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
$900 萬
$820 萬
555 呎
@15,315
727 呎
@11,692
$850 萬
$780 萬
$830 萬
$730 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $56,977 | $43,782 | $35,878 | $30,620 |
| 1.500 | $59,095 | $45,938 | $38,074 | $32,855 |
| 2.000 | $61,262 | $48,160 | $40,351 | $35,188 |
| 2.500 | $63,478 | $50,447 | $42,708 | $37,616 |
| 3.000 | $65,743 | $52,798 | $45,145 | $40,137 |
| 3.500 | $68,057 | $55,212 | $47,659 | $42,749 |
| 4.000 | $70,418 | $57,689 | $50,250 | $45,450 |
| 4.500 | $72,827 | $60,228 | $52,915 | $48,236 |
| 5.000 | $75,284 | $62,828 | $55,653 | $51,105 |
| 5.500 | $77,786 | $65,487 | $58,461 | $54,054 |
| 6.000 | $80,335 | $68,204 | $61,337 | $57,077 |
每月供款$42,750
30年
$9,520,000
$5,869,660
$15,389,660
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $27,767 | $14,982 | $42,749 | $9,505,018 |
| 2 | $27,723 | $15,026 | $42,749 | $9,489,992 |
| 3 | $27,679 | $15,070 | $42,749 | $9,474,922 |
| 4 | $27,635 | $15,114 | $42,749 | $9,459,808 |
| 5 | $27,591 | $15,158 | $42,749 | $9,444,650 |
| 6 | $27,547 | $15,202 | $42,749 | $9,429,448 |
| 7 | $27,503 | $15,246 | $42,749 | $9,414,201 |
| 8 | $27,458 | $15,291 | $42,749 | $9,398,910 |
| 9 | $27,413 | $15,336 | $42,749 | $9,383,575 |
| 10 | $27,369 | $15,380 | $42,749 | $9,368,194 |
| 11 | $27,324 | $15,425 | $42,749 | $9,352,769 |
| 12 | $27,279 | $15,470 | $42,749 | $9,337,299 |
$512,989
$330,288
$182,701
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $27,234 | $15,515 | $42,749 | $9,321,784 |
| 14 | $27,189 | $15,561 | $42,749 | $9,306,223 |
| 15 | $27,143 | $15,606 | $42,749 | $9,290,617 |
| 16 | $27,098 | $15,651 | $42,749 | $9,274,966 |
| 17 | $27,052 | $15,697 | $42,749 | $9,259,269 |
| 18 | $27,006 | $15,743 | $42,749 | $9,243,526 |
| 19 | $26,960 | $15,789 | $42,749 | $9,227,737 |
| 20 | $26,914 | $15,835 | $42,749 | $9,211,902 |
| 21 | $26,868 | $15,881 | $42,749 | $9,196,021 |
| 22 | $26,822 | $15,927 | $42,749 | $9,180,094 |
| 23 | $26,775 | $15,974 | $42,749 | $9,164,120 |
| 24 | $26,729 | $16,020 | $42,749 | $9,148,100 |
$512,989
$323,790
$189,199
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $26,682 | $16,067 | $42,749 | $9,132,033 |
| 26 | $26,635 | $16,114 | $42,749 | $9,115,919 |
| 27 | $26,588 | $16,161 | $42,749 | $9,099,758 |
| 28 | $26,541 | $16,208 | $42,749 | $9,083,550 |
| 29 | $26,494 | $16,255 | $42,749 | $9,067,294 |
| 30 | $26,446 | $16,303 | $42,749 | $9,050,992 |
| 31 | $26,399 | $16,350 | $42,749 | $9,034,641 |
| 32 | $26,351 | $16,398 | $42,749 | $9,018,243 |
| 33 | $26,303 | $16,446 | $42,749 | $9,001,797 |
| 34 | $26,255 | $16,494 | $42,749 | $8,985,304 |
| 35 | $26,207 | $16,542 | $42,749 | $8,968,762 |
| 36 | $26,159 | $16,590 | $42,749 | $8,952,172 |
$512,989
$317,060
$195,928
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $26,111 | $16,639 | $42,749 | $8,935,533 |
| 38 | $26,062 | $16,687 | $42,749 | $8,918,846 |
| 39 | $26,013 | $16,736 | $42,749 | $8,902,110 |
| 40 | $25,964 | $16,785 | $42,749 | $8,885,326 |
| 41 | $25,916 | $16,834 | $42,749 | $8,868,492 |
| 42 | $25,866 | $16,883 | $42,749 | $8,851,609 |
| 43 | $25,817 | $16,932 | $42,749 | $8,834,678 |
| 44 | $25,768 | $16,981 | $42,749 | $8,817,696 |
| 45 | $25,718 | $17,031 | $42,749 | $8,800,666 |
| 46 | $25,669 | $17,080 | $42,749 | $8,783,585 |
| 47 | $25,619 | $17,130 | $42,749 | $8,766,455 |
| 48 | $25,569 | $17,180 | $42,749 | $8,749,275 |
$512,989
$310,092
$202,897
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $25,519 | $17,230 | $42,749 | $8,732,044 |
| 50 | $25,468 | $17,281 | $42,749 | $8,714,764 |
| 51 | $25,418 | $17,331 | $42,749 | $8,697,433 |
| 52 | $25,368 | $17,382 | $42,749 | $8,680,051 |
| 53 | $25,317 | $17,432 | $42,749 | $8,662,619 |
| 54 | $25,266 | $17,483 | $42,749 | $8,645,136 |
| 55 | $25,215 | $17,534 | $42,749 | $8,627,602 |
| 56 | $25,164 | $17,585 | $42,749 | $8,610,017 |
| 57 | $25,113 | $17,637 | $42,749 | $8,592,380 |
| 58 | $25,061 | $17,688 | $42,749 | $8,574,692 |
| 59 | $25,010 | $17,740 | $42,749 | $8,556,953 |
| 60 | $24,958 | $17,791 | $42,749 | $8,539,161 |
$512,989
$302,875
$210,113
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $24,906 | $17,843 | $42,749 | $8,521,318 |
| 62 | $24,854 | $17,895 | $42,749 | $8,503,423 |
| 63 | $24,802 | $17,947 | $42,749 | $8,485,476 |
| 64 | $24,749 | $18,000 | $42,749 | $8,467,476 |
| 65 | $24,697 | $18,052 | $42,749 | $8,449,424 |
| 66 | $24,644 | $18,105 | $42,749 | $8,431,319 |
| 67 | $24,591 | $18,158 | $42,749 | $8,413,161 |
| 68 | $24,538 | $18,211 | $42,749 | $8,394,950 |
| 69 | $24,485 | $18,264 | $42,749 | $8,376,686 |
| 70 | $24,432 | $18,317 | $42,749 | $8,358,369 |
| 71 | $24,379 | $18,370 | $42,749 | $8,339,999 |
| 72 | $24,325 | $18,424 | $42,749 | $8,321,575 |
$512,989
$295,402
$217,586
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $24,271 | $18,478 | $42,749 | $8,303,097 |
| 74 | $24,217 | $18,532 | $42,749 | $8,284,565 |
| 75 | $24,163 | $18,586 | $42,749 | $8,265,980 |
| 76 | $24,109 | $18,640 | $42,749 | $8,247,340 |
| 77 | $24,055 | $18,694 | $42,749 | $8,228,645 |
| 78 | $24,000 | $18,749 | $42,749 | $8,209,897 |
| 79 | $23,946 | $18,804 | $42,749 | $8,191,093 |
| 80 | $23,891 | $18,858 | $42,749 | $8,172,235 |
| 81 | $23,836 | $18,913 | $42,749 | $8,153,321 |
| 82 | $23,781 | $18,969 | $42,749 | $8,134,353 |
| 83 | $23,725 | $19,024 | $42,749 | $8,115,329 |
| 84 | $23,670 | $19,079 | $42,749 | $8,096,250 |
$512,989
$287,663
$225,325
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $23,614 | $19,135 | $42,749 | $8,077,115 |
| 86 | $23,558 | $19,191 | $42,749 | $8,057,924 |
| 87 | $23,502 | $19,247 | $42,749 | $8,038,677 |
| 88 | $23,446 | $19,303 | $42,749 | $8,019,374 |
| 89 | $23,390 | $19,359 | $42,749 | $8,000,015 |
| 90 | $23,333 | $19,416 | $42,749 | $7,980,599 |
| 91 | $23,277 | $19,472 | $42,749 | $7,961,127 |
| 92 | $23,220 | $19,529 | $42,749 | $7,941,598 |
| 93 | $23,163 | $19,586 | $42,749 | $7,922,012 |
| 94 | $23,106 | $19,643 | $42,749 | $7,902,369 |
| 95 | $23,049 | $19,700 | $42,749 | $7,882,668 |
| 96 | $22,991 | $19,758 | $42,749 | $7,862,910 |
$512,989
$279,649
$233,339
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $22,933 | $19,816 | $42,749 | $7,843,095 |
| 98 | $22,876 | $19,873 | $42,749 | $7,823,221 |
| 99 | $22,818 | $19,931 | $42,749 | $7,803,290 |
| 100 | $22,760 | $19,989 | $42,749 | $7,783,300 |
| 101 | $22,701 | $20,048 | $42,749 | $7,763,253 |
| 102 | $22,643 | $20,106 | $42,749 | $7,743,146 |
| 103 | $22,584 | $20,165 | $42,749 | $7,722,982 |
| 104 | $22,525 | $20,224 | $42,749 | $7,702,758 |
| 105 | $22,466 | $20,283 | $42,749 | $7,682,475 |
| 106 | $22,407 | $20,342 | $42,749 | $7,662,133 |
| 107 | $22,348 | $20,401 | $42,749 | $7,641,732 |
| 108 | $22,288 | $20,461 | $42,749 | $7,621,272 |
$512,989
$271,350
$241,639
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $22,229 | $20,520 | $42,749 | $7,600,751 |
| 110 | $22,169 | $20,580 | $42,749 | $7,580,171 |
| 111 | $22,109 | $20,640 | $42,749 | $7,559,531 |
| 112 | $22,049 | $20,700 | $42,749 | $7,538,830 |
| 113 | $21,988 | $20,761 | $42,749 | $7,518,070 |
| 114 | $21,928 | $20,821 | $42,749 | $7,497,248 |
| 115 | $21,867 | $20,882 | $42,749 | $7,476,366 |
| 116 | $21,806 | $20,943 | $42,749 | $7,455,423 |
| 117 | $21,745 | $21,004 | $42,749 | $7,434,419 |
| 118 | $21,684 | $21,065 | $42,749 | $7,413,354 |
| 119 | $21,622 | $21,127 | $42,749 | $7,392,227 |
| 120 | $21,561 | $21,188 | $42,749 | $7,371,039 |
$512,989
$262,756
$250,233
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $21,499 | $21,250 | $42,749 | $7,349,788 |
| 122 | $21,437 | $21,312 | $42,749 | $7,328,476 |
| 123 | $21,375 | $21,374 | $42,749 | $7,307,102 |
| 124 | $21,312 | $21,437 | $42,749 | $7,285,665 |
| 125 | $21,250 | $21,499 | $42,749 | $7,264,166 |
| 126 | $21,187 | $21,562 | $42,749 | $7,242,604 |
| 127 | $21,124 | $21,625 | $42,749 | $7,220,979 |
| 128 | $21,061 | $21,688 | $42,749 | $7,199,291 |
| 129 | $20,998 | $21,751 | $42,749 | $7,177,540 |
| 130 | $20,934 | $21,815 | $42,749 | $7,155,726 |
| 131 | $20,871 | $21,878 | $42,749 | $7,133,848 |
| 132 | $20,807 | $21,942 | $42,749 | $7,111,906 |
$512,989
$253,856
$259,133
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $20,743 | $22,006 | $42,749 | $7,089,900 |
| 134 | $20,679 | $22,070 | $42,749 | $7,067,829 |
| 135 | $20,615 | $22,135 | $42,749 | $7,045,695 |
| 136 | $20,550 | $22,199 | $42,749 | $7,023,496 |
| 137 | $20,485 | $22,264 | $42,749 | $7,001,232 |
| 138 | $20,420 | $22,329 | $42,749 | $6,978,903 |
| 139 | $20,355 | $22,394 | $42,749 | $6,956,509 |
| 140 | $20,290 | $22,459 | $42,749 | $6,934,050 |
| 141 | $20,224 | $22,525 | $42,749 | $6,911,525 |
| 142 | $20,159 | $22,590 | $42,749 | $6,888,935 |
| 143 | $20,093 | $22,656 | $42,749 | $6,866,278 |
| 144 | $20,027 | $22,722 | $42,749 | $6,843,556 |
$512,989
$244,639
$268,350
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $19,960 | $22,789 | $42,749 | $6,820,767 |
| 146 | $19,894 | $22,855 | $42,749 | $6,797,912 |
| 147 | $19,827 | $22,922 | $42,749 | $6,774,990 |
| 148 | $19,760 | $22,989 | $42,749 | $6,752,002 |
| 149 | $19,693 | $23,056 | $42,749 | $6,728,946 |
| 150 | $19,626 | $23,123 | $42,749 | $6,705,823 |
| 151 | $19,559 | $23,190 | $42,749 | $6,682,633 |
| 152 | $19,491 | $23,258 | $42,749 | $6,659,375 |
| 153 | $19,423 | $23,326 | $42,749 | $6,636,049 |
| 154 | $19,355 | $23,394 | $42,749 | $6,612,655 |
| 155 | $19,287 | $23,462 | $42,749 | $6,589,193 |
| 156 | $19,218 | $23,531 | $42,749 | $6,565,662 |
$512,989
$235,095
$277,894
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $19,150 | $23,599 | $42,749 | $6,542,063 |
| 158 | $19,081 | $23,668 | $42,749 | $6,518,395 |
| 159 | $19,012 | $23,737 | $42,749 | $6,494,658 |
| 160 | $18,943 | $23,806 | $42,749 | $6,470,851 |
| 161 | $18,873 | $23,876 | $42,749 | $6,446,976 |
| 162 | $18,804 | $23,945 | $42,749 | $6,423,030 |
| 163 | $18,734 | $24,015 | $42,749 | $6,399,015 |
| 164 | $18,664 | $24,085 | $42,749 | $6,374,930 |
| 165 | $18,594 | $24,156 | $42,749 | $6,350,774 |
| 166 | $18,523 | $24,226 | $42,749 | $6,326,548 |
| 167 | $18,452 | $24,297 | $42,749 | $6,302,252 |
| 168 | $18,382 | $24,367 | $42,749 | $6,277,884 |
$512,989
$225,211
$287,778
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $18,310 | $24,439 | $42,749 | $6,253,446 |
| 170 | $18,239 | $24,510 | $42,749 | $6,228,936 |
| 171 | $18,168 | $24,581 | $42,749 | $6,204,355 |
| 172 | $18,096 | $24,653 | $42,749 | $6,179,701 |
| 173 | $18,024 | $24,725 | $42,749 | $6,154,977 |
| 174 | $17,952 | $24,797 | $42,749 | $6,130,180 |
| 175 | $17,880 | $24,869 | $42,749 | $6,105,310 |
| 176 | $17,807 | $24,942 | $42,749 | $6,080,368 |
| 177 | $17,734 | $25,015 | $42,749 | $6,055,354 |
| 178 | $17,661 | $25,088 | $42,749 | $6,030,266 |
| 179 | $17,588 | $25,161 | $42,749 | $6,005,105 |
| 180 | $17,515 | $25,234 | $42,749 | $5,979,871 |
$512,989
$214,975
$298,013
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $17,441 | $25,308 | $42,749 | $5,954,563 |
| 182 | $17,367 | $25,382 | $42,749 | $5,929,182 |
| 183 | $17,293 | $25,456 | $42,749 | $5,903,726 |
| 184 | $17,219 | $25,530 | $42,749 | $5,878,196 |
| 185 | $17,145 | $25,604 | $42,749 | $5,852,592 |
| 186 | $17,070 | $25,679 | $42,749 | $5,826,913 |
| 187 | $16,995 | $25,754 | $42,749 | $5,801,159 |
| 188 | $16,920 | $25,829 | $42,749 | $5,775,330 |
| 189 | $16,845 | $25,904 | $42,749 | $5,749,426 |
| 190 | $16,769 | $25,980 | $42,749 | $5,723,446 |
| 191 | $16,693 | $26,056 | $42,749 | $5,697,390 |
| 192 | $16,617 | $26,132 | $42,749 | $5,671,258 |
$512,989
$204,376
$308,613
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $16,541 | $26,208 | $42,749 | $5,645,051 |
| 194 | $16,465 | $26,284 | $42,749 | $5,618,766 |
| 195 | $16,388 | $26,361 | $42,749 | $5,592,405 |
| 196 | $16,311 | $26,438 | $42,749 | $5,565,967 |
| 197 | $16,234 | $26,515 | $42,749 | $5,539,452 |
| 198 | $16,157 | $26,592 | $42,749 | $5,512,860 |
| 199 | $16,079 | $26,670 | $42,749 | $5,486,190 |
| 200 | $16,001 | $26,748 | $42,749 | $5,459,443 |
| 201 | $15,923 | $26,826 | $42,749 | $5,432,617 |
| 202 | $15,845 | $26,904 | $42,749 | $5,405,713 |
| 203 | $15,767 | $26,982 | $42,749 | $5,378,731 |
| 204 | $15,688 | $27,061 | $42,749 | $5,351,669 |
$512,989
$193,400
$319,589
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $15,609 | $27,140 | $42,749 | $5,324,529 |
| 206 | $15,530 | $27,219 | $42,749 | $5,297,310 |
| 207 | $15,450 | $27,299 | $42,749 | $5,270,012 |
| 208 | $15,371 | $27,378 | $42,749 | $5,242,634 |
| 209 | $15,291 | $27,458 | $42,749 | $5,215,176 |
| 210 | $15,211 | $27,538 | $42,749 | $5,187,637 |
| 211 | $15,131 | $27,618 | $42,749 | $5,160,019 |
| 212 | $15,050 | $27,699 | $42,749 | $5,132,320 |
| 213 | $14,969 | $27,780 | $42,749 | $5,104,540 |
| 214 | $14,888 | $27,861 | $42,749 | $5,076,679 |
| 215 | $14,807 | $27,942 | $42,749 | $5,048,737 |
| 216 | $14,725 | $28,024 | $42,749 | $5,020,714 |
$512,989
$182,033
$330,956
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $14,644 | $28,105 | $42,749 | $4,992,608 |
| 218 | $14,562 | $28,187 | $42,749 | $4,964,421 |
| 219 | $14,480 | $28,269 | $42,749 | $4,936,152 |
| 220 | $14,397 | $28,352 | $42,749 | $4,907,800 |
| 221 | $14,314 | $28,435 | $42,749 | $4,879,365 |
| 222 | $14,231 | $28,518 | $42,749 | $4,850,847 |
| 223 | $14,148 | $28,601 | $42,749 | $4,822,247 |
| 224 | $14,065 | $28,684 | $42,749 | $4,793,563 |
| 225 | $13,981 | $28,768 | $42,749 | $4,764,795 |
| 226 | $13,897 | $28,852 | $42,749 | $4,735,943 |
| 227 | $13,813 | $28,936 | $42,749 | $4,707,007 |
| 228 | $13,729 | $29,020 | $42,749 | $4,677,987 |
$512,989
$170,262
$342,727
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $13,644 | $29,105 | $42,749 | $4,648,882 |
| 230 | $13,559 | $29,190 | $42,749 | $4,619,692 |
| 231 | $13,474 | $29,275 | $42,749 | $4,590,417 |
| 232 | $13,389 | $29,360 | $42,749 | $4,561,057 |
| 233 | $13,303 | $29,446 | $42,749 | $4,531,611 |
| 234 | $13,217 | $29,532 | $42,749 | $4,502,079 |
| 235 | $13,131 | $29,618 | $42,749 | $4,472,461 |
| 236 | $13,045 | $29,704 | $42,749 | $4,442,757 |
| 237 | $12,958 | $29,791 | $42,749 | $4,412,966 |
| 238 | $12,871 | $29,878 | $42,749 | $4,383,088 |
| 239 | $12,784 | $29,965 | $42,749 | $4,353,123 |
| 240 | $12,697 | $30,052 | $42,749 | $4,323,070 |
$512,989
$158,072
$354,917
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $12,609 | $30,140 | $42,749 | $4,292,930 |
| 242 | $12,521 | $30,228 | $42,749 | $4,262,702 |
| 243 | $12,433 | $30,316 | $42,749 | $4,232,386 |
| 244 | $12,344 | $30,405 | $42,749 | $4,201,981 |
| 245 | $12,256 | $30,493 | $42,749 | $4,171,488 |
| 246 | $12,167 | $30,582 | $42,749 | $4,140,906 |
| 247 | $12,078 | $30,671 | $42,749 | $4,110,234 |
| 248 | $11,988 | $30,761 | $42,749 | $4,079,474 |
| 249 | $11,898 | $30,851 | $42,749 | $4,048,623 |
| 250 | $11,808 | $30,941 | $42,749 | $4,017,682 |
| 251 | $11,718 | $31,031 | $42,749 | $3,986,652 |
| 252 | $11,628 | $31,121 | $42,749 | $3,955,530 |
$512,989
$145,449
$367,540
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $11,537 | $31,212 | $42,749 | $3,924,318 |
| 254 | $11,446 | $31,303 | $42,749 | $3,893,015 |
| 255 | $11,355 | $31,394 | $42,749 | $3,861,621 |
| 256 | $11,263 | $31,486 | $42,749 | $3,830,135 |
| 257 | $11,171 | $31,578 | $42,749 | $3,798,557 |
| 258 | $11,079 | $31,670 | $42,749 | $3,766,887 |
| 259 | $10,987 | $31,762 | $42,749 | $3,735,125 |
| 260 | $10,894 | $31,855 | $42,749 | $3,703,270 |
| 261 | $10,801 | $31,948 | $42,749 | $3,671,322 |
| 262 | $10,708 | $32,041 | $42,749 | $3,639,281 |
| 263 | $10,615 | $32,134 | $42,749 | $3,607,146 |
| 264 | $10,521 | $32,228 | $42,749 | $3,574,918 |
$512,989
$132,376
$380,612
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $10,427 | $32,322 | $42,749 | $3,542,596 |
| 266 | $10,333 | $32,416 | $42,749 | $3,510,179 |
| 267 | $10,238 | $32,511 | $42,749 | $3,477,668 |
| 268 | $10,143 | $32,606 | $42,749 | $3,445,062 |
| 269 | $10,048 | $32,701 | $42,749 | $3,412,361 |
| 270 | $9,953 | $32,796 | $42,749 | $3,379,565 |
| 271 | $9,857 | $32,892 | $42,749 | $3,346,673 |
| 272 | $9,761 | $32,988 | $42,749 | $3,313,685 |
| 273 | $9,665 | $33,084 | $42,749 | $3,280,601 |
| 274 | $9,568 | $33,181 | $42,749 | $3,247,420 |
| 275 | $9,472 | $33,277 | $42,749 | $3,214,143 |
| 276 | $9,375 | $33,374 | $42,749 | $3,180,769 |
$512,989
$118,839
$394,149
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $9,277 | $33,472 | $42,749 | $3,147,297 |
| 278 | $9,180 | $33,569 | $42,749 | $3,113,727 |
| 279 | $9,082 | $33,667 | $42,749 | $3,080,060 |
| 280 | $8,984 | $33,766 | $42,749 | $3,046,294 |
| 281 | $8,885 | $33,864 | $42,749 | $3,012,430 |
| 282 | $8,786 | $33,963 | $42,749 | $2,978,468 |
| 283 | $8,687 | $34,062 | $42,749 | $2,944,406 |
| 284 | $8,588 | $34,161 | $42,749 | $2,910,245 |
| 285 | $8,488 | $34,261 | $42,749 | $2,875,984 |
| 286 | $8,388 | $34,361 | $42,749 | $2,841,623 |
| 287 | $8,288 | $34,461 | $42,749 | $2,807,162 |
| 288 | $8,188 | $34,561 | $42,749 | $2,772,600 |
$512,989
$104,821
$408,168
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $8,087 | $34,662 | $42,749 | $2,737,938 |
| 290 | $7,986 | $34,763 | $42,749 | $2,703,175 |
| 291 | $7,884 | $34,865 | $42,749 | $2,668,310 |
| 292 | $7,783 | $34,966 | $42,749 | $2,633,343 |
| 293 | $7,681 | $35,068 | $42,749 | $2,598,275 |
| 294 | $7,578 | $35,171 | $42,749 | $2,563,104 |
| 295 | $7,476 | $35,273 | $42,749 | $2,527,831 |
| 296 | $7,373 | $35,376 | $42,749 | $2,492,455 |
| 297 | $7,270 | $35,479 | $42,749 | $2,456,975 |
| 298 | $7,166 | $35,583 | $42,749 | $2,421,392 |
| 299 | $7,062 | $35,687 | $42,749 | $2,385,706 |
| 300 | $6,958 | $35,791 | $42,749 | $2,349,915 |
$512,989
$90,303
$422,685
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,854 | $35,895 | $42,749 | $2,314,020 |
| 302 | $6,749 | $36,000 | $42,749 | $2,278,020 |
| 303 | $6,644 | $36,105 | $42,749 | $2,241,915 |
| 304 | $6,539 | $36,210 | $42,749 | $2,205,705 |
| 305 | $6,433 | $36,316 | $42,749 | $2,169,389 |
| 306 | $6,327 | $36,422 | $42,749 | $2,132,968 |
| 307 | $6,221 | $36,528 | $42,749 | $2,096,440 |
| 308 | $6,115 | $36,634 | $42,749 | $2,059,805 |
| 309 | $6,008 | $36,741 | $42,749 | $2,023,064 |
| 310 | $5,901 | $36,848 | $42,749 | $1,986,216 |
| 311 | $5,793 | $36,956 | $42,749 | $1,949,260 |
| 312 | $5,685 | $37,064 | $42,749 | $1,912,196 |
$512,989
$75,270
$437,719
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,577 | $37,172 | $42,749 | $1,875,024 |
| 314 | $5,469 | $37,280 | $42,749 | $1,837,744 |
| 315 | $5,360 | $37,389 | $42,749 | $1,800,355 |
| 316 | $5,251 | $37,498 | $42,749 | $1,762,857 |
| 317 | $5,142 | $37,607 | $42,749 | $1,725,250 |
| 318 | $5,032 | $37,717 | $42,749 | $1,687,532 |
| 319 | $4,922 | $37,827 | $42,749 | $1,649,705 |
| 320 | $4,812 | $37,937 | $42,749 | $1,611,768 |
| 321 | $4,701 | $38,048 | $42,749 | $1,573,720 |
| 322 | $4,590 | $38,159 | $42,749 | $1,535,561 |
| 323 | $4,479 | $38,270 | $42,749 | $1,497,290 |
| 324 | $4,367 | $38,382 | $42,749 | $1,458,909 |
$512,989
$59,701
$453,287
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,255 | $38,494 | $42,749 | $1,420,415 |
| 326 | $4,143 | $38,606 | $42,749 | $1,381,808 |
| 327 | $4,030 | $38,719 | $42,749 | $1,343,090 |
| 328 | $3,917 | $38,832 | $42,749 | $1,304,258 |
| 329 | $3,804 | $38,945 | $42,749 | $1,265,313 |
| 330 | $3,690 | $39,059 | $42,749 | $1,226,254 |
| 331 | $3,577 | $39,172 | $42,749 | $1,187,082 |
| 332 | $3,462 | $39,287 | $42,749 | $1,147,795 |
| 333 | $3,348 | $39,401 | $42,749 | $1,108,394 |
| 334 | $3,233 | $39,516 | $42,749 | $1,068,878 |
| 335 | $3,118 | $39,631 | $42,749 | $1,029,246 |
| 336 | $3,002 | $39,747 | $42,749 | $989,499 |
$512,989
$43,579
$469,409
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,886 | $39,863 | $42,749 | $949,636 |
| 338 | $2,770 | $39,979 | $42,749 | $909,657 |
| 339 | $2,653 | $40,096 | $42,749 | $869,561 |
| 340 | $2,536 | $40,213 | $42,749 | $829,348 |
| 341 | $2,419 | $40,330 | $42,749 | $789,018 |
| 342 | $2,301 | $40,448 | $42,749 | $748,570 |
| 343 | $2,183 | $40,566 | $42,749 | $708,004 |
| 344 | $2,065 | $40,684 | $42,749 | $667,320 |
| 345 | $1,946 | $40,803 | $42,749 | $626,518 |
| 346 | $1,827 | $40,922 | $42,749 | $585,596 |
| 347 | $1,708 | $41,041 | $42,749 | $544,555 |
| 348 | $1,588 | $41,161 | $42,749 | $503,394 |
$512,989
$26,884
$486,105
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,468 | $41,281 | $42,749 | $462,113 |
| 350 | $1,348 | $41,401 | $42,749 | $420,712 |
| 351 | $1,227 | $41,522 | $42,749 | $379,190 |
| 352 | $1,106 | $41,643 | $42,749 | $337,547 |
| 353 | $985 | $41,765 | $42,749 | $295,783 |
| 354 | $863 | $41,886 | $42,749 | $253,896 |
| 355 | $741 | $42,009 | $42,749 | $211,888 |
| 356 | $618 | $42,131 | $42,749 | $169,757 |
| 357 | $495 | $42,254 | $42,749 | $127,503 |
| 358 | $372 | $42,377 | $42,749 | $85,126 |
| 359 | $248 | $42,501 | $42,749 | $42,625 |
| 360 | $124 | $42,625 | $42,749 | $0 |
$512,989
$9,594
$503,394
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。
