
| 256 | $10,028 | $30,533 | $40,561 | $3,672,040 |
| 257 | $9,945 | $30,616 | $40,561 | $3,641,423 |
| 258 | $9,862 | $30,699 | $40,561 | $3,610,724 |
| 259 | $9,779 | $30,782 | $40,561 | $3,579,942 |
| 260 | $9,696 | $30,866 | $40,561 | $3,549,077 |
| 261 | $9,612 | $30,949 | $40,561 | $3,518,127 |
| 262 | $9,528 | $31,033 | $40,561 | $3,487,095 |
| 263 | $9,444 | $31,117 | $40,561 | $3,455,978 |
| 264 | $9,360 | $31,201 | $40,561 | $3,424,776 |
$486,735
$117,832
$368,903
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,275 | $31,286 | $40,561 | $3,393,490 |
| 266 | $9,191 | $31,371 | $40,561 | $3,362,120 |
| 267 | $9,106 | $31,455 | $40,561 | $3,330,664 |
| 268 | $9,021 | $31,541 | $40,561 | $3,299,124 |
| 269 | $8,935 | $31,626 | $40,561 | $3,267,498 |
| 270 | $8,849 | $31,712 | $40,561 | $3,235,786 |
| 271 | $8,764 | $31,798 | $40,561 | $3,203,988 |
| 272 | $8,677 | $31,884 | $40,561 | $3,172,104 |
| 273 | $8,591 | $31,970 | $40,561 | $3,140,134 |
| 274 | $8,505 | $32,057 | $40,561 | $3,108,078 |
| 275 | $8,418 | $32,144 | $40,561 | $3,075,934 |
| 276 | $8,331 | $32,231 | $40,561 | $3,043,704 |
$486,735
$105,662
$381,073
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,243 | $32,318 | $40,561 | $3,011,386 |
| 278 | $8,156 | $32,405 | $40,561 | $2,978,980 |
| 279 | $8,068 | $32,493 | $40,561 | $2,946,487 |
| 280 | $7,980 | $32,581 | $40,561 | $2,913,906 |
| 281 | $7,892 | $32,669 | $40,561 | $2,881,237 |
| 282 | $7,803 | $32,758 | $40,561 | $2,848,479 |
| 283 | $7,715 | $32,847 | $40,561 | $2,815,632 |
| 284 | $7,626 | $32,936 | $40,561 | $2,782,697 |
| 285 | $7,536 | $33,025 | $40,561 | $2,749,672 |
| 286 | $7,447 | $33,114 | $40,561 | $2,716,558 |
| 287 | $7,357 | $33,204 | $40,561 | $2,683,354 |
| 288 | $7,267 | $33,294 | $40,561 | $2,650,060 |
$486,735
$93,091
$393,644
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,177 | $33,384 | $40,561 | $2,616,676 |
| 290 | $7,087 | $33,474 | $40,561 | $2,583,202 |
| 291 | $6,996 | $33,565 | $40,561 | $2,549,636 |
| 292 | $6,905 | $33,656 | $40,561 | $2,515,981 |
| 293 | $6,814 | $33,747 | $40,561 | $2,482,233 |
| 294 | $6,723 | $33,839 | $40,561 | $2,448,395 |
| 295 | $6,631 | $33,930 | $40,561 | $2,414,465 |
| 296 | $6,539 | $34,022 | $40,561 | $2,380,443 |
| 297 | $6,447 | $34,114 | $40,561 | $2,346,328 |
| 298 | $6,355 | $34,207 | $40,561 | $2,312,122 |
| 299 | $6,262 | $34,299 | $40,561 | $2,277,823 |
| 300 | $6,169 | $34,392 | $40,561 | $2,243,431 |
$486,735
$80,105
$406,629
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,076 | $34,485 | $40,561 | $2,208,945 |
| 302 | $5,983 | $34,579 | $40,561 | $2,174,367 |
| 303 | $5,889 | $34,672 | $40,561 | $2,139,694 |
| 304 | $5,795 | $34,766 | $40,561 | $2,104,928 |
| 305 | $5,701 | $34,860 | $40,561 | $2,070,068 |
| 306 | $5,606 | $34,955 | $40,561 | $2,035,113 |
| 307 | $5,512 | $35,049 | $40,561 | $2,000,063 |
| 308 | $5,417 | $35,144 | $40,561 | $1,964,919 |
| 309 | $5,322 | $35,240 | $40,561 | $1,929,679 |
| 310 | $5,226 | $35,335 | $40,561 | $1,894,344 |
| 311 | $5,131 | $35,431 | $40,561 | $1,858,914 |
| 312 | $5,035 | $35,527 | $40,561 | $1,823,387 |
$486,735
$66,691
$420,043
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,938 | $35,623 | $40,561 | $1,787,764 |
| 314 | $4,842 | $35,719 | $40,561 | $1,752,045 |
| 315 | $4,745 | $35,816 | $40,561 | $1,716,229 |
| 316 | $4,648 | $35,913 | $40,561 | $1,680,316 |
| 317 | $4,551 | $36,010 | $40,561 | $1,644,305 |
| 318 | $4,453 | $36,108 | $40,561 | $1,608,197 |
| 319 | $4,356 | $36,206 | $40,561 | $1,571,992 |
| 320 | $4,257 | $36,304 | $40,561 | $1,535,688 |
| 321 | $4,159 | $36,402 | $40,561 | $1,499,286 |
| 322 | $4,061 | $36,501 | $40,561 | $1,462,785 |
| 323 | $3,962 | $36,600 | $40,561 | $1,426,186 |
| 324 | $3,863 | $36,699 | $40,561 | $1,389,487 |
$486,735
$52,835
$433,900
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,763 | $36,798 | $40,561 | $1,352,689 |
| 326 | $3,664 | $36,898 | $40,561 | $1,315,791 |
| 327 | $3,564 | $36,998 | $40,561 | $1,278,794 |
| 328 | $3,463 | $37,098 | $40,561 | $1,241,696 |
| 329 | $3,363 | $37,198 | $40,561 | $1,204,497 |
| 330 | $3,262 | $37,299 | $40,561 | $1,167,198 |
| 331 | $3,161 | $37,400 | $40,561 | $1,129,798 |
| 332 | $3,060 | $37,501 | $40,561 | $1,092,297 |
| 333 | $2,958 | $37,603 | $40,561 | $1,054,694 |
| 334 | $2,856 | $37,705 | $40,561 | $1,016,989 |
| 335 | $2,754 | $37,807 | $40,561 | $979,182 |
| 336 | $2,652 | $37,909 | $40,561 | $941,273 |
$486,735
$38,521
$448,214
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,549 | $38,012 | $40,561 | $903,261 |
| 338 | $2,446 | $38,115 | $40,561 | $865,146 |
| 339 | $2,343 | $38,218 | $40,561 | $826,928 |
| 340 | $2,240 | $38,322 | $40,561 | $788,607 |
| 341 | $2,136 | $38,425 | $40,561 | $750,181 |
| 342 | $2,032 | $38,529 | $40,561 | $711,652 |
| 343 | $1,927 | $38,634 | $40,561 | $673,018 |
| 344 | $1,823 | $38,738 | $40,561 | $634,279 |
| 345 | $1,718 | $38,843 | $40,561 | $595,436 |
| 346 | $1,613 | $38,949 | $40,561 | $556,487 |
| 347 | $1,507 | $39,054 | $40,561 | $517,433 |
| 348 | $1,401 | $39,160 | $40,561 | $478,273 |
$486,735
$23,735
$463,000
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,295 | $39,266 | $40,561 | $439,007 |
| 350 | $1,189 | $39,372 | $40,561 | $399,635 |
| 351 | $1,082 | $39,479 | $40,561 | $360,156 |
| 352 | $975 | $39,586 | $40,561 | $320,571 |
| 353 | $868 | $39,693 | $40,561 | $280,878 |
| 354 | $761 | $39,801 | $40,561 | $241,077 |
| 355 | $653 | $39,908 | $40,561 | $201,169 |
| 356 | $545 | $40,016 | $40,561 | $161,152 |
| 357 | $436 | $40,125 | $40,561 | $121,028 |
| 358 | $328 | $40,233 | $40,561 | $80,794 |
| 359 | $219 | $40,342 | $40,561 | $40,452 |
| 360 | $110 | $40,452 | $40,561 | $0 |
$486,735
$8,461
$478,273
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。
