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
$860 萬
$850 萬
526 呎
@15,171
688 呎
@11,599
$798 萬
$730 萬
733 呎
@11,296
932 呎
@8,884
$828 萬
$880 萬
$720 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $44,003 | $33,813 | $27,709 | $23,648 |
| 1.500 | $45,639 | $35,478 | $29,405 | $25,374 |
| 2.000 | $47,313 | $37,194 | $31,163 | $27,176 |
| 2.500 | $49,025 | $38,960 | $32,984 | $29,051 |
| 3.000 | $50,774 | $40,776 | $34,866 | $30,998 |
| 3.500 | $52,560 | $42,641 | $36,807 | $33,015 |
| 4.000 | $54,384 | $44,554 | $38,808 | $35,101 |
| 4.500 | $56,245 | $46,514 | $40,867 | $37,253 |
| 5.000 | $58,142 | $48,522 | $42,981 | $39,469 |
| 5.500 | $60,075 | $50,576 | $45,150 | $41,746 |
| 6.000 | $62,043 | $52,674 | $47,371 | $44,081 |
每月供款$33,016
30年
$7,352,325
$4,533,156
$11,885,481
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $21,444 | $11,571 | $33,015 | $7,340,754 |
| 2 | $21,411 | $11,605 | $33,015 | $7,329,149 |
| 3 | $21,377 | $11,639 | $33,015 | $7,317,511 |
| 4 | $21,343 | $11,672 | $33,015 | $7,305,838 |
| 5 | $21,309 | $11,707 | $33,015 | $7,294,132 |
| 6 | $21,275 | $11,741 | $33,015 | $7,282,391 |
| 7 | $21,240 | $11,775 | $33,015 | $7,270,616 |
| 8 | $21,206 | $11,809 | $33,015 | $7,258,807 |
| 9 | $21,172 | $11,844 | $33,015 | $7,246,963 |
| 10 | $21,137 | $11,878 | $33,015 | $7,235,085 |
| 11 | $21,102 | $11,913 | $33,015 | $7,223,172 |
| 12 | $21,068 | $11,948 | $33,015 | $7,211,224 |
$396,183
$255,082
$141,101
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $21,033 | $11,982 | $33,015 | $7,199,242 |
| 14 | $20,998 | $12,017 | $33,015 | $7,187,225 |
| 15 | $20,963 | $12,052 | $33,015 | $7,175,172 |
| 16 | $20,928 | $12,088 | $33,015 | $7,163,084 |
| 17 | $20,892 | $12,123 | $33,015 | $7,150,962 |
| 18 | $20,857 | $12,158 | $33,015 | $7,138,803 |
| 19 | $20,822 | $12,194 | $33,015 | $7,126,610 |
| 20 | $20,786 | $12,229 | $33,015 | $7,114,380 |
| 21 | $20,750 | $12,265 | $33,015 | $7,102,115 |
| 22 | $20,715 | $12,301 | $33,015 | $7,089,815 |
| 23 | $20,679 | $12,337 | $33,015 | $7,077,478 |
| 24 | $20,643 | $12,373 | $33,015 | $7,065,105 |
$396,183
$250,064
$146,119
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $20,607 | $12,409 | $33,015 | $7,052,697 |
| 26 | $20,570 | $12,445 | $33,015 | $7,040,252 |
| 27 | $20,534 | $12,481 | $33,015 | $7,027,771 |
| 28 | $20,498 | $12,518 | $33,015 | $7,015,253 |
| 29 | $20,461 | $12,554 | $33,015 | $7,002,699 |
| 30 | $20,425 | $12,591 | $33,015 | $6,990,108 |
| 31 | $20,388 | $12,627 | $33,015 | $6,977,481 |
| 32 | $20,351 | $12,664 | $33,015 | $6,964,817 |
| 33 | $20,314 | $12,701 | $33,015 | $6,952,116 |
| 34 | $20,277 | $12,738 | $33,015 | $6,939,377 |
| 35 | $20,240 | $12,775 | $33,015 | $6,926,602 |
| 36 | $20,203 | $12,813 | $33,015 | $6,913,789 |
$396,183
$244,867
$151,316
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $20,165 | $12,850 | $33,015 | $6,900,939 |
| 38 | $20,128 | $12,887 | $33,015 | $6,888,052 |
| 39 | $20,090 | $12,925 | $33,015 | $6,875,127 |
| 40 | $20,052 | $12,963 | $33,015 | $6,862,164 |
| 41 | $20,015 | $13,001 | $33,015 | $6,849,163 |
| 42 | $19,977 | $13,038 | $33,015 | $6,836,125 |
| 43 | $19,939 | $13,077 | $33,015 | $6,823,048 |
| 44 | $19,901 | $13,115 | $33,015 | $6,809,934 |
| 45 | $19,862 | $13,153 | $33,015 | $6,796,781 |
| 46 | $19,824 | $13,191 | $33,015 | $6,783,590 |
| 47 | $19,785 | $13,230 | $33,015 | $6,770,360 |
| 48 | $19,747 | $13,268 | $33,015 | $6,757,091 |
$396,183
$239,485
$156,698
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $19,708 | $13,307 | $33,015 | $6,743,784 |
| 50 | $19,669 | $13,346 | $33,015 | $6,730,439 |
| 51 | $19,630 | $13,385 | $33,015 | $6,717,054 |
| 52 | $19,591 | $13,424 | $33,015 | $6,703,630 |
| 53 | $19,552 | $13,463 | $33,015 | $6,690,167 |
| 54 | $19,513 | $13,502 | $33,015 | $6,676,665 |
| 55 | $19,474 | $13,542 | $33,015 | $6,663,123 |
| 56 | $19,434 | $13,581 | $33,015 | $6,649,542 |
| 57 | $19,394 | $13,621 | $33,015 | $6,635,921 |
| 58 | $19,355 | $13,660 | $33,015 | $6,622,261 |
| 59 | $19,315 | $13,700 | $33,015 | $6,608,561 |
| 60 | $19,275 | $13,740 | $33,015 | $6,594,820 |
$396,183
$233,912
$162,271
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $19,235 | $13,780 | $33,015 | $6,581,040 |
| 62 | $19,195 | $13,821 | $33,015 | $6,567,219 |
| 63 | $19,154 | $13,861 | $33,015 | $6,553,359 |
| 64 | $19,114 | $13,901 | $33,015 | $6,539,457 |
| 65 | $19,073 | $13,942 | $33,015 | $6,525,516 |
| 66 | $19,033 | $13,982 | $33,015 | $6,511,533 |
| 67 | $18,992 | $14,023 | $33,015 | $6,497,510 |
| 68 | $18,951 | $14,064 | $33,015 | $6,483,446 |
| 69 | $18,910 | $14,105 | $33,015 | $6,469,340 |
| 70 | $18,869 | $14,146 | $33,015 | $6,455,194 |
| 71 | $18,828 | $14,188 | $33,015 | $6,441,007 |
| 72 | $18,786 | $14,229 | $33,015 | $6,426,778 |
$396,183
$228,140
$168,043
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $18,745 | $14,270 | $33,015 | $6,412,507 |
| 74 | $18,703 | $14,312 | $33,015 | $6,398,195 |
| 75 | $18,661 | $14,354 | $33,015 | $6,383,841 |
| 76 | $18,620 | $14,396 | $33,015 | $6,369,446 |
| 77 | $18,578 | $14,438 | $33,015 | $6,355,008 |
| 78 | $18,535 | $14,480 | $33,015 | $6,340,528 |
| 79 | $18,493 | $14,522 | $33,015 | $6,326,006 |
| 80 | $18,451 | $14,564 | $33,015 | $6,311,442 |
| 81 | $18,408 | $14,607 | $33,015 | $6,296,835 |
| 82 | $18,366 | $14,649 | $33,015 | $6,282,185 |
| 83 | $18,323 | $14,692 | $33,015 | $6,267,493 |
| 84 | $18,280 | $14,735 | $33,015 | $6,252,758 |
$396,183
$222,163
$174,019
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $18,237 | $14,778 | $33,015 | $6,237,980 |
| 86 | $18,194 | $14,821 | $33,015 | $6,223,159 |
| 87 | $18,151 | $14,864 | $33,015 | $6,208,295 |
| 88 | $18,108 | $14,908 | $33,015 | $6,193,387 |
| 89 | $18,064 | $14,951 | $33,015 | $6,178,436 |
| 90 | $18,020 | $14,995 | $33,015 | $6,163,441 |
| 91 | $17,977 | $15,039 | $33,015 | $6,148,403 |
| 92 | $17,933 | $15,082 | $33,015 | $6,133,320 |
| 93 | $17,889 | $15,126 | $33,015 | $6,118,194 |
| 94 | $17,845 | $15,170 | $33,015 | $6,103,023 |
| 95 | $17,800 | $15,215 | $33,015 | $6,087,809 |
| 96 | $17,756 | $15,259 | $33,015 | $6,072,549 |
$396,183
$215,974
$180,209
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $17,712 | $15,304 | $33,015 | $6,057,246 |
| 98 | $17,667 | $15,348 | $33,015 | $6,041,898 |
| 99 | $17,622 | $15,393 | $33,015 | $6,026,505 |
| 100 | $17,577 | $15,438 | $33,015 | $6,011,067 |
| 101 | $17,532 | $15,483 | $33,015 | $5,995,584 |
| 102 | $17,487 | $15,528 | $33,015 | $5,980,056 |
| 103 | $17,442 | $15,573 | $33,015 | $5,964,482 |
| 104 | $17,396 | $15,619 | $33,015 | $5,948,863 |
| 105 | $17,351 | $15,664 | $33,015 | $5,933,199 |
| 106 | $17,305 | $15,710 | $33,015 | $5,917,489 |
| 107 | $17,259 | $15,756 | $33,015 | $5,901,733 |
| 108 | $17,213 | $15,802 | $33,015 | $5,885,931 |
$396,183
$209,564
$186,618
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $17,167 | $15,848 | $33,015 | $5,870,083 |
| 110 | $17,121 | $15,894 | $33,015 | $5,854,189 |
| 111 | $17,075 | $15,941 | $33,015 | $5,838,249 |
| 112 | $17,028 | $15,987 | $33,015 | $5,822,262 |
| 113 | $16,982 | $16,034 | $33,015 | $5,806,228 |
| 114 | $16,935 | $16,080 | $33,015 | $5,790,148 |
| 115 | $16,888 | $16,127 | $33,015 | $5,774,020 |
| 116 | $16,841 | $16,174 | $33,015 | $5,757,846 |
| 117 | $16,794 | $16,222 | $33,015 | $5,741,624 |
| 118 | $16,746 | $16,269 | $33,015 | $5,725,356 |
| 119 | $16,699 | $16,316 | $33,015 | $5,709,039 |
| 120 | $16,651 | $16,364 | $33,015 | $5,692,676 |
$396,183
$202,927
$193,256
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $16,604 | $16,412 | $33,015 | $5,676,264 |
| 122 | $16,556 | $16,459 | $33,015 | $5,659,804 |
| 123 | $16,508 | $16,507 | $33,015 | $5,643,297 |
| 124 | $16,460 | $16,556 | $33,015 | $5,626,741 |
| 125 | $16,411 | $16,604 | $33,015 | $5,610,138 |
| 126 | $16,363 | $16,652 | $33,015 | $5,593,485 |
| 127 | $16,314 | $16,701 | $33,015 | $5,576,784 |
| 128 | $16,266 | $16,750 | $33,015 | $5,560,035 |
| 129 | $16,217 | $16,798 | $33,015 | $5,543,236 |
| 130 | $16,168 | $16,847 | $33,015 | $5,526,389 |
| 131 | $16,119 | $16,897 | $33,015 | $5,509,492 |
| 132 | $16,069 | $16,946 | $33,015 | $5,492,546 |
$396,183
$196,053
$200,129
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $16,020 | $16,995 | $33,015 | $5,475,551 |
| 134 | $15,970 | $17,045 | $33,015 | $5,458,506 |
| 135 | $15,921 | $17,095 | $33,015 | $5,441,412 |
| 136 | $15,871 | $17,144 | $33,015 | $5,424,267 |
| 137 | $15,821 | $17,194 | $33,015 | $5,407,073 |
| 138 | $15,771 | $17,245 | $33,015 | $5,389,828 |
| 139 | $15,720 | $17,295 | $33,015 | $5,372,533 |
| 140 | $15,670 | $17,345 | $33,015 | $5,355,188 |
| 141 | $15,619 | $17,396 | $33,015 | $5,337,792 |
| 142 | $15,569 | $17,447 | $33,015 | $5,320,345 |
| 143 | $15,518 | $17,498 | $33,015 | $5,302,848 |
| 144 | $15,467 | $17,549 | $33,015 | $5,285,299 |
$396,183
$188,936
$207,247
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $15,415 | $17,600 | $33,015 | $5,267,699 |
| 146 | $15,364 | $17,651 | $33,015 | $5,250,048 |
| 147 | $15,313 | $17,703 | $33,015 | $5,232,346 |
| 148 | $15,261 | $17,754 | $33,015 | $5,214,591 |
| 149 | $15,209 | $17,806 | $33,015 | $5,196,785 |
| 150 | $15,157 | $17,858 | $33,015 | $5,178,928 |
| 151 | $15,105 | $17,910 | $33,015 | $5,161,017 |
| 152 | $15,053 | $17,962 | $33,015 | $5,143,055 |
| 153 | $15,001 | $18,015 | $33,015 | $5,125,041 |
| 154 | $14,948 | $18,067 | $33,015 | $5,106,973 |
| 155 | $14,895 | $18,120 | $33,015 | $5,088,854 |
| 156 | $14,842 | $18,173 | $33,015 | $5,070,681 |
$396,183
$181,564
$214,618
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $14,789 | $18,226 | $33,015 | $5,052,455 |
| 158 | $14,736 | $18,279 | $33,015 | $5,034,176 |
| 159 | $14,683 | $18,332 | $33,015 | $5,015,844 |
| 160 | $14,630 | $18,386 | $33,015 | $4,997,458 |
| 161 | $14,576 | $18,439 | $33,015 | $4,979,019 |
| 162 | $14,522 | $18,493 | $33,015 | $4,960,526 |
| 163 | $14,468 | $18,547 | $33,015 | $4,941,979 |
| 164 | $14,414 | $18,601 | $33,015 | $4,923,378 |
| 165 | $14,360 | $18,655 | $33,015 | $4,904,722 |
| 166 | $14,305 | $18,710 | $33,015 | $4,886,013 |
| 167 | $14,251 | $18,764 | $33,015 | $4,867,248 |
| 168 | $14,196 | $18,819 | $33,015 | $4,848,429 |
$396,183
$173,931
$222,252
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $14,141 | $18,874 | $33,015 | $4,829,555 |
| 170 | $14,086 | $18,929 | $33,015 | $4,810,626 |
| 171 | $14,031 | $18,984 | $33,015 | $4,791,642 |
| 172 | $13,976 | $19,040 | $33,015 | $4,772,602 |
| 173 | $13,920 | $19,095 | $33,015 | $4,753,507 |
| 174 | $13,864 | $19,151 | $33,015 | $4,734,356 |
| 175 | $13,809 | $19,207 | $33,015 | $4,715,150 |
| 176 | $13,753 | $19,263 | $33,015 | $4,695,887 |
| 177 | $13,696 | $19,319 | $33,015 | $4,676,568 |
| 178 | $13,640 | $19,375 | $33,015 | $4,657,193 |
| 179 | $13,583 | $19,432 | $33,015 | $4,637,761 |
| 180 | $13,527 | $19,488 | $33,015 | $4,618,273 |
$396,183
$166,026
$230,156
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $13,470 | $19,545 | $33,015 | $4,598,727 |
| 182 | $13,413 | $19,602 | $33,015 | $4,579,125 |
| 183 | $13,356 | $19,659 | $33,015 | $4,559,466 |
| 184 | $13,298 | $19,717 | $33,015 | $4,539,749 |
| 185 | $13,241 | $19,774 | $33,015 | $4,519,975 |
| 186 | $13,183 | $19,832 | $33,015 | $4,500,143 |
| 187 | $13,125 | $19,890 | $33,015 | $4,480,253 |
| 188 | $13,067 | $19,948 | $33,015 | $4,460,305 |
| 189 | $13,009 | $20,006 | $33,015 | $4,440,299 |
| 190 | $12,951 | $20,064 | $33,015 | $4,420,235 |
| 191 | $12,892 | $20,123 | $33,015 | $4,400,112 |
| 192 | $12,834 | $20,182 | $33,015 | $4,379,930 |
$396,183
$157,840
$238,342
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $12,775 | $20,240 | $33,015 | $4,359,690 |
| 194 | $12,716 | $20,299 | $33,015 | $4,339,390 |
| 195 | $12,657 | $20,359 | $33,015 | $4,319,032 |
| 196 | $12,597 | $20,418 | $33,015 | $4,298,614 |
| 197 | $12,538 | $20,478 | $33,015 | $4,278,136 |
| 198 | $12,478 | $20,537 | $33,015 | $4,257,599 |
| 199 | $12,418 | $20,597 | $33,015 | $4,237,001 |
| 200 | $12,358 | $20,657 | $33,015 | $4,216,344 |
| 201 | $12,298 | $20,718 | $33,015 | $4,195,627 |
| 202 | $12,237 | $20,778 | $33,015 | $4,174,849 |
| 203 | $12,177 | $20,839 | $33,015 | $4,154,010 |
| 204 | $12,116 | $20,899 | $33,015 | $4,133,111 |
$396,183
$149,363
$246,820
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,055 | $20,960 | $33,015 | $4,112,150 |
| 206 | $11,994 | $21,021 | $33,015 | $4,091,129 |
| 207 | $11,932 | $21,083 | $33,015 | $4,070,046 |
| 208 | $11,871 | $21,144 | $33,015 | $4,048,902 |
| 209 | $11,809 | $21,206 | $33,015 | $4,027,696 |
| 210 | $11,747 | $21,268 | $33,015 | $4,006,428 |
| 211 | $11,685 | $21,330 | $33,015 | $3,985,098 |
| 212 | $11,623 | $21,392 | $33,015 | $3,963,706 |
| 213 | $11,561 | $21,454 | $33,015 | $3,942,252 |
| 214 | $11,498 | $21,517 | $33,015 | $3,920,735 |
| 215 | $11,435 | $21,580 | $33,015 | $3,899,155 |
| 216 | $11,373 | $21,643 | $33,015 | $3,877,512 |
$396,183
$140,585
$255,598
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,309 | $21,706 | $33,015 | $3,855,807 |
| 218 | $11,246 | $21,769 | $33,015 | $3,834,038 |
| 219 | $11,183 | $21,833 | $33,015 | $3,812,205 |
| 220 | $11,119 | $21,896 | $33,015 | $3,790,309 |
| 221 | $11,055 | $21,960 | $33,015 | $3,768,348 |
| 222 | $10,991 | $22,024 | $33,015 | $3,746,324 |
| 223 | $10,927 | $22,088 | $33,015 | $3,724,236 |
| 224 | $10,862 | $22,153 | $33,015 | $3,702,083 |
| 225 | $10,798 | $22,217 | $33,015 | $3,679,865 |
| 226 | $10,733 | $22,282 | $33,015 | $3,657,583 |
| 227 | $10,668 | $22,347 | $33,015 | $3,635,236 |
| 228 | $10,603 | $22,412 | $33,015 | $3,612,823 |
$396,183
$131,494
$264,689
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $10,537 | $22,478 | $33,015 | $3,590,346 |
| 230 | $10,472 | $22,543 | $33,015 | $3,567,802 |
| 231 | $10,406 | $22,609 | $33,015 | $3,545,193 |
| 232 | $10,340 | $22,675 | $33,015 | $3,522,518 |
| 233 | $10,274 | $22,741 | $33,015 | $3,499,777 |
| 234 | $10,208 | $22,808 | $33,015 | $3,476,969 |
| 235 | $10,141 | $22,874 | $33,015 | $3,454,095 |
| 236 | $10,074 | $22,941 | $33,015 | $3,431,154 |
| 237 | $10,008 | $23,008 | $33,015 | $3,408,147 |
| 238 | $9,940 | $23,075 | $33,015 | $3,385,072 |
| 239 | $9,873 | $23,142 | $33,015 | $3,361,930 |
| 240 | $9,806 | $23,210 | $33,015 | $3,338,720 |
$396,183
$122,079
$274,103
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,738 | $23,277 | $33,015 | $3,315,443 |
| 242 | $9,670 | $23,345 | $33,015 | $3,292,098 |
| 243 | $9,602 | $23,413 | $33,015 | $3,268,685 |
| 244 | $9,534 | $23,482 | $33,015 | $3,245,203 |
| 245 | $9,465 | $23,550 | $33,015 | $3,221,653 |
| 246 | $9,396 | $23,619 | $33,015 | $3,198,034 |
| 247 | $9,328 | $23,688 | $33,015 | $3,174,347 |
| 248 | $9,259 | $23,757 | $33,015 | $3,150,590 |
| 249 | $9,189 | $23,826 | $33,015 | $3,126,764 |
| 250 | $9,120 | $23,895 | $33,015 | $3,102,868 |
| 251 | $9,050 | $23,965 | $33,015 | $3,078,903 |
| 252 | $8,980 | $24,035 | $33,015 | $3,054,868 |
$396,183
$112,330
$283,852
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,910 | $24,105 | $33,015 | $3,030,763 |
| 254 | $8,840 | $24,175 | $33,015 | $3,006,587 |
| 255 | $8,769 | $24,246 | $33,015 | $2,982,341 |
| 256 | $8,698 | $24,317 | $33,015 | $2,958,025 |
| 257 | $8,628 | $24,388 | $33,015 | $2,933,637 |
| 258 | $8,556 | $24,459 | $33,015 | $2,909,178 |
| 259 | $8,485 | $24,530 | $33,015 | $2,884,648 |
| 260 | $8,414 | $24,602 | $33,015 | $2,860,046 |
| 261 | $8,342 | $24,673 | $33,015 | $2,835,373 |
| 262 | $8,270 | $24,745 | $33,015 | $2,810,628 |
| 263 | $8,198 | $24,818 | $33,015 | $2,785,810 |
| 264 | $8,125 | $24,890 | $33,015 | $2,760,920 |
$396,183
$102,235
$293,948
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,053 | $24,963 | $33,015 | $2,735,958 |
| 266 | $7,980 | $25,035 | $33,015 | $2,710,922 |
| 267 | $7,907 | $25,108 | $33,015 | $2,685,814 |
| 268 | $7,834 | $25,182 | $33,015 | $2,660,632 |
| 269 | $7,760 | $25,255 | $33,015 | $2,635,377 |
| 270 | $7,687 | $25,329 | $33,015 | $2,610,048 |
| 271 | $7,613 | $25,403 | $33,015 | $2,584,646 |
| 272 | $7,539 | $25,477 | $33,015 | $2,559,169 |
| 273 | $7,464 | $25,551 | $33,015 | $2,533,618 |
| 274 | $7,390 | $25,626 | $33,015 | $2,507,993 |
| 275 | $7,315 | $25,700 | $33,015 | $2,482,292 |
| 276 | $7,240 | $25,775 | $33,015 | $2,456,517 |
$396,183
$91,780
$304,403
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,165 | $25,850 | $33,015 | $2,430,667 |
| 278 | $7,089 | $25,926 | $33,015 | $2,404,741 |
| 279 | $7,014 | $26,001 | $33,015 | $2,378,740 |
| 280 | $6,938 | $26,077 | $33,015 | $2,352,662 |
| 281 | $6,862 | $26,153 | $33,015 | $2,326,509 |
| 282 | $6,786 | $26,230 | $33,015 | $2,300,280 |
| 283 | $6,709 | $26,306 | $33,015 | $2,273,974 |
| 284 | $6,632 | $26,383 | $33,015 | $2,247,591 |
| 285 | $6,555 | $26,460 | $33,015 | $2,221,131 |
| 286 | $6,478 | $26,537 | $33,015 | $2,194,594 |
| 287 | $6,401 | $26,614 | $33,015 | $2,167,980 |
| 288 | $6,323 | $26,692 | $33,015 | $2,141,288 |
$396,183
$80,953
$315,229
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,245 | $26,770 | $33,015 | $2,114,518 |
| 290 | $6,167 | $26,848 | $33,015 | $2,087,670 |
| 291 | $6,089 | $26,926 | $33,015 | $2,060,744 |
| 292 | $6,011 | $27,005 | $33,015 | $2,033,739 |
| 293 | $5,932 | $27,083 | $33,015 | $2,006,656 |
| 294 | $5,853 | $27,162 | $33,015 | $1,979,493 |
| 295 | $5,774 | $27,242 | $33,015 | $1,952,251 |
| 296 | $5,694 | $27,321 | $33,015 | $1,924,930 |
| 297 | $5,614 | $27,401 | $33,015 | $1,897,529 |
| 298 | $5,534 | $27,481 | $33,015 | $1,870,049 |
| 299 | $5,454 | $27,561 | $33,015 | $1,842,488 |
| 300 | $5,374 | $27,641 | $33,015 | $1,814,847 |
$396,183
$69,741
$326,441
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,293 | $27,722 | $33,015 | $1,787,125 |
| 302 | $5,212 | $27,803 | $33,015 | $1,759,322 |
| 303 | $5,131 | $27,884 | $33,015 | $1,731,438 |
| 304 | $5,050 | $27,965 | $33,015 | $1,703,473 |
| 305 | $4,968 | $28,047 | $33,015 | $1,675,426 |
| 306 | $4,887 | $28,129 | $33,015 | $1,647,297 |
| 307 | $4,805 | $28,211 | $33,015 | $1,619,087 |
| 308 | $4,722 | $28,293 | $33,015 | $1,590,794 |
| 309 | $4,640 | $28,375 | $33,015 | $1,562,419 |
| 310 | $4,557 | $28,458 | $33,015 | $1,533,960 |
| 311 | $4,474 | $28,541 | $33,015 | $1,505,419 |
| 312 | $4,391 | $28,624 | $33,015 | $1,476,795 |
$396,183
$58,131
$338,052
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,307 | $28,708 | $33,015 | $1,448,087 |
| 314 | $4,224 | $28,792 | $33,015 | $1,419,295 |
| 315 | $4,140 | $28,876 | $33,015 | $1,390,420 |
| 316 | $4,055 | $28,960 | $33,015 | $1,361,460 |
| 317 | $3,971 | $29,044 | $33,015 | $1,332,415 |
| 318 | $3,886 | $29,129 | $33,015 | $1,303,286 |
| 319 | $3,801 | $29,214 | $33,015 | $1,274,072 |
| 320 | $3,716 | $29,299 | $33,015 | $1,244,773 |
| 321 | $3,631 | $29,385 | $33,015 | $1,215,389 |
| 322 | $3,545 | $29,470 | $33,015 | $1,185,918 |
| 323 | $3,459 | $29,556 | $33,015 | $1,156,362 |
| 324 | $3,373 | $29,643 | $33,015 | $1,126,720 |
$396,183
$46,107
$350,075
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,286 | $29,729 | $33,015 | $1,096,991 |
| 326 | $3,200 | $29,816 | $33,015 | $1,067,175 |
| 327 | $3,113 | $29,903 | $33,015 | $1,037,272 |
| 328 | $3,025 | $29,990 | $33,015 | $1,007,282 |
| 329 | $2,938 | $30,077 | $33,015 | $977,205 |
| 330 | $2,850 | $30,165 | $33,015 | $947,040 |
| 331 | $2,762 | $30,253 | $33,015 | $916,787 |
| 332 | $2,674 | $30,341 | $33,015 | $886,446 |
| 333 | $2,585 | $30,430 | $33,015 | $856,016 |
| 334 | $2,497 | $30,519 | $33,015 | $825,497 |
| 335 | $2,408 | $30,608 | $33,015 | $794,890 |
| 336 | $2,318 | $30,697 | $33,015 | $764,193 |
$396,183
$33,656
$362,526
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,229 | $30,786 | $33,015 | $733,407 |
| 338 | $2,139 | $30,876 | $33,015 | $702,531 |
| 339 | $2,049 | $30,966 | $33,015 | $671,565 |
| 340 | $1,959 | $31,056 | $33,015 | $640,508 |
| 341 | $1,868 | $31,147 | $33,015 | $609,361 |
| 342 | $1,777 | $31,238 | $33,015 | $578,123 |
| 343 | $1,686 | $31,329 | $33,015 | $546,794 |
| 344 | $1,595 | $31,420 | $33,015 | $515,374 |
| 345 | $1,503 | $31,512 | $33,015 | $483,862 |
| 346 | $1,411 | $31,604 | $33,015 | $452,258 |
| 347 | $1,319 | $31,696 | $33,015 | $420,561 |
| 348 | $1,227 | $31,789 | $33,015 | $388,773 |
$396,183
$20,762
$375,420
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,134 | $31,881 | $33,015 | $356,892 |
| 350 | $1,041 | $31,974 | $33,015 | $324,917 |
| 351 | $948 | $32,068 | $33,015 | $292,850 |
| 352 | $854 | $32,161 | $33,015 | $260,689 |
| 353 | $760 | $32,255 | $33,015 | $228,434 |
| 354 | $666 | $32,349 | $33,015 | $196,085 |
| 355 | $572 | $32,443 | $33,015 | $163,641 |
| 356 | $477 | $32,538 | $33,015 | $131,104 |
| 357 | $382 | $32,633 | $33,015 | $98,471 |
| 358 | $287 | $32,728 | $33,015 | $65,743 |
| 359 | $192 | $32,823 | $33,015 | $32,919 |
| 360 | $96 | $32,919 | $33,015 | $0 |
$396,183
$7,410
$388,773
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。
