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
$890 萬
$900 萬
$880 萬
$850 萬
555 呎
@14,919
727 呎
@11,389
$828 萬
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $52,679 | $40,480 | $33,172 | $28,311 |
| 1.500 | $54,638 | $42,474 | $35,202 | $30,377 |
| 2.000 | $56,642 | $44,528 | $37,308 | $32,534 |
| 2.500 | $58,691 | $46,642 | $39,487 | $34,779 |
| 3.000 | $60,785 | $48,816 | $41,740 | $37,110 |
| 3.500 | $62,924 | $51,048 | $44,065 | $39,525 |
| 4.000 | $65,107 | $53,338 | $46,460 | $42,022 |
| 4.500 | $67,335 | $55,686 | $48,924 | $44,598 |
| 5.000 | $69,606 | $58,089 | $51,456 | $47,251 |
| 5.500 | $71,920 | $60,548 | $54,052 | $49,977 |
| 6.000 | $74,276 | $63,060 | $56,711 | $52,772 |
每月供款$39,525
30年
$8,802,000
$5,426,969
$14,228,969
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $25,673 | $13,852 | $39,525 | $8,788,148 |
| 2 | $25,632 | $13,893 | $39,525 | $8,774,255 |
| 3 | $25,592 | $13,933 | $39,525 | $8,760,321 |
| 4 | $25,551 | $13,974 | $39,525 | $8,746,347 |
| 5 | $25,510 | $14,015 | $39,525 | $8,732,333 |
| 6 | $25,469 | $14,056 | $39,525 | $8,718,277 |
| 7 | $25,428 | $14,097 | $39,525 | $8,704,181 |
| 8 | $25,387 | $14,138 | $39,525 | $8,690,043 |
| 9 | $25,346 | $14,179 | $39,525 | $8,675,864 |
| 10 | $25,305 | $14,220 | $39,525 | $8,661,644 |
| 11 | $25,263 | $14,262 | $39,525 | $8,647,382 |
| 12 | $25,222 | $14,303 | $39,525 | $8,633,078 |
$474,299
$305,377
$168,922
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $25,180 | $14,345 | $39,525 | $8,618,733 |
| 14 | $25,138 | $14,387 | $39,525 | $8,604,346 |
| 15 | $25,096 | $14,429 | $39,525 | $8,589,917 |
| 16 | $25,054 | $14,471 | $39,525 | $8,575,446 |
| 17 | $25,012 | $14,513 | $39,525 | $8,560,933 |
| 18 | $24,969 | $14,556 | $39,525 | $8,546,378 |
| 19 | $24,927 | $14,598 | $39,525 | $8,531,780 |
| 20 | $24,884 | $14,641 | $39,525 | $8,517,139 |
| 21 | $24,842 | $14,683 | $39,525 | $8,502,456 |
| 22 | $24,799 | $14,726 | $39,525 | $8,487,730 |
| 23 | $24,756 | $14,769 | $39,525 | $8,472,961 |
| 24 | $24,713 | $14,812 | $39,525 | $8,458,149 |
$474,299
$299,369
$174,930
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $24,670 | $14,855 | $39,525 | $8,443,293 |
| 26 | $24,626 | $14,899 | $39,525 | $8,428,395 |
| 27 | $24,583 | $14,942 | $39,525 | $8,413,453 |
| 28 | $24,539 | $14,986 | $39,525 | $8,398,467 |
| 29 | $24,496 | $15,029 | $39,525 | $8,383,438 |
| 30 | $24,452 | $15,073 | $39,525 | $8,368,364 |
| 31 | $24,408 | $15,117 | $39,525 | $8,353,247 |
| 32 | $24,364 | $15,161 | $39,525 | $8,338,086 |
| 33 | $24,319 | $15,205 | $39,525 | $8,322,880 |
| 34 | $24,275 | $15,250 | $39,525 | $8,307,631 |
| 35 | $24,231 | $15,294 | $39,525 | $8,292,336 |
| 36 | $24,186 | $15,339 | $39,525 | $8,276,997 |
$474,299
$293,148
$181,151
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $24,141 | $15,384 | $39,525 | $8,261,614 |
| 38 | $24,096 | $15,429 | $39,525 | $8,246,185 |
| 39 | $24,051 | $15,474 | $39,525 | $8,230,712 |
| 40 | $24,006 | $15,519 | $39,525 | $8,215,193 |
| 41 | $23,961 | $15,564 | $39,525 | $8,199,629 |
| 42 | $23,916 | $15,609 | $39,525 | $8,184,020 |
| 43 | $23,870 | $15,655 | $39,525 | $8,168,365 |
| 44 | $23,824 | $15,701 | $39,525 | $8,152,664 |
| 45 | $23,779 | $15,746 | $39,525 | $8,136,918 |
| 46 | $23,733 | $15,792 | $39,525 | $8,121,126 |
| 47 | $23,687 | $15,838 | $39,525 | $8,105,287 |
| 48 | $23,640 | $15,884 | $39,525 | $8,089,403 |
$474,299
$286,705
$187,594
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $23,594 | $15,931 | $39,525 | $8,073,472 |
| 50 | $23,548 | $15,977 | $39,525 | $8,057,495 |
| 51 | $23,501 | $16,024 | $39,525 | $8,041,471 |
| 52 | $23,454 | $16,071 | $39,525 | $8,025,400 |
| 53 | $23,407 | $16,117 | $39,525 | $8,009,283 |
| 54 | $23,360 | $16,165 | $39,525 | $7,993,118 |
| 55 | $23,313 | $16,212 | $39,525 | $7,976,907 |
| 56 | $23,266 | $16,259 | $39,525 | $7,960,648 |
| 57 | $23,219 | $16,306 | $39,525 | $7,944,341 |
| 58 | $23,171 | $16,354 | $39,525 | $7,927,987 |
| 59 | $23,123 | $16,402 | $39,525 | $7,911,586 |
| 60 | $23,075 | $16,449 | $39,525 | $7,895,136 |
$474,299
$280,032
$194,267
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $23,027 | $16,497 | $39,525 | $7,878,639 |
| 62 | $22,979 | $16,546 | $39,525 | $7,862,093 |
| 63 | $22,931 | $16,594 | $39,525 | $7,845,500 |
| 64 | $22,883 | $16,642 | $39,525 | $7,828,857 |
| 65 | $22,834 | $16,691 | $39,525 | $7,812,167 |
| 66 | $22,785 | $16,739 | $39,525 | $7,795,427 |
| 67 | $22,737 | $16,788 | $39,525 | $7,778,639 |
| 68 | $22,688 | $16,837 | $39,525 | $7,761,802 |
| 69 | $22,639 | $16,886 | $39,525 | $7,744,915 |
| 70 | $22,589 | $16,936 | $39,525 | $7,727,980 |
| 71 | $22,540 | $16,985 | $39,525 | $7,710,995 |
| 72 | $22,490 | $17,035 | $39,525 | $7,693,960 |
$474,299
$273,123
$201,176
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $22,441 | $17,084 | $39,525 | $7,676,876 |
| 74 | $22,391 | $17,134 | $39,525 | $7,659,742 |
| 75 | $22,341 | $17,184 | $39,525 | $7,642,558 |
| 76 | $22,291 | $17,234 | $39,525 | $7,625,324 |
| 77 | $22,241 | $17,284 | $39,525 | $7,608,040 |
| 78 | $22,190 | $17,335 | $39,525 | $7,590,705 |
| 79 | $22,140 | $17,385 | $39,525 | $7,573,319 |
| 80 | $22,089 | $17,436 | $39,525 | $7,555,883 |
| 81 | $22,038 | $17,487 | $39,525 | $7,538,396 |
| 82 | $21,987 | $17,538 | $39,525 | $7,520,859 |
| 83 | $21,936 | $17,589 | $39,525 | $7,503,269 |
| 84 | $21,885 | $17,640 | $39,525 | $7,485,629 |
$474,299
$265,968
$208,331
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $21,833 | $17,692 | $39,525 | $7,467,937 |
| 86 | $21,781 | $17,743 | $39,525 | $7,450,194 |
| 87 | $21,730 | $17,795 | $39,525 | $7,432,399 |
| 88 | $21,678 | $17,847 | $39,525 | $7,414,552 |
| 89 | $21,626 | $17,899 | $39,525 | $7,396,652 |
| 90 | $21,574 | $17,951 | $39,525 | $7,378,701 |
| 91 | $21,521 | $18,004 | $39,525 | $7,360,697 |
| 92 | $21,469 | $18,056 | $39,525 | $7,342,641 |
| 93 | $21,416 | $18,109 | $39,525 | $7,324,532 |
| 94 | $21,363 | $18,162 | $39,525 | $7,306,371 |
| 95 | $21,310 | $18,215 | $39,525 | $7,288,156 |
| 96 | $21,257 | $18,268 | $39,525 | $7,269,888 |
$474,299
$258,558
$215,741
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $21,204 | $18,321 | $39,525 | $7,251,567 |
| 98 | $21,150 | $18,375 | $39,525 | $7,233,193 |
| 99 | $21,097 | $18,428 | $39,525 | $7,214,764 |
| 100 | $21,043 | $18,482 | $39,525 | $7,196,283 |
| 101 | $20,989 | $18,536 | $39,525 | $7,177,747 |
| 102 | $20,935 | $18,590 | $39,525 | $7,159,157 |
| 103 | $20,881 | $18,644 | $39,525 | $7,140,513 |
| 104 | $20,826 | $18,698 | $39,525 | $7,121,815 |
| 105 | $20,772 | $18,753 | $39,525 | $7,103,062 |
| 106 | $20,717 | $18,808 | $39,525 | $7,084,254 |
| 107 | $20,662 | $18,863 | $39,525 | $7,065,391 |
| 108 | $20,607 | $18,918 | $39,525 | $7,046,474 |
$474,299
$250,885
$223,414
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $20,552 | $18,973 | $39,525 | $7,027,501 |
| 110 | $20,497 | $19,028 | $39,525 | $7,008,473 |
| 111 | $20,441 | $19,084 | $39,525 | $6,989,390 |
| 112 | $20,386 | $19,139 | $39,525 | $6,970,250 |
| 113 | $20,330 | $19,195 | $39,525 | $6,951,055 |
| 114 | $20,274 | $19,251 | $39,525 | $6,931,804 |
| 115 | $20,218 | $19,307 | $39,525 | $6,912,497 |
| 116 | $20,161 | $19,363 | $39,525 | $6,893,134 |
| 117 | $20,105 | $19,420 | $39,525 | $6,873,714 |
| 118 | $20,048 | $19,477 | $39,525 | $6,854,237 |
| 119 | $19,992 | $19,533 | $39,525 | $6,834,704 |
| 120 | $19,935 | $19,590 | $39,525 | $6,815,114 |
$474,299
$242,939
$231,360
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $19,877 | $19,647 | $39,525 | $6,795,466 |
| 122 | $19,820 | $19,705 | $39,525 | $6,775,761 |
| 123 | $19,763 | $19,762 | $39,525 | $6,755,999 |
| 124 | $19,705 | $19,820 | $39,525 | $6,736,179 |
| 125 | $19,647 | $19,878 | $39,525 | $6,716,301 |
| 126 | $19,589 | $19,936 | $39,525 | $6,696,366 |
| 127 | $19,531 | $19,994 | $39,525 | $6,676,372 |
| 128 | $19,473 | $20,052 | $39,525 | $6,656,320 |
| 129 | $19,414 | $20,111 | $39,525 | $6,636,209 |
| 130 | $19,356 | $20,169 | $39,525 | $6,616,040 |
| 131 | $19,297 | $20,228 | $39,525 | $6,595,812 |
| 132 | $19,238 | $20,287 | $39,525 | $6,575,524 |
$474,299
$234,710
$239,589
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $19,179 | $20,346 | $39,525 | $6,555,178 |
| 134 | $19,119 | $20,406 | $39,525 | $6,534,772 |
| 135 | $19,060 | $20,465 | $39,525 | $6,514,307 |
| 136 | $19,000 | $20,525 | $39,525 | $6,493,782 |
| 137 | $18,940 | $20,585 | $39,525 | $6,473,198 |
| 138 | $18,880 | $20,645 | $39,525 | $6,452,553 |
| 139 | $18,820 | $20,705 | $39,525 | $6,431,848 |
| 140 | $18,760 | $20,765 | $39,525 | $6,411,083 |
| 141 | $18,699 | $20,826 | $39,525 | $6,390,257 |
| 142 | $18,638 | $20,887 | $39,525 | $6,369,370 |
| 143 | $18,577 | $20,948 | $39,525 | $6,348,423 |
| 144 | $18,516 | $21,009 | $39,525 | $6,327,414 |
$474,299
$226,188
$248,111
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $18,455 | $21,070 | $39,525 | $6,306,344 |
| 146 | $18,394 | $21,131 | $39,525 | $6,285,212 |
| 147 | $18,332 | $21,193 | $39,525 | $6,264,019 |
| 148 | $18,270 | $21,255 | $39,525 | $6,242,765 |
| 149 | $18,208 | $21,317 | $39,525 | $6,221,448 |
| 150 | $18,146 | $21,379 | $39,525 | $6,200,069 |
| 151 | $18,084 | $21,441 | $39,525 | $6,178,627 |
| 152 | $18,021 | $21,504 | $39,525 | $6,157,123 |
| 153 | $17,958 | $21,567 | $39,525 | $6,135,557 |
| 154 | $17,895 | $21,630 | $39,525 | $6,113,927 |
| 155 | $17,832 | $21,693 | $39,525 | $6,092,235 |
| 156 | $17,769 | $21,756 | $39,525 | $6,070,479 |
$474,299
$217,364
$256,935
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $17,706 | $21,819 | $39,525 | $6,048,659 |
| 158 | $17,642 | $21,883 | $39,525 | $6,026,776 |
| 159 | $17,578 | $21,947 | $39,525 | $6,004,830 |
| 160 | $17,514 | $22,011 | $39,525 | $5,982,819 |
| 161 | $17,450 | $22,075 | $39,525 | $5,960,744 |
| 162 | $17,386 | $22,139 | $39,525 | $5,938,604 |
| 163 | $17,321 | $22,204 | $39,525 | $5,916,400 |
| 164 | $17,256 | $22,269 | $39,525 | $5,894,132 |
| 165 | $17,191 | $22,334 | $39,525 | $5,871,798 |
| 166 | $17,126 | $22,399 | $39,525 | $5,849,399 |
| 167 | $17,061 | $22,464 | $39,525 | $5,826,935 |
| 168 | $16,995 | $22,530 | $39,525 | $5,804,405 |
$474,299
$208,225
$266,074
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $16,930 | $22,595 | $39,525 | $5,781,810 |
| 170 | $16,864 | $22,661 | $39,525 | $5,759,148 |
| 171 | $16,798 | $22,727 | $39,525 | $5,736,421 |
| 172 | $16,731 | $22,794 | $39,525 | $5,713,627 |
| 173 | $16,665 | $22,860 | $39,525 | $5,690,767 |
| 174 | $16,598 | $22,927 | $39,525 | $5,667,840 |
| 175 | $16,531 | $22,994 | $39,525 | $5,644,847 |
| 176 | $16,464 | $23,061 | $39,525 | $5,621,786 |
| 177 | $16,397 | $23,128 | $39,525 | $5,598,658 |
| 178 | $16,329 | $23,195 | $39,525 | $5,575,462 |
| 179 | $16,262 | $23,263 | $39,525 | $5,552,199 |
| 180 | $16,194 | $23,331 | $39,525 | $5,528,868 |
$474,299
$198,762
$275,537
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $16,126 | $23,399 | $39,525 | $5,505,469 |
| 182 | $16,058 | $23,467 | $39,525 | $5,482,002 |
| 183 | $15,989 | $23,536 | $39,525 | $5,458,466 |
| 184 | $15,921 | $23,604 | $39,525 | $5,434,862 |
| 185 | $15,852 | $23,673 | $39,525 | $5,411,188 |
| 186 | $15,783 | $23,742 | $39,525 | $5,387,446 |
| 187 | $15,713 | $23,812 | $39,525 | $5,363,635 |
| 188 | $15,644 | $23,881 | $39,525 | $5,339,754 |
| 189 | $15,574 | $23,951 | $39,525 | $5,315,803 |
| 190 | $15,504 | $24,020 | $39,525 | $5,291,783 |
| 191 | $15,434 | $24,091 | $39,525 | $5,267,692 |
| 192 | $15,364 | $24,161 | $39,525 | $5,243,531 |
$474,299
$188,962
$285,337
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $15,294 | $24,231 | $39,525 | $5,219,300 |
| 194 | $15,223 | $24,302 | $39,525 | $5,194,998 |
| 195 | $15,152 | $24,373 | $39,525 | $5,170,625 |
| 196 | $15,081 | $24,444 | $39,525 | $5,146,181 |
| 197 | $15,010 | $24,515 | $39,525 | $5,121,666 |
| 198 | $14,938 | $24,587 | $39,525 | $5,097,079 |
| 199 | $14,866 | $24,658 | $39,525 | $5,072,421 |
| 200 | $14,795 | $24,730 | $39,525 | $5,047,690 |
| 201 | $14,722 | $24,802 | $39,525 | $5,022,888 |
| 202 | $14,650 | $24,875 | $39,525 | $4,998,013 |
| 203 | $14,578 | $24,947 | $39,525 | $4,973,066 |
| 204 | $14,505 | $25,020 | $39,525 | $4,948,046 |
$474,299
$178,813
$295,486
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $14,432 | $25,093 | $39,525 | $4,922,953 |
| 206 | $14,359 | $25,166 | $39,525 | $4,897,786 |
| 207 | $14,285 | $25,240 | $39,525 | $4,872,547 |
| 208 | $14,212 | $25,313 | $39,525 | $4,847,233 |
| 209 | $14,138 | $25,387 | $39,525 | $4,821,846 |
| 210 | $14,064 | $25,461 | $39,525 | $4,796,385 |
| 211 | $13,989 | $25,535 | $39,525 | $4,770,849 |
| 212 | $13,915 | $25,610 | $39,525 | $4,745,240 |
| 213 | $13,840 | $25,685 | $39,525 | $4,719,555 |
| 214 | $13,765 | $25,760 | $39,525 | $4,693,795 |
| 215 | $13,690 | $25,835 | $39,525 | $4,667,961 |
| 216 | $13,615 | $25,910 | $39,525 | $4,642,051 |
$474,299
$168,304
$305,995
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $13,539 | $25,986 | $39,525 | $4,616,065 |
| 218 | $13,464 | $26,061 | $39,525 | $4,590,004 |
| 219 | $13,388 | $26,137 | $39,525 | $4,563,866 |
| 220 | $13,311 | $26,214 | $39,525 | $4,537,653 |
| 221 | $13,235 | $26,290 | $39,525 | $4,511,362 |
| 222 | $13,158 | $26,367 | $39,525 | $4,484,996 |
| 223 | $13,081 | $26,444 | $39,525 | $4,458,552 |
| 224 | $13,004 | $26,521 | $39,525 | $4,432,031 |
| 225 | $12,927 | $26,598 | $39,525 | $4,405,433 |
| 226 | $12,849 | $26,676 | $39,525 | $4,378,757 |
| 227 | $12,771 | $26,754 | $39,525 | $4,352,004 |
| 228 | $12,693 | $26,832 | $39,525 | $4,325,172 |
$474,299
$157,421
$316,878
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $12,615 | $26,910 | $39,525 | $4,298,262 |
| 230 | $12,537 | $26,988 | $39,525 | $4,271,274 |
| 231 | $12,458 | $27,067 | $39,525 | $4,244,207 |
| 232 | $12,379 | $27,146 | $39,525 | $4,217,061 |
| 233 | $12,300 | $27,225 | $39,525 | $4,189,836 |
| 234 | $12,220 | $27,305 | $39,525 | $4,162,531 |
| 235 | $12,141 | $27,384 | $39,525 | $4,135,147 |
| 236 | $12,061 | $27,464 | $39,525 | $4,107,683 |
| 237 | $11,981 | $27,544 | $39,525 | $4,080,139 |
| 238 | $11,900 | $27,625 | $39,525 | $4,052,514 |
| 239 | $11,820 | $27,705 | $39,525 | $4,024,809 |
| 240 | $11,739 | $27,786 | $39,525 | $3,997,023 |
$474,299
$146,150
$328,149
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $11,658 | $27,867 | $39,525 | $3,969,157 |
| 242 | $11,577 | $27,948 | $39,525 | $3,941,208 |
| 243 | $11,495 | $28,030 | $39,525 | $3,913,179 |
| 244 | $11,413 | $28,111 | $39,525 | $3,885,067 |
| 245 | $11,331 | $28,193 | $39,525 | $3,856,874 |
| 246 | $11,249 | $28,276 | $39,525 | $3,828,598 |
| 247 | $11,167 | $28,358 | $39,525 | $3,800,240 |
| 248 | $11,084 | $28,441 | $39,525 | $3,771,799 |
| 249 | $11,001 | $28,524 | $39,525 | $3,743,275 |
| 250 | $10,918 | $28,607 | $39,525 | $3,714,668 |
| 251 | $10,834 | $28,690 | $39,525 | $3,685,978 |
| 252 | $10,751 | $28,774 | $39,525 | $3,657,203 |
$474,299
$134,479
$339,820
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $10,667 | $28,858 | $39,525 | $3,628,345 |
| 254 | $10,583 | $28,942 | $39,525 | $3,599,403 |
| 255 | $10,498 | $29,027 | $39,525 | $3,570,376 |
| 256 | $10,414 | $29,111 | $39,525 | $3,541,265 |
| 257 | $10,329 | $29,196 | $39,525 | $3,512,069 |
| 258 | $10,244 | $29,281 | $39,525 | $3,482,788 |
| 259 | $10,158 | $29,367 | $39,525 | $3,453,421 |
| 260 | $10,072 | $29,452 | $39,525 | $3,423,968 |
| 261 | $9,987 | $29,538 | $39,525 | $3,394,430 |
| 262 | $9,900 | $29,624 | $39,525 | $3,364,806 |
| 263 | $9,814 | $29,711 | $39,525 | $3,335,095 |
| 264 | $9,727 | $29,798 | $39,525 | $3,305,297 |
$474,299
$122,393
$351,906
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,640 | $29,884 | $39,525 | $3,275,413 |
| 266 | $9,553 | $29,972 | $39,525 | $3,245,441 |
| 267 | $9,466 | $30,059 | $39,525 | $3,215,382 |
| 268 | $9,378 | $30,147 | $39,525 | $3,185,235 |
| 269 | $9,290 | $30,235 | $39,525 | $3,155,001 |
| 270 | $9,202 | $30,323 | $39,525 | $3,124,678 |
| 271 | $9,114 | $30,411 | $39,525 | $3,094,266 |
| 272 | $9,025 | $30,500 | $39,525 | $3,063,767 |
| 273 | $8,936 | $30,589 | $39,525 | $3,033,178 |
| 274 | $8,847 | $30,678 | $39,525 | $3,002,499 |
| 275 | $8,757 | $30,768 | $39,525 | $2,971,732 |
| 276 | $8,668 | $30,857 | $39,525 | $2,940,874 |
$474,299
$109,876
$364,423
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,578 | $30,947 | $39,525 | $2,909,927 |
| 278 | $8,487 | $31,038 | $39,525 | $2,878,889 |
| 279 | $8,397 | $31,128 | $39,525 | $2,847,761 |
| 280 | $8,306 | $31,219 | $39,525 | $2,816,542 |
| 281 | $8,215 | $31,310 | $39,525 | $2,785,232 |
| 282 | $8,124 | $31,401 | $39,525 | $2,753,831 |
| 283 | $8,032 | $31,493 | $39,525 | $2,722,338 |
| 284 | $7,940 | $31,585 | $39,525 | $2,690,753 |
| 285 | $7,848 | $31,677 | $39,525 | $2,659,077 |
| 286 | $7,756 | $31,769 | $39,525 | $2,627,307 |
| 287 | $7,663 | $31,862 | $39,525 | $2,595,445 |
| 288 | $7,570 | $31,955 | $39,525 | $2,563,490 |
$474,299
$96,915
$377,384
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $7,477 | $32,048 | $39,525 | $2,531,442 |
| 290 | $7,383 | $32,142 | $39,525 | $2,499,301 |
| 291 | $7,290 | $32,235 | $39,525 | $2,467,066 |
| 292 | $7,196 | $32,329 | $39,525 | $2,434,736 |
| 293 | $7,101 | $32,424 | $39,525 | $2,402,313 |
| 294 | $7,007 | $32,518 | $39,525 | $2,369,794 |
| 295 | $6,912 | $32,613 | $39,525 | $2,337,181 |
| 296 | $6,817 | $32,708 | $39,525 | $2,304,473 |
| 297 | $6,721 | $32,804 | $39,525 | $2,271,670 |
| 298 | $6,626 | $32,899 | $39,525 | $2,238,771 |
| 299 | $6,530 | $32,995 | $39,525 | $2,205,775 |
| 300 | $6,434 | $33,091 | $39,525 | $2,172,684 |
$474,299
$83,493
$390,806
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,337 | $33,188 | $39,525 | $2,139,496 |
| 302 | $6,240 | $33,285 | $39,525 | $2,106,211 |
| 303 | $6,143 | $33,382 | $39,525 | $2,072,830 |
| 304 | $6,046 | $33,479 | $39,525 | $2,039,350 |
| 305 | $5,948 | $33,577 | $39,525 | $2,005,774 |
| 306 | $5,850 | $33,675 | $39,525 | $1,972,099 |
| 307 | $5,752 | $33,773 | $39,525 | $1,938,326 |
| 308 | $5,653 | $33,871 | $39,525 | $1,904,454 |
| 309 | $5,555 | $33,970 | $39,525 | $1,870,484 |
| 310 | $5,456 | $34,069 | $39,525 | $1,836,415 |
| 311 | $5,356 | $34,169 | $39,525 | $1,802,246 |
| 312 | $5,257 | $34,268 | $39,525 | $1,767,978 |
$474,299
$69,593
$404,706
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,157 | $34,368 | $39,525 | $1,733,609 |
| 314 | $5,056 | $34,469 | $39,525 | $1,699,141 |
| 315 | $4,956 | $34,569 | $39,525 | $1,664,572 |
| 316 | $4,855 | $34,670 | $39,525 | $1,629,902 |
| 317 | $4,754 | $34,771 | $39,525 | $1,595,131 |
| 318 | $4,652 | $34,872 | $39,525 | $1,560,258 |
| 319 | $4,551 | $34,974 | $39,525 | $1,525,284 |
| 320 | $4,449 | $35,076 | $39,525 | $1,490,208 |
| 321 | $4,346 | $35,178 | $39,525 | $1,455,030 |
| 322 | $4,244 | $35,281 | $39,525 | $1,419,749 |
| 323 | $4,141 | $35,384 | $39,525 | $1,384,365 |
| 324 | $4,038 | $35,487 | $39,525 | $1,348,877 |
$474,299
$55,199
$419,100
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,934 | $35,591 | $39,525 | $1,313,287 |
| 326 | $3,830 | $35,694 | $39,525 | $1,277,592 |
| 327 | $3,726 | $35,799 | $39,525 | $1,241,794 |
| 328 | $3,622 | $35,903 | $39,525 | $1,205,891 |
| 329 | $3,517 | $36,008 | $39,525 | $1,169,883 |
| 330 | $3,412 | $36,113 | $39,525 | $1,133,770 |
| 331 | $3,307 | $36,218 | $39,525 | $1,097,552 |
| 332 | $3,201 | $36,324 | $39,525 | $1,061,228 |
| 333 | $3,095 | $36,430 | $39,525 | $1,024,799 |
| 334 | $2,989 | $36,536 | $39,525 | $988,263 |
| 335 | $2,882 | $36,642 | $39,525 | $951,620 |
| 336 | $2,776 | $36,749 | $39,525 | $914,871 |
$474,299
$40,292
$434,007
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,668 | $36,857 | $39,525 | $878,014 |
| 338 | $2,561 | $36,964 | $39,525 | $841,050 |
| 339 | $2,453 | $37,072 | $39,525 | $803,978 |
| 340 | $2,345 | $37,180 | $39,525 | $766,798 |
| 341 | $2,236 | $37,288 | $39,525 | $729,510 |
| 342 | $2,128 | $37,397 | $39,525 | $692,113 |
| 343 | $2,019 | $37,506 | $39,525 | $654,607 |
| 344 | $1,909 | $37,616 | $39,525 | $616,991 |
| 345 | $1,800 | $37,725 | $39,525 | $579,266 |
| 346 | $1,690 | $37,835 | $39,525 | $541,430 |
| 347 | $1,579 | $37,946 | $39,525 | $503,485 |
| 348 | $1,468 | $38,056 | $39,525 | $465,428 |
$474,299
$24,856
$449,443
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,357 | $38,167 | $39,525 | $427,261 |
| 350 | $1,246 | $38,279 | $39,525 | $388,982 |
| 351 | $1,135 | $38,390 | $39,525 | $350,592 |
| 352 | $1,023 | $38,502 | $39,525 | $312,089 |
| 353 | $910 | $38,615 | $39,525 | $273,475 |
| 354 | $798 | $38,727 | $39,525 | $234,747 |
| 355 | $685 | $38,840 | $39,525 | $195,907 |
| 356 | $571 | $38,954 | $39,525 | $156,954 |
| 357 | $458 | $39,067 | $39,525 | $117,886 |
| 358 | $344 | $39,181 | $39,525 | $78,705 |
| 359 | $230 | $39,295 | $39,525 | $39,410 |
| 360 | $115 | $39,410 | $39,525 | $0 |
$474,299
$8,871
$465,428
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。