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
$720 萬
$850 萬
$900 萬
$890 萬
$850 萬
$750 萬
559 呎
@16,100
730 呎
@12,329
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $43,617 | $33,516 | $27,466 | $23,440 |
| 1.500 | $45,238 | $35,167 | $29,146 | $25,151 |
| 2.000 | $46,897 | $36,868 | $30,889 | $26,937 |
| 2.500 | $48,594 | $38,618 | $32,694 | $28,795 |
| 3.000 | $50,328 | $40,418 | $34,559 | $30,725 |
| 3.500 | $52,099 | $42,266 | $36,484 | $32,725 |
| 3.625 | $52,547 | $42,736 | $36,975 | $33,236 |
| 4.000 | $53,907 | $44,162 | $38,467 | $34,793 |
| 4.500 | $55,751 | $46,106 | $40,508 | $36,926 |
| 5.000 | $57,631 | $48,096 | $42,603 | $39,122 |
| 5.500 | $59,547 | $50,132 | $44,753 | $41,379 |
| 6.000 | $61,498 | $52,212 | $46,955 | $43,694 |
每月供款$33,236
30年
$7,287,750
$4,677,167
$11,964,917
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $22,015 | $11,221 | $33,236 | $7,276,529 |
| 2 | $21,981 | $11,255 | $33,236 | $7,265,275 |
| 3 | $21,947 | $11,289 | $33,236 | $7,253,986 |
| 4 | $21,913 | $11,323 | $33,236 | $7,242,663 |
| 5 | $21,879 | $11,357 | $33,236 | $7,231,306 |
| 6 | $21,845 | $11,391 | $33,236 | $7,219,915 |
| 7 | $21,810 | $11,426 | $33,236 | $7,208,489 |
| 8 | $21,776 | $11,460 | $33,236 | $7,197,029 |
| 9 | $21,741 | $11,495 | $33,236 | $7,185,534 |
| 10 | $21,706 | $11,530 | $33,236 | $7,174,004 |
| 11 | $21,671 | $11,564 | $33,236 | $7,162,440 |
| 12 | $21,637 | $11,599 | $33,236 | $7,150,841 |
$398,831
$261,921
$136,909
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $21,601 | $11,634 | $33,236 | $7,139,206 |
| 14 | $21,566 | $11,670 | $33,236 | $7,127,537 |
| 15 | $21,531 | $11,705 | $33,236 | $7,115,832 |
| 16 | $21,496 | $11,740 | $33,236 | $7,104,092 |
| 17 | $21,460 | $11,776 | $33,236 | $7,092,316 |
| 18 | $21,425 | $11,811 | $33,236 | $7,080,505 |
| 19 | $21,389 | $11,847 | $33,236 | $7,068,658 |
| 20 | $21,353 | $11,883 | $33,236 | $7,056,775 |
| 21 | $21,317 | $11,919 | $33,236 | $7,044,857 |
| 22 | $21,281 | $11,955 | $33,236 | $7,032,902 |
| 23 | $21,245 | $11,991 | $33,236 | $7,020,912 |
| 24 | $21,209 | $12,027 | $33,236 | $7,008,885 |
$398,831
$256,875
$141,956
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $21,173 | $12,063 | $33,236 | $6,996,822 |
| 26 | $21,136 | $12,100 | $33,236 | $6,984,722 |
| 27 | $21,100 | $12,136 | $33,236 | $6,972,586 |
| 28 | $21,063 | $12,173 | $33,236 | $6,960,413 |
| 29 | $21,026 | $12,210 | $33,236 | $6,948,203 |
| 30 | $20,989 | $12,247 | $33,236 | $6,935,957 |
| 31 | $20,952 | $12,284 | $33,236 | $6,923,673 |
| 32 | $20,915 | $12,321 | $33,236 | $6,911,353 |
| 33 | $20,878 | $12,358 | $33,236 | $6,898,995 |
| 34 | $20,841 | $12,395 | $33,236 | $6,886,600 |
| 35 | $20,803 | $12,433 | $33,236 | $6,874,167 |
| 36 | $20,766 | $12,470 | $33,236 | $6,861,697 |
$398,831
$251,643
$147,188
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $20,728 | $12,508 | $33,236 | $6,849,189 |
| 38 | $20,690 | $12,546 | $33,236 | $6,836,643 |
| 39 | $20,652 | $12,584 | $33,236 | $6,824,060 |
| 40 | $20,614 | $12,622 | $33,236 | $6,811,438 |
| 41 | $20,576 | $12,660 | $33,236 | $6,798,779 |
| 42 | $20,538 | $12,698 | $33,236 | $6,786,081 |
| 43 | $20,500 | $12,736 | $33,236 | $6,773,345 |
| 44 | $20,461 | $12,775 | $33,236 | $6,760,570 |
| 45 | $20,423 | $12,813 | $33,236 | $6,747,757 |
| 46 | $20,384 | $12,852 | $33,236 | $6,734,905 |
| 47 | $20,345 | $12,891 | $33,236 | $6,722,014 |
| 48 | $20,306 | $12,930 | $33,236 | $6,709,084 |
$398,831
$246,217
$152,613
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $20,267 | $12,969 | $33,236 | $6,696,115 |
| 50 | $20,228 | $13,008 | $33,236 | $6,683,107 |
| 51 | $20,189 | $13,047 | $33,236 | $6,670,060 |
| 52 | $20,149 | $13,087 | $33,236 | $6,656,973 |
| 53 | $20,110 | $13,126 | $33,236 | $6,643,847 |
| 54 | $20,070 | $13,166 | $33,236 | $6,630,681 |
| 55 | $20,030 | $13,206 | $33,236 | $6,617,475 |
| 56 | $19,990 | $13,246 | $33,236 | $6,604,229 |
| 57 | $19,950 | $13,286 | $33,236 | $6,590,944 |
| 58 | $19,910 | $13,326 | $33,236 | $6,577,618 |
| 59 | $19,870 | $13,366 | $33,236 | $6,564,252 |
| 60 | $19,830 | $13,406 | $33,236 | $6,550,846 |
$398,831
$240,592
$158,238
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $19,789 | $13,447 | $33,236 | $6,537,399 |
| 62 | $19,748 | $13,487 | $33,236 | $6,523,911 |
| 63 | $19,708 | $13,528 | $33,236 | $6,510,383 |
| 64 | $19,667 | $13,569 | $33,236 | $6,496,814 |
| 65 | $19,626 | $13,610 | $33,236 | $6,483,204 |
| 66 | $19,585 | $13,651 | $33,236 | $6,469,553 |
| 67 | $19,543 | $13,692 | $33,236 | $6,455,860 |
| 68 | $19,502 | $13,734 | $33,236 | $6,442,127 |
| 69 | $19,461 | $13,775 | $33,236 | $6,428,351 |
| 70 | $19,419 | $13,817 | $33,236 | $6,414,534 |
| 71 | $19,377 | $13,859 | $33,236 | $6,400,676 |
| 72 | $19,335 | $13,901 | $33,236 | $6,386,775 |
$398,831
$234,760
$164,071
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $19,293 | $13,942 | $33,236 | $6,372,833 |
| 74 | $19,251 | $13,985 | $33,236 | $6,358,848 |
| 75 | $19,209 | $14,027 | $33,236 | $6,344,821 |
| 76 | $19,167 | $14,069 | $33,236 | $6,330,752 |
| 77 | $19,124 | $14,112 | $33,236 | $6,316,640 |
| 78 | $19,082 | $14,154 | $33,236 | $6,302,486 |
| 79 | $19,039 | $14,197 | $33,236 | $6,288,289 |
| 80 | $18,996 | $14,240 | $33,236 | $6,274,049 |
| 81 | $18,953 | $14,283 | $33,236 | $6,259,766 |
| 82 | $18,910 | $14,326 | $33,236 | $6,245,440 |
| 83 | $18,866 | $14,369 | $33,236 | $6,231,070 |
| 84 | $18,823 | $14,413 | $33,236 | $6,216,657 |
$398,831
$228,713
$170,118
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $18,779 | $14,456 | $33,236 | $6,202,201 |
| 86 | $18,736 | $14,500 | $33,236 | $6,187,701 |
| 87 | $18,692 | $14,544 | $33,236 | $6,173,157 |
| 88 | $18,648 | $14,588 | $33,236 | $6,158,569 |
| 89 | $18,604 | $14,632 | $33,236 | $6,143,937 |
| 90 | $18,560 | $14,676 | $33,236 | $6,129,261 |
| 91 | $18,515 | $14,720 | $33,236 | $6,114,541 |
| 92 | $18,471 | $14,765 | $33,236 | $6,099,776 |
| 93 | $18,426 | $14,809 | $33,236 | $6,084,966 |
| 94 | $18,382 | $14,854 | $33,236 | $6,070,112 |
| 95 | $18,337 | $14,899 | $33,236 | $6,055,213 |
| 96 | $18,292 | $14,944 | $33,236 | $6,040,269 |
$398,831
$222,442
$176,388
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $18,247 | $14,989 | $33,236 | $6,025,280 |
| 98 | $18,201 | $15,035 | $33,236 | $6,010,245 |
| 99 | $18,156 | $15,080 | $33,236 | $5,995,165 |
| 100 | $18,110 | $15,125 | $33,236 | $5,980,040 |
| 101 | $18,065 | $15,171 | $33,236 | $5,964,869 |
| 102 | $18,019 | $15,217 | $33,236 | $5,949,652 |
| 103 | $17,973 | $15,263 | $33,236 | $5,934,389 |
| 104 | $17,927 | $15,309 | $33,236 | $5,919,080 |
| 105 | $17,881 | $15,355 | $33,236 | $5,903,724 |
| 106 | $17,834 | $15,402 | $33,236 | $5,888,323 |
| 107 | $17,788 | $15,448 | $33,236 | $5,872,874 |
| 108 | $17,741 | $15,495 | $33,236 | $5,857,380 |
$398,831
$215,941
$182,890
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $17,694 | $15,542 | $33,236 | $5,841,838 |
| 110 | $17,647 | $15,589 | $33,236 | $5,826,249 |
| 111 | $17,600 | $15,636 | $33,236 | $5,810,613 |
| 112 | $17,553 | $15,683 | $33,236 | $5,794,930 |
| 113 | $17,506 | $15,730 | $33,236 | $5,779,200 |
| 114 | $17,458 | $15,778 | $33,236 | $5,763,422 |
| 115 | $17,410 | $15,826 | $33,236 | $5,747,597 |
| 116 | $17,363 | $15,873 | $33,236 | $5,731,723 |
| 117 | $17,315 | $15,921 | $33,236 | $5,715,802 |
| 118 | $17,266 | $15,969 | $33,236 | $5,699,833 |
| 119 | $17,218 | $16,018 | $33,236 | $5,683,815 |
| 120 | $17,170 | $16,066 | $33,236 | $5,667,749 |
$398,831
$209,200
$189,631
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $17,121 | $16,115 | $33,236 | $5,651,634 |
| 122 | $17,073 | $16,163 | $33,236 | $5,635,471 |
| 123 | $17,024 | $16,212 | $33,236 | $5,619,259 |
| 124 | $16,975 | $16,261 | $33,236 | $5,602,998 |
| 125 | $16,926 | $16,310 | $33,236 | $5,586,688 |
| 126 | $16,876 | $16,359 | $33,236 | $5,570,328 |
| 127 | $16,827 | $16,409 | $33,236 | $5,553,920 |
| 128 | $16,777 | $16,458 | $33,236 | $5,537,461 |
| 129 | $16,728 | $16,508 | $33,236 | $5,520,953 |
| 130 | $16,678 | $16,558 | $33,236 | $5,504,395 |
| 131 | $16,628 | $16,608 | $33,236 | $5,487,787 |
| 132 | $16,578 | $16,658 | $33,236 | $5,471,129 |
$398,831
$202,210
$196,620
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $16,527 | $16,709 | $33,236 | $5,454,420 |
| 134 | $16,477 | $16,759 | $33,236 | $5,437,661 |
| 135 | $16,426 | $16,810 | $33,236 | $5,420,852 |
| 136 | $16,375 | $16,860 | $33,236 | $5,403,991 |
| 137 | $16,325 | $16,911 | $33,236 | $5,387,080 |
| 138 | $16,273 | $16,962 | $33,236 | $5,370,118 |
| 139 | $16,222 | $17,014 | $33,236 | $5,353,104 |
| 140 | $16,171 | $17,065 | $33,236 | $5,336,039 |
| 141 | $16,119 | $17,117 | $33,236 | $5,318,922 |
| 142 | $16,068 | $17,168 | $33,236 | $5,301,754 |
| 143 | $16,016 | $17,220 | $33,236 | $5,284,534 |
| 144 | $15,964 | $17,272 | $33,236 | $5,267,262 |
$398,831
$194,963
$203,867
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $15,912 | $17,324 | $33,236 | $5,249,937 |
| 146 | $15,859 | $17,377 | $33,236 | $5,232,561 |
| 147 | $15,807 | $17,429 | $33,236 | $5,215,131 |
| 148 | $15,754 | $17,482 | $33,236 | $5,197,650 |
| 149 | $15,701 | $17,535 | $33,236 | $5,180,115 |
| 150 | $15,648 | $17,588 | $33,236 | $5,162,527 |
| 151 | $15,595 | $17,641 | $33,236 | $5,144,887 |
| 152 | $15,542 | $17,694 | $33,236 | $5,127,193 |
| 153 | $15,488 | $17,747 | $33,236 | $5,109,445 |
| 154 | $15,435 | $17,801 | $33,236 | $5,091,644 |
| 155 | $15,381 | $17,855 | $33,236 | $5,073,789 |
| 156 | $15,327 | $17,909 | $33,236 | $5,055,880 |
$398,831
$187,449
$211,381
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $15,273 | $17,963 | $33,236 | $5,037,917 |
| 158 | $15,219 | $18,017 | $33,236 | $5,019,900 |
| 159 | $15,164 | $18,072 | $33,236 | $5,001,829 |
| 160 | $15,110 | $18,126 | $33,236 | $4,983,702 |
| 161 | $15,055 | $18,181 | $33,236 | $4,965,522 |
| 162 | $15,000 | $18,236 | $33,236 | $4,947,286 |
| 163 | $14,945 | $18,291 | $33,236 | $4,928,995 |
| 164 | $14,890 | $18,346 | $33,236 | $4,910,649 |
| 165 | $14,834 | $18,402 | $33,236 | $4,892,247 |
| 166 | $14,779 | $18,457 | $33,236 | $4,873,790 |
| 167 | $14,723 | $18,513 | $33,236 | $4,855,277 |
| 168 | $14,667 | $18,569 | $33,236 | $4,836,708 |
$398,831
$179,658
$219,173
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $14,611 | $18,625 | $33,236 | $4,818,083 |
| 170 | $14,555 | $18,681 | $33,236 | $4,799,402 |
| 171 | $14,498 | $18,738 | $33,236 | $4,780,664 |
| 172 | $14,442 | $18,794 | $33,236 | $4,761,870 |
| 173 | $14,385 | $18,851 | $33,236 | $4,743,019 |
| 174 | $14,328 | $18,908 | $33,236 | $4,724,111 |
| 175 | $14,271 | $18,965 | $33,236 | $4,705,145 |
| 176 | $14,213 | $19,022 | $33,236 | $4,686,123 |
| 177 | $14,156 | $19,080 | $33,236 | $4,667,043 |
| 178 | $14,098 | $19,138 | $33,236 | $4,647,906 |
| 179 | $14,041 | $19,195 | $33,236 | $4,628,710 |
| 180 | $13,983 | $19,253 | $33,236 | $4,609,457 |
$398,831
$171,580
$227,251
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $13,924 | $19,311 | $33,236 | $4,590,145 |
| 182 | $13,866 | $19,370 | $33,236 | $4,570,776 |
| 183 | $13,808 | $19,428 | $33,236 | $4,551,347 |
| 184 | $13,749 | $19,487 | $33,236 | $4,531,860 |
| 185 | $13,690 | $19,546 | $33,236 | $4,512,314 |
| 186 | $13,631 | $19,605 | $33,236 | $4,492,709 |
| 187 | $13,572 | $19,664 | $33,236 | $4,473,045 |
| 188 | $13,512 | $19,724 | $33,236 | $4,453,322 |
| 189 | $13,453 | $19,783 | $33,236 | $4,433,539 |
| 190 | $13,393 | $19,843 | $33,236 | $4,413,696 |
| 191 | $13,333 | $19,903 | $33,236 | $4,393,793 |
| 192 | $13,273 | $19,963 | $33,236 | $4,373,830 |
$398,831
$163,204
$235,627
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $13,213 | $20,023 | $33,236 | $4,353,807 |
| 194 | $13,152 | $20,084 | $33,236 | $4,333,723 |
| 195 | $13,091 | $20,144 | $33,236 | $4,313,578 |
| 196 | $13,031 | $20,205 | $33,236 | $4,293,373 |
| 197 | $12,970 | $20,266 | $33,236 | $4,273,107 |
| 198 | $12,908 | $20,328 | $33,236 | $4,252,779 |
| 199 | $12,847 | $20,389 | $33,236 | $4,232,390 |
| 200 | $12,785 | $20,451 | $33,236 | $4,211,940 |
| 201 | $12,724 | $20,512 | $33,236 | $4,191,428 |
| 202 | $12,662 | $20,574 | $33,236 | $4,170,853 |
| 203 | $12,599 | $20,636 | $33,236 | $4,150,217 |
| 204 | $12,537 | $20,699 | $33,236 | $4,129,518 |
$398,831
$154,519
$244,312
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,475 | $20,761 | $33,236 | $4,108,757 |
| 206 | $12,412 | $20,824 | $33,236 | $4,087,933 |
| 207 | $12,349 | $20,887 | $33,236 | $4,067,046 |
| 208 | $12,286 | $20,950 | $33,236 | $4,046,096 |
| 209 | $12,223 | $21,013 | $33,236 | $4,025,083 |
| 210 | $12,159 | $21,077 | $33,236 | $4,004,006 |
| 211 | $12,095 | $21,140 | $33,236 | $3,982,865 |
| 212 | $12,032 | $21,204 | $33,236 | $3,961,661 |
| 213 | $11,968 | $21,268 | $33,236 | $3,940,393 |
| 214 | $11,903 | $21,333 | $33,236 | $3,919,060 |
| 215 | $11,839 | $21,397 | $33,236 | $3,897,663 |
| 216 | $11,774 | $21,462 | $33,236 | $3,876,201 |
$398,831
$145,514
$253,317
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,709 | $21,527 | $33,236 | $3,854,675 |
| 218 | $11,644 | $21,592 | $33,236 | $3,833,083 |
| 219 | $11,579 | $21,657 | $33,236 | $3,811,426 |
| 220 | $11,514 | $21,722 | $33,236 | $3,789,704 |
| 221 | $11,448 | $21,788 | $33,236 | $3,767,916 |
| 222 | $11,382 | $21,854 | $33,236 | $3,746,063 |
| 223 | $11,316 | $21,920 | $33,236 | $3,724,143 |
| 224 | $11,250 | $21,986 | $33,236 | $3,702,157 |
| 225 | $11,184 | $22,052 | $33,236 | $3,680,105 |
| 226 | $11,117 | $22,119 | $33,236 | $3,657,986 |
| 227 | $11,050 | $22,186 | $33,236 | $3,635,800 |
| 228 | $10,983 | $22,253 | $33,236 | $3,613,548 |
$398,831
$136,177
$262,654
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $10,916 | $22,320 | $33,236 | $3,591,228 |
| 230 | $10,849 | $22,387 | $33,236 | $3,568,840 |
| 231 | $10,781 | $22,455 | $33,236 | $3,546,385 |
| 232 | $10,713 | $22,523 | $33,236 | $3,523,863 |
| 233 | $10,645 | $22,591 | $33,236 | $3,501,272 |
| 234 | $10,577 | $22,659 | $33,236 | $3,478,613 |
| 235 | $10,508 | $22,728 | $33,236 | $3,455,885 |
| 236 | $10,440 | $22,796 | $33,236 | $3,433,089 |
| 237 | $10,371 | $22,865 | $33,236 | $3,410,224 |
| 238 | $10,302 | $22,934 | $33,236 | $3,387,290 |
| 239 | $10,232 | $23,003 | $33,236 | $3,364,286 |
| 240 | $10,163 | $23,073 | $33,236 | $3,341,213 |
$398,831
$126,496
$272,335
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,093 | $23,143 | $33,236 | $3,318,071 |
| 242 | $10,023 | $23,213 | $33,236 | $3,294,858 |
| 243 | $9,953 | $23,283 | $33,236 | $3,271,575 |
| 244 | $9,883 | $23,353 | $33,236 | $3,248,222 |
| 245 | $9,812 | $23,424 | $33,236 | $3,224,799 |
| 246 | $9,742 | $23,494 | $33,236 | $3,201,304 |
| 247 | $9,671 | $23,565 | $33,236 | $3,177,739 |
| 248 | $9,599 | $23,636 | $33,236 | $3,154,103 |
| 249 | $9,528 | $23,708 | $33,236 | $3,130,395 |
| 250 | $9,456 | $23,779 | $33,236 | $3,106,615 |
| 251 | $9,385 | $23,851 | $33,236 | $3,082,764 |
| 252 | $9,313 | $23,923 | $33,236 | $3,058,841 |
$398,831
$116,458
$282,372
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,240 | $23,996 | $33,236 | $3,034,845 |
| 254 | $9,168 | $24,068 | $33,236 | $3,010,777 |
| 255 | $9,095 | $24,141 | $33,236 | $2,986,636 |
| 256 | $9,022 | $24,214 | $33,236 | $2,962,422 |
| 257 | $8,949 | $24,287 | $33,236 | $2,938,136 |
| 258 | $8,876 | $24,360 | $33,236 | $2,913,775 |
| 259 | $8,802 | $24,434 | $33,236 | $2,889,341 |
| 260 | $8,728 | $24,508 | $33,236 | $2,864,834 |
| 261 | $8,654 | $24,582 | $33,236 | $2,840,252 |
| 262 | $8,580 | $24,656 | $33,236 | $2,815,596 |
| 263 | $8,505 | $24,730 | $33,236 | $2,790,866 |
| 264 | $8,431 | $24,805 | $33,236 | $2,766,061 |
$398,831
$106,050
$292,780
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,356 | $24,880 | $33,236 | $2,741,180 |
| 266 | $8,281 | $24,955 | $33,236 | $2,716,225 |
| 267 | $8,205 | $25,031 | $33,236 | $2,691,195 |
| 268 | $8,130 | $25,106 | $33,236 | $2,666,088 |
| 269 | $8,054 | $25,182 | $33,236 | $2,640,906 |
| 270 | $7,978 | $25,258 | $33,236 | $2,615,648 |
| 271 | $7,901 | $25,334 | $33,236 | $2,590,314 |
| 272 | $7,825 | $25,411 | $33,236 | $2,564,903 |
| 273 | $7,748 | $25,488 | $33,236 | $2,539,415 |
| 274 | $7,671 | $25,565 | $33,236 | $2,513,850 |
| 275 | $7,594 | $25,642 | $33,236 | $2,488,208 |
| 276 | $7,516 | $25,719 | $33,236 | $2,462,489 |
$398,831
$95,259
$303,572
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,439 | $25,797 | $33,236 | $2,436,692 |
| 278 | $7,361 | $25,875 | $33,236 | $2,410,817 |
| 279 | $7,283 | $25,953 | $33,236 | $2,384,864 |
| 280 | $7,204 | $26,032 | $33,236 | $2,358,832 |
| 281 | $7,126 | $26,110 | $33,236 | $2,332,722 |
| 282 | $7,047 | $26,189 | $33,236 | $2,306,533 |
| 283 | $6,968 | $26,268 | $33,236 | $2,280,264 |
| 284 | $6,888 | $26,348 | $33,236 | $2,253,917 |
| 285 | $6,809 | $26,427 | $33,236 | $2,227,490 |
| 286 | $6,729 | $26,507 | $33,236 | $2,200,983 |
| 287 | $6,649 | $26,587 | $33,236 | $2,174,396 |
| 288 | $6,568 | $26,667 | $33,236 | $2,147,728 |
$398,831
$84,070
$314,761
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,488 | $26,748 | $33,236 | $2,120,980 |
| 290 | $6,407 | $26,829 | $33,236 | $2,094,151 |
| 291 | $6,326 | $26,910 | $33,236 | $2,067,242 |
| 292 | $6,245 | $26,991 | $33,236 | $2,040,251 |
| 293 | $6,163 | $27,073 | $33,236 | $2,013,178 |
| 294 | $6,081 | $27,154 | $33,236 | $1,986,024 |
| 295 | $5,999 | $27,236 | $33,236 | $1,958,787 |
| 296 | $5,917 | $27,319 | $33,236 | $1,931,468 |
| 297 | $5,835 | $27,401 | $33,236 | $1,904,067 |
| 298 | $5,752 | $27,484 | $33,236 | $1,876,583 |
| 299 | $5,669 | $27,567 | $33,236 | $1,849,016 |
| 300 | $5,586 | $27,650 | $33,236 | $1,821,366 |
$398,831
$72,468
$326,362
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,502 | $27,734 | $33,236 | $1,793,632 |
| 302 | $5,418 | $27,818 | $33,236 | $1,765,814 |
| 303 | $5,334 | $27,902 | $33,236 | $1,737,913 |
| 304 | $5,250 | $27,986 | $33,236 | $1,709,927 |
| 305 | $5,165 | $28,070 | $33,236 | $1,681,856 |
| 306 | $5,081 | $28,155 | $33,236 | $1,653,701 |
| 307 | $4,996 | $28,240 | $33,236 | $1,625,461 |
| 308 | $4,910 | $28,326 | $33,236 | $1,597,135 |
| 309 | $4,825 | $28,411 | $33,236 | $1,568,724 |
| 310 | $4,739 | $28,497 | $33,236 | $1,540,227 |
| 311 | $4,653 | $28,583 | $33,236 | $1,511,644 |
| 312 | $4,566 | $28,669 | $33,236 | $1,482,974 |
$398,831
$60,439
$338,392
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,480 | $28,756 | $33,236 | $1,454,218 |
| 314 | $4,393 | $28,843 | $33,236 | $1,425,375 |
| 315 | $4,306 | $28,930 | $33,236 | $1,396,445 |
| 316 | $4,218 | $29,017 | $33,236 | $1,367,428 |
| 317 | $4,131 | $29,105 | $33,236 | $1,338,323 |
| 318 | $4,043 | $29,193 | $33,236 | $1,309,130 |
| 319 | $3,955 | $29,281 | $33,236 | $1,279,848 |
| 320 | $3,866 | $29,370 | $33,236 | $1,250,479 |
| 321 | $3,777 | $29,458 | $33,236 | $1,221,020 |
| 322 | $3,688 | $29,547 | $33,236 | $1,191,473 |
| 323 | $3,599 | $29,637 | $33,236 | $1,161,836 |
| 324 | $3,510 | $29,726 | $33,236 | $1,132,110 |
$398,831
$47,966
$350,864
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,420 | $29,816 | $33,236 | $1,102,294 |
| 326 | $3,330 | $29,906 | $33,236 | $1,072,388 |
| 327 | $3,240 | $29,996 | $33,236 | $1,042,392 |
| 328 | $3,149 | $30,087 | $33,236 | $1,012,305 |
| 329 | $3,058 | $30,178 | $33,236 | $982,127 |
| 330 | $2,967 | $30,269 | $33,236 | $951,858 |
| 331 | $2,875 | $30,360 | $33,236 | $921,497 |
| 332 | $2,784 | $30,452 | $33,236 | $891,045 |
| 333 | $2,692 | $30,544 | $33,236 | $860,501 |
| 334 | $2,599 | $30,636 | $33,236 | $829,865 |
| 335 | $2,507 | $30,729 | $33,236 | $799,136 |
| 336 | $2,414 | $30,822 | $33,236 | $768,314 |
$398,831
$35,034
$363,796
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,321 | $30,915 | $33,236 | $737,399 |
| 338 | $2,228 | $31,008 | $33,236 | $706,391 |
| 339 | $2,134 | $31,102 | $33,236 | $675,289 |
| 340 | $2,040 | $31,196 | $33,236 | $644,093 |
| 341 | $1,946 | $31,290 | $33,236 | $612,802 |
| 342 | $1,851 | $31,385 | $33,236 | $581,418 |
| 343 | $1,756 | $31,480 | $33,236 | $549,938 |
| 344 | $1,661 | $31,575 | $33,236 | $518,364 |
| 345 | $1,566 | $31,670 | $33,236 | $486,694 |
| 346 | $1,470 | $31,766 | $33,236 | $454,928 |
| 347 | $1,374 | $31,862 | $33,236 | $423,066 |
| 348 | $1,278 | $31,958 | $33,236 | $391,109 |
$398,831
$21,625
$377,205
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,181 | $32,054 | $33,236 | $359,054 |
| 350 | $1,085 | $32,151 | $33,236 | $326,903 |
| 351 | $988 | $32,248 | $33,236 | $294,654 |
| 352 | $890 | $32,346 | $33,236 | $262,309 |
| 353 | $792 | $32,443 | $33,236 | $229,865 |
| 354 | $694 | $32,541 | $33,236 | $197,324 |
| 355 | $596 | $32,640 | $33,236 | $164,684 |
| 356 | $497 | $32,738 | $33,236 | $131,946 |
| 357 | $399 | $32,837 | $33,236 | $99,108 |
| 358 | $299 | $32,936 | $33,236 | $66,172 |
| 359 | $200 | $33,036 | $33,236 | $33,136 |
| 360 | $100 | $33,136 | $33,236 | $0 |
$398,831
$7,722
$391,109
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。
