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
$700 萬
$730 萬
$890 萬
684 呎
@11,842
901 呎
@8,990
$810 萬
666 呎
@12,012
878 呎
@9,112
$800 萬
555 呎
@15,315
727 呎
@11,692
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $43,341 | $33,304 | $27,292 | $23,292 |
| 1.500 | $44,952 | $34,944 | $28,962 | $24,992 |
| 2.000 | $46,600 | $36,634 | $30,694 | $26,766 |
| 2.500 | $48,286 | $38,374 | $32,487 | $28,613 |
| 3.000 | $50,009 | $40,162 | $34,341 | $30,531 |
| 3.500 | $51,769 | $41,999 | $36,253 | $32,518 |
| 4.000 | $53,565 | $43,883 | $38,224 | $34,573 |
| 4.500 | $55,398 | $45,814 | $40,251 | $36,692 |
| 5.000 | $57,266 | $47,792 | $42,334 | $38,875 |
| 5.500 | $59,170 | $49,814 | $44,470 | $41,117 |
| 6.000 | $61,109 | $51,881 | $46,658 | $43,417 |
每月供款$32,519
30年
$7,241,625
$4,464,903
$11,706,528
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $21,121 | $11,397 | $32,518 | $7,230,228 |
| 2 | $21,088 | $11,430 | $32,518 | $7,218,798 |
| 3 | $21,055 | $11,463 | $32,518 | $7,207,335 |
| 4 | $21,021 | $11,497 | $32,518 | $7,195,838 |
| 5 | $20,988 | $11,530 | $32,518 | $7,184,308 |
| 6 | $20,954 | $11,564 | $32,518 | $7,172,744 |
| 7 | $20,921 | $11,598 | $32,518 | $7,161,146 |
| 8 | $20,887 | $11,631 | $32,518 | $7,149,515 |
| 9 | $20,853 | $11,665 | $32,518 | $7,137,850 |
| 10 | $20,819 | $11,699 | $32,518 | $7,126,150 |
| 11 | $20,785 | $11,734 | $32,518 | $7,114,417 |
| 12 | $20,750 | $11,768 | $32,518 | $7,102,649 |
$390,218
$251,242
$138,976
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $20,716 | $11,802 | $32,518 | $7,090,847 |
| 14 | $20,682 | $11,836 | $32,518 | $7,079,010 |
| 15 | $20,647 | $11,871 | $32,518 | $7,067,139 |
| 16 | $20,612 | $11,906 | $32,518 | $7,055,234 |
| 17 | $20,578 | $11,940 | $32,518 | $7,043,293 |
| 18 | $20,543 | $11,975 | $32,518 | $7,031,318 |
| 19 | $20,508 | $12,010 | $32,518 | $7,019,308 |
| 20 | $20,473 | $12,045 | $32,518 | $7,007,263 |
| 21 | $20,438 | $12,080 | $32,518 | $6,995,183 |
| 22 | $20,403 | $12,116 | $32,518 | $6,983,067 |
| 23 | $20,367 | $12,151 | $32,518 | $6,970,916 |
| 24 | $20,332 | $12,186 | $32,518 | $6,958,730 |
$390,218
$246,299
$143,919
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $20,296 | $12,222 | $32,518 | $6,946,508 |
| 26 | $20,261 | $12,257 | $32,518 | $6,934,251 |
| 27 | $20,225 | $12,293 | $32,518 | $6,921,957 |
| 28 | $20,189 | $12,329 | $32,518 | $6,909,628 |
| 29 | $20,153 | $12,365 | $32,518 | $6,897,263 |
| 30 | $20,117 | $12,401 | $32,518 | $6,884,862 |
| 31 | $20,081 | $12,437 | $32,518 | $6,872,425 |
| 32 | $20,045 | $12,474 | $32,518 | $6,859,951 |
| 33 | $20,008 | $12,510 | $32,518 | $6,847,441 |
| 34 | $19,972 | $12,546 | $32,518 | $6,834,895 |
| 35 | $19,935 | $12,583 | $32,518 | $6,822,312 |
| 36 | $19,898 | $12,620 | $32,518 | $6,809,692 |
$390,218
$241,180
$149,038
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $19,862 | $12,657 | $32,518 | $6,797,036 |
| 38 | $19,825 | $12,693 | $32,518 | $6,784,342 |
| 39 | $19,788 | $12,730 | $32,518 | $6,771,612 |
| 40 | $19,751 | $12,768 | $32,518 | $6,758,844 |
| 41 | $19,713 | $12,805 | $32,518 | $6,746,039 |
| 42 | $19,676 | $12,842 | $32,518 | $6,733,197 |
| 43 | $19,638 | $12,880 | $32,518 | $6,720,317 |
| 44 | $19,601 | $12,917 | $32,518 | $6,707,400 |
| 45 | $19,563 | $12,955 | $32,518 | $6,694,445 |
| 46 | $19,525 | $12,993 | $32,518 | $6,681,453 |
| 47 | $19,488 | $13,031 | $32,518 | $6,668,422 |
| 48 | $19,450 | $13,069 | $32,518 | $6,655,354 |
$390,218
$235,879
$154,339
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $19,411 | $13,107 | $32,518 | $6,642,247 |
| 50 | $19,373 | $13,145 | $32,518 | $6,629,102 |
| 51 | $19,335 | $13,183 | $32,518 | $6,615,919 |
| 52 | $19,296 | $13,222 | $32,518 | $6,602,697 |
| 53 | $19,258 | $13,260 | $32,518 | $6,589,437 |
| 54 | $19,219 | $13,299 | $32,518 | $6,576,138 |
| 55 | $19,180 | $13,338 | $32,518 | $6,562,800 |
| 56 | $19,142 | $13,377 | $32,518 | $6,549,423 |
| 57 | $19,102 | $13,416 | $32,518 | $6,536,008 |
| 58 | $19,063 | $13,455 | $32,518 | $6,522,553 |
| 59 | $19,024 | $13,494 | $32,518 | $6,509,059 |
| 60 | $18,985 | $13,533 | $32,518 | $6,495,526 |
$390,218
$230,390
$159,828
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $18,945 | $13,573 | $32,518 | $6,481,953 |
| 62 | $18,906 | $13,612 | $32,518 | $6,468,340 |
| 63 | $18,866 | $13,652 | $32,518 | $6,454,688 |
| 64 | $18,826 | $13,692 | $32,518 | $6,440,996 |
| 65 | $18,786 | $13,732 | $32,518 | $6,427,264 |
| 66 | $18,746 | $13,772 | $32,518 | $6,413,492 |
| 67 | $18,706 | $13,812 | $32,518 | $6,399,680 |
| 68 | $18,666 | $13,852 | $32,518 | $6,385,828 |
| 69 | $18,625 | $13,893 | $32,518 | $6,371,935 |
| 70 | $18,585 | $13,933 | $32,518 | $6,358,002 |
| 71 | $18,544 | $13,974 | $32,518 | $6,344,028 |
| 72 | $18,503 | $14,015 | $32,518 | $6,330,013 |
$390,218
$224,705
$165,513
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $18,463 | $14,056 | $32,518 | $6,315,958 |
| 74 | $18,422 | $14,097 | $32,518 | $6,301,861 |
| 75 | $18,380 | $14,138 | $32,518 | $6,287,723 |
| 76 | $18,339 | $14,179 | $32,518 | $6,273,544 |
| 77 | $18,298 | $14,220 | $32,518 | $6,259,324 |
| 78 | $18,256 | $14,262 | $32,518 | $6,245,062 |
| 79 | $18,215 | $14,303 | $32,518 | $6,230,759 |
| 80 | $18,173 | $14,345 | $32,518 | $6,216,414 |
| 81 | $18,131 | $14,387 | $32,518 | $6,202,027 |
| 82 | $18,089 | $14,429 | $32,518 | $6,187,598 |
| 83 | $18,047 | $14,471 | $32,518 | $6,173,127 |
| 84 | $18,005 | $14,513 | $32,518 | $6,158,614 |
$390,218
$218,818
$171,399
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $17,963 | $14,556 | $32,518 | $6,144,058 |
| 86 | $17,920 | $14,598 | $32,518 | $6,129,460 |
| 87 | $17,878 | $14,641 | $32,518 | $6,114,820 |
| 88 | $17,835 | $14,683 | $32,518 | $6,100,137 |
| 89 | $17,792 | $14,726 | $32,518 | $6,085,410 |
| 90 | $17,749 | $14,769 | $32,518 | $6,070,641 |
| 91 | $17,706 | $14,812 | $32,518 | $6,055,829 |
| 92 | $17,663 | $14,855 | $32,518 | $6,040,974 |
| 93 | $17,620 | $14,899 | $32,518 | $6,026,075 |
| 94 | $17,576 | $14,942 | $32,518 | $6,011,133 |
| 95 | $17,532 | $14,986 | $32,518 | $5,996,148 |
| 96 | $17,489 | $15,029 | $32,518 | $5,981,118 |
$390,218
$212,722
$177,495
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $17,445 | $15,073 | $32,518 | $5,966,045 |
| 98 | $17,401 | $15,117 | $32,518 | $5,950,928 |
| 99 | $17,357 | $15,161 | $32,518 | $5,935,767 |
| 100 | $17,313 | $15,205 | $32,518 | $5,920,561 |
| 101 | $17,268 | $15,250 | $32,518 | $5,905,311 |
| 102 | $17,224 | $15,294 | $32,518 | $5,890,017 |
| 103 | $17,179 | $15,339 | $32,518 | $5,874,678 |
| 104 | $17,134 | $15,384 | $32,518 | $5,859,295 |
| 105 | $17,090 | $15,429 | $32,518 | $5,843,866 |
| 106 | $17,045 | $15,474 | $32,518 | $5,828,392 |
| 107 | $16,999 | $15,519 | $32,518 | $5,812,874 |
| 108 | $16,954 | $15,564 | $32,518 | $5,797,310 |
$390,218
$206,409
$183,808
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $16,909 | $15,609 | $32,518 | $5,781,701 |
| 110 | $16,863 | $15,655 | $32,518 | $5,766,046 |
| 111 | $16,818 | $15,700 | $32,518 | $5,750,345 |
| 112 | $16,772 | $15,746 | $32,518 | $5,734,599 |
| 113 | $16,726 | $15,792 | $32,518 | $5,718,807 |
| 114 | $16,680 | $15,838 | $32,518 | $5,702,968 |
| 115 | $16,634 | $15,884 | $32,518 | $5,687,084 |
| 116 | $16,587 | $15,931 | $32,518 | $5,671,153 |
| 117 | $16,541 | $15,977 | $32,518 | $5,655,176 |
| 118 | $16,494 | $16,024 | $32,518 | $5,639,152 |
| 119 | $16,448 | $16,071 | $32,518 | $5,623,081 |
| 120 | $16,401 | $16,117 | $32,518 | $5,606,964 |
$390,218
$199,872
$190,346
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $16,354 | $16,164 | $32,518 | $5,590,799 |
| 122 | $16,306 | $16,212 | $32,518 | $5,574,588 |
| 123 | $16,259 | $16,259 | $32,518 | $5,558,329 |
| 124 | $16,212 | $16,306 | $32,518 | $5,542,023 |
| 125 | $16,164 | $16,354 | $32,518 | $5,525,669 |
| 126 | $16,117 | $16,402 | $32,518 | $5,509,267 |
| 127 | $16,069 | $16,449 | $32,518 | $5,492,818 |
| 128 | $16,021 | $16,497 | $32,518 | $5,476,320 |
| 129 | $15,973 | $16,546 | $32,518 | $5,459,775 |
| 130 | $15,924 | $16,594 | $32,518 | $5,443,181 |
| 131 | $15,876 | $16,642 | $32,518 | $5,426,539 |
| 132 | $15,827 | $16,691 | $32,518 | $5,409,848 |
$390,218
$193,102
$197,116
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $15,779 | $16,739 | $32,518 | $5,393,109 |
| 134 | $15,730 | $16,788 | $32,518 | $5,376,320 |
| 135 | $15,681 | $16,837 | $32,518 | $5,359,483 |
| 136 | $15,632 | $16,886 | $32,518 | $5,342,597 |
| 137 | $15,583 | $16,936 | $32,518 | $5,325,661 |
| 138 | $15,533 | $16,985 | $32,518 | $5,308,676 |
| 139 | $15,484 | $17,034 | $32,518 | $5,291,642 |
| 140 | $15,434 | $17,084 | $32,518 | $5,274,558 |
| 141 | $15,384 | $17,134 | $32,518 | $5,257,424 |
| 142 | $15,334 | $17,184 | $32,518 | $5,240,240 |
| 143 | $15,284 | $17,234 | $32,518 | $5,223,006 |
| 144 | $15,234 | $17,284 | $32,518 | $5,205,721 |
$390,218
$186,091
$204,127
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $15,183 | $17,335 | $32,518 | $5,188,386 |
| 146 | $15,133 | $17,385 | $32,518 | $5,171,001 |
| 147 | $15,082 | $17,436 | $32,518 | $5,153,565 |
| 148 | $15,031 | $17,487 | $32,518 | $5,136,078 |
| 149 | $14,980 | $17,538 | $32,518 | $5,118,540 |
| 150 | $14,929 | $17,589 | $32,518 | $5,100,951 |
| 151 | $14,878 | $17,640 | $32,518 | $5,083,311 |
| 152 | $14,826 | $17,692 | $32,518 | $5,065,619 |
| 153 | $14,775 | $17,743 | $32,518 | $5,047,876 |
| 154 | $14,723 | $17,795 | $32,518 | $5,030,080 |
| 155 | $14,671 | $17,847 | $32,518 | $5,012,233 |
| 156 | $14,619 | $17,899 | $32,518 | $4,994,334 |
$390,218
$178,831
$211,387
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $14,567 | $17,951 | $32,518 | $4,976,383 |
| 158 | $14,514 | $18,004 | $32,518 | $4,958,379 |
| 159 | $14,462 | $18,056 | $32,518 | $4,940,323 |
| 160 | $14,409 | $18,109 | $32,518 | $4,922,214 |
| 161 | $14,356 | $18,162 | $32,518 | $4,904,053 |
| 162 | $14,303 | $18,215 | $32,518 | $4,885,838 |
| 163 | $14,250 | $18,268 | $32,518 | $4,867,570 |
| 164 | $14,197 | $18,321 | $32,518 | $4,849,249 |
| 165 | $14,144 | $18,374 | $32,518 | $4,830,875 |
| 166 | $14,090 | $18,428 | $32,518 | $4,812,446 |
| 167 | $14,036 | $18,482 | $32,518 | $4,793,965 |
| 168 | $13,982 | $18,536 | $32,518 | $4,775,429 |
$390,218
$171,312
$218,905
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $13,928 | $18,590 | $32,518 | $4,756,839 |
| 170 | $13,874 | $18,644 | $32,518 | $4,738,195 |
| 171 | $13,820 | $18,698 | $32,518 | $4,719,497 |
| 172 | $13,765 | $18,753 | $32,518 | $4,700,744 |
| 173 | $13,711 | $18,808 | $32,518 | $4,681,936 |
| 174 | $13,656 | $18,862 | $32,518 | $4,663,074 |
| 175 | $13,601 | $18,918 | $32,518 | $4,644,156 |
| 176 | $13,545 | $18,973 | $32,518 | $4,625,183 |
| 177 | $13,490 | $19,028 | $32,518 | $4,606,155 |
| 178 | $13,435 | $19,084 | $32,518 | $4,587,072 |
| 179 | $13,379 | $19,139 | $32,518 | $4,567,933 |
| 180 | $13,323 | $19,195 | $32,518 | $4,548,738 |
$390,218
$163,526
$226,691
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $13,267 | $19,251 | $32,518 | $4,529,487 |
| 182 | $13,211 | $19,307 | $32,518 | $4,510,180 |
| 183 | $13,155 | $19,363 | $32,518 | $4,490,816 |
| 184 | $13,098 | $19,420 | $32,518 | $4,471,396 |
| 185 | $13,042 | $19,477 | $32,518 | $4,451,920 |
| 186 | $12,985 | $19,533 | $32,518 | $4,432,386 |
| 187 | $12,928 | $19,590 | $32,518 | $4,412,796 |
| 188 | $12,871 | $19,647 | $32,518 | $4,393,149 |
| 189 | $12,813 | $19,705 | $32,518 | $4,373,444 |
| 190 | $12,756 | $19,762 | $32,518 | $4,353,682 |
| 191 | $12,698 | $19,820 | $32,518 | $4,333,862 |
| 192 | $12,640 | $19,878 | $32,518 | $4,313,984 |
$390,218
$155,464
$234,754
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $12,582 | $19,936 | $32,518 | $4,294,048 |
| 194 | $12,524 | $19,994 | $32,518 | $4,274,054 |
| 195 | $12,466 | $20,052 | $32,518 | $4,254,002 |
| 196 | $12,408 | $20,111 | $32,518 | $4,233,892 |
| 197 | $12,349 | $20,169 | $32,518 | $4,213,722 |
| 198 | $12,290 | $20,228 | $32,518 | $4,193,494 |
| 199 | $12,231 | $20,287 | $32,518 | $4,173,207 |
| 200 | $12,172 | $20,346 | $32,518 | $4,152,861 |
| 201 | $12,113 | $20,406 | $32,518 | $4,132,455 |
| 202 | $12,053 | $20,465 | $32,518 | $4,111,990 |
| 203 | $11,993 | $20,525 | $32,518 | $4,091,465 |
| 204 | $11,933 | $20,585 | $32,518 | $4,070,881 |
$390,218
$147,114
$243,103
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $11,873 | $20,645 | $32,518 | $4,050,236 |
| 206 | $11,813 | $20,705 | $32,518 | $4,029,531 |
| 207 | $11,753 | $20,765 | $32,518 | $4,008,766 |
| 208 | $11,692 | $20,826 | $32,518 | $3,987,940 |
| 209 | $11,631 | $20,887 | $32,518 | $3,967,053 |
| 210 | $11,571 | $20,948 | $32,518 | $3,946,106 |
| 211 | $11,509 | $21,009 | $32,518 | $3,925,097 |
| 212 | $11,448 | $21,070 | $32,518 | $3,904,027 |
| 213 | $11,387 | $21,131 | $32,518 | $3,882,896 |
| 214 | $11,325 | $21,193 | $32,518 | $3,861,703 |
| 215 | $11,263 | $21,255 | $32,518 | $3,840,448 |
| 216 | $11,201 | $21,317 | $32,518 | $3,819,131 |
$390,218
$138,468
$251,750
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,139 | $21,379 | $32,518 | $3,797,752 |
| 218 | $11,077 | $21,441 | $32,518 | $3,776,311 |
| 219 | $11,014 | $21,504 | $32,518 | $3,754,807 |
| 220 | $10,952 | $21,567 | $32,518 | $3,733,240 |
| 221 | $10,889 | $21,630 | $32,518 | $3,711,610 |
| 222 | $10,826 | $21,693 | $32,518 | $3,689,918 |
| 223 | $10,762 | $21,756 | $32,518 | $3,668,162 |
| 224 | $10,699 | $21,819 | $32,518 | $3,646,343 |
| 225 | $10,635 | $21,883 | $32,518 | $3,624,460 |
| 226 | $10,571 | $21,947 | $32,518 | $3,602,513 |
| 227 | $10,507 | $22,011 | $32,518 | $3,580,502 |
| 228 | $10,443 | $22,075 | $32,518 | $3,558,427 |
$390,218
$129,514
$260,704
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $10,379 | $22,139 | $32,518 | $3,536,288 |
| 230 | $10,314 | $22,204 | $32,518 | $3,514,084 |
| 231 | $10,249 | $22,269 | $32,518 | $3,491,815 |
| 232 | $10,184 | $22,334 | $32,518 | $3,469,481 |
| 233 | $10,119 | $22,399 | $32,518 | $3,447,083 |
| 234 | $10,054 | $22,464 | $32,518 | $3,424,618 |
| 235 | $9,988 | $22,530 | $32,518 | $3,402,089 |
| 236 | $9,923 | $22,595 | $32,518 | $3,379,493 |
| 237 | $9,857 | $22,661 | $32,518 | $3,356,832 |
| 238 | $9,791 | $22,727 | $32,518 | $3,334,105 |
| 239 | $9,724 | $22,794 | $32,518 | $3,311,311 |
| 240 | $9,658 | $22,860 | $32,518 | $3,288,451 |
$390,218
$120,241
$269,976
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,591 | $22,927 | $32,518 | $3,265,524 |
| 242 | $9,524 | $22,994 | $32,518 | $3,242,530 |
| 243 | $9,457 | $23,061 | $32,518 | $3,219,470 |
| 244 | $9,390 | $23,128 | $32,518 | $3,196,342 |
| 245 | $9,323 | $23,195 | $32,518 | $3,173,146 |
| 246 | $9,255 | $23,263 | $32,518 | $3,149,883 |
| 247 | $9,187 | $23,331 | $32,518 | $3,126,552 |
| 248 | $9,119 | $23,399 | $32,518 | $3,103,153 |
| 249 | $9,051 | $23,467 | $32,518 | $3,079,686 |
| 250 | $8,982 | $23,536 | $32,518 | $3,056,150 |
| 251 | $8,914 | $23,604 | $32,518 | $3,032,546 |
| 252 | $8,845 | $23,673 | $32,518 | $3,008,873 |
$390,218
$110,639
$279,578
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,776 | $23,742 | $32,518 | $2,985,130 |
| 254 | $8,707 | $23,812 | $32,518 | $2,961,319 |
| 255 | $8,637 | $23,881 | $32,518 | $2,937,438 |
| 256 | $8,568 | $23,951 | $32,518 | $2,913,487 |
| 257 | $8,498 | $24,020 | $32,518 | $2,889,467 |
| 258 | $8,428 | $24,091 | $32,518 | $2,865,376 |
| 259 | $8,357 | $24,161 | $32,518 | $2,841,215 |
| 260 | $8,287 | $24,231 | $32,518 | $2,816,984 |
| 261 | $8,216 | $24,302 | $32,518 | $2,792,682 |
| 262 | $8,145 | $24,373 | $32,518 | $2,768,309 |
| 263 | $8,074 | $24,444 | $32,518 | $2,743,866 |
| 264 | $8,003 | $24,515 | $32,518 | $2,719,350 |
$390,218
$100,695
$289,522
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,931 | $24,587 | $32,518 | $2,694,764 |
| 266 | $7,860 | $24,658 | $32,518 | $2,670,105 |
| 267 | $7,788 | $24,730 | $32,518 | $2,645,375 |
| 268 | $7,716 | $24,802 | $32,518 | $2,620,572 |
| 269 | $7,643 | $24,875 | $32,518 | $2,595,698 |
| 270 | $7,571 | $24,947 | $32,518 | $2,570,750 |
| 271 | $7,498 | $25,020 | $32,518 | $2,545,730 |
| 272 | $7,425 | $25,093 | $32,518 | $2,520,637 |
| 273 | $7,352 | $25,166 | $32,518 | $2,495,471 |
| 274 | $7,278 | $25,240 | $32,518 | $2,470,231 |
| 275 | $7,205 | $25,313 | $32,518 | $2,444,918 |
| 276 | $7,131 | $25,387 | $32,518 | $2,419,531 |
$390,218
$90,398
$299,820
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,057 | $25,461 | $32,518 | $2,394,070 |
| 278 | $6,983 | $25,535 | $32,518 | $2,368,534 |
| 279 | $6,908 | $25,610 | $32,518 | $2,342,924 |
| 280 | $6,834 | $25,685 | $32,518 | $2,317,240 |
| 281 | $6,759 | $25,760 | $32,518 | $2,291,480 |
| 282 | $6,683 | $25,835 | $32,518 | $2,265,646 |
| 283 | $6,608 | $25,910 | $32,518 | $2,239,736 |
| 284 | $6,533 | $25,986 | $32,518 | $2,213,750 |
| 285 | $6,457 | $26,061 | $32,518 | $2,187,689 |
| 286 | $6,381 | $26,137 | $32,518 | $2,161,551 |
| 287 | $6,305 | $26,214 | $32,518 | $2,135,338 |
| 288 | $6,228 | $26,290 | $32,518 | $2,109,048 |
$390,218
$79,734
$310,483
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,151 | $26,367 | $32,518 | $2,082,681 |
| 290 | $6,074 | $26,444 | $32,518 | $2,056,237 |
| 291 | $5,997 | $26,521 | $32,518 | $2,029,716 |
| 292 | $5,920 | $26,598 | $32,518 | $2,003,118 |
| 293 | $5,842 | $26,676 | $32,518 | $1,976,443 |
| 294 | $5,765 | $26,754 | $32,518 | $1,949,689 |
| 295 | $5,687 | $26,832 | $32,518 | $1,922,857 |
| 296 | $5,608 | $26,910 | $32,518 | $1,895,948 |
| 297 | $5,530 | $26,988 | $32,518 | $1,868,959 |
| 298 | $5,451 | $27,067 | $32,518 | $1,841,892 |
| 299 | $5,372 | $27,146 | $32,518 | $1,814,746 |
| 300 | $5,293 | $27,225 | $32,518 | $1,787,521 |
$390,218
$68,691
$321,526
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,214 | $27,305 | $32,518 | $1,760,217 |
| 302 | $5,134 | $27,384 | $32,518 | $1,732,833 |
| 303 | $5,054 | $27,464 | $32,518 | $1,705,369 |
| 304 | $4,974 | $27,544 | $32,518 | $1,677,824 |
| 305 | $4,894 | $27,624 | $32,518 | $1,650,200 |
| 306 | $4,813 | $27,705 | $32,518 | $1,622,495 |
| 307 | $4,732 | $27,786 | $32,518 | $1,594,709 |
| 308 | $4,651 | $27,867 | $32,518 | $1,566,842 |
| 309 | $4,570 | $27,948 | $32,518 | $1,538,894 |
| 310 | $4,488 | $28,030 | $32,518 | $1,510,864 |
| 311 | $4,407 | $28,111 | $32,518 | $1,482,753 |
| 312 | $4,325 | $28,193 | $32,518 | $1,454,559 |
$390,218
$57,256
$332,962
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,242 | $28,276 | $32,518 | $1,426,284 |
| 314 | $4,160 | $28,358 | $32,518 | $1,397,926 |
| 315 | $4,077 | $28,441 | $32,518 | $1,369,485 |
| 316 | $3,994 | $28,524 | $32,518 | $1,340,961 |
| 317 | $3,911 | $28,607 | $32,518 | $1,312,354 |
| 318 | $3,828 | $28,690 | $32,518 | $1,283,664 |
| 319 | $3,744 | $28,774 | $32,518 | $1,254,889 |
| 320 | $3,660 | $28,858 | $32,518 | $1,226,031 |
| 321 | $3,576 | $28,942 | $32,518 | $1,197,089 |
| 322 | $3,492 | $29,027 | $32,518 | $1,168,063 |
| 323 | $3,407 | $29,111 | $32,518 | $1,138,951 |
| 324 | $3,322 | $29,196 | $32,518 | $1,109,755 |
$390,218
$45,413
$344,804
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,237 | $29,281 | $32,518 | $1,080,474 |
| 326 | $3,151 | $29,367 | $32,518 | $1,051,107 |
| 327 | $3,066 | $29,452 | $32,518 | $1,021,655 |
| 328 | $2,980 | $29,538 | $32,518 | $992,116 |
| 329 | $2,894 | $29,624 | $32,518 | $962,492 |
| 330 | $2,807 | $29,711 | $32,518 | $932,781 |
| 331 | $2,721 | $29,798 | $32,518 | $902,983 |
| 332 | $2,634 | $29,884 | $32,518 | $873,099 |
| 333 | $2,547 | $29,972 | $32,518 | $843,127 |
| 334 | $2,459 | $30,059 | $32,518 | $813,068 |
| 335 | $2,371 | $30,147 | $32,518 | $782,922 |
| 336 | $2,284 | $30,235 | $32,518 | $752,687 |
$390,218
$33,150
$357,068
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,195 | $30,323 | $32,518 | $722,364 |
| 338 | $2,107 | $30,411 | $32,518 | $691,953 |
| 339 | $2,018 | $30,500 | $32,518 | $661,453 |
| 340 | $1,929 | $30,589 | $32,518 | $630,864 |
| 341 | $1,840 | $30,678 | $32,518 | $600,186 |
| 342 | $1,751 | $30,768 | $32,518 | $569,419 |
| 343 | $1,661 | $30,857 | $32,518 | $538,561 |
| 344 | $1,571 | $30,947 | $32,518 | $507,614 |
| 345 | $1,481 | $31,038 | $32,518 | $476,576 |
| 346 | $1,390 | $31,128 | $32,518 | $445,448 |
| 347 | $1,299 | $31,219 | $32,518 | $414,229 |
| 348 | $1,208 | $31,310 | $32,518 | $382,919 |
$390,218
$20,450
$369,768
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,117 | $31,401 | $32,518 | $351,518 |
| 350 | $1,025 | $31,493 | $32,518 | $320,025 |
| 351 | $933 | $31,585 | $32,518 | $288,440 |
| 352 | $841 | $31,677 | $32,518 | $256,764 |
| 353 | $749 | $31,769 | $32,518 | $224,994 |
| 354 | $656 | $31,862 | $32,518 | $193,132 |
| 355 | $563 | $31,955 | $32,518 | $161,178 |
| 356 | $470 | $32,048 | $32,518 | $129,130 |
| 357 | $377 | $32,142 | $32,518 | $96,988 |
| 358 | $283 | $32,235 | $32,518 | $64,753 |
| 359 | $189 | $32,329 | $32,518 | $32,424 |
| 360 | $95 | $32,424 | $32,518 | $0 |
$390,218
$7,298
$382,919
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。
