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
$880 萬
$790 萬
$900 萬
$900 萬
$800 萬
634 呎
@11,987
868 呎
@8,756
$760 萬
$710 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $44,977 | $34,561 | $28,322 | $24,171 |
| 1.500 | $46,649 | $36,263 | $30,055 | $25,936 |
| 2.000 | $48,360 | $38,017 | $31,853 | $27,777 |
| 2.500 | $50,109 | $39,822 | $33,714 | $29,693 |
| 3.000 | $51,897 | $41,678 | $35,637 | $31,684 |
| 3.375 | $53,263 | $43,103 | $37,120 | $33,224 |
| 3.500 | $53,723 | $43,584 | $37,622 | $33,746 |
| 4.000 | $55,588 | $45,539 | $39,667 | $35,878 |
| 4.500 | $57,489 | $47,544 | $41,771 | $38,077 |
| 5.000 | $59,428 | $49,596 | $43,932 | $40,342 |
| 5.500 | $61,404 | $51,695 | $46,149 | $42,669 |
| 6.000 | $63,416 | $53,840 | $48,419 | $45,056 |
每月供款$33,224
30年
$7,515,000
$4,445,471
$11,960,471
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $21,136 | $12,088 | $33,224 | $7,502,912 |
| 2 | $21,102 | $12,122 | $33,224 | $7,490,791 |
| 3 | $21,068 | $12,156 | $33,224 | $7,478,635 |
| 4 | $21,034 | $12,190 | $33,224 | $7,466,445 |
| 5 | $20,999 | $12,224 | $33,224 | $7,454,221 |
| 6 | $20,965 | $12,259 | $33,224 | $7,441,963 |
| 7 | $20,931 | $12,293 | $33,224 | $7,429,670 |
| 8 | $20,896 | $12,328 | $33,224 | $7,417,342 |
| 9 | $20,861 | $12,362 | $33,224 | $7,404,980 |
| 10 | $20,827 | $12,397 | $33,224 | $7,392,583 |
| 11 | $20,792 | $12,432 | $33,224 | $7,380,151 |
| 12 | $20,757 | $12,467 | $33,224 | $7,367,684 |
$398,682
$251,366
$147,316
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $20,722 | $12,502 | $33,224 | $7,355,182 |
| 14 | $20,686 | $12,537 | $33,224 | $7,342,645 |
| 15 | $20,651 | $12,572 | $33,224 | $7,330,073 |
| 16 | $20,616 | $12,608 | $33,224 | $7,317,465 |
| 17 | $20,580 | $12,643 | $33,224 | $7,304,822 |
| 18 | $20,545 | $12,679 | $33,224 | $7,292,143 |
| 19 | $20,509 | $12,714 | $33,224 | $7,279,429 |
| 20 | $20,473 | $12,750 | $33,224 | $7,266,679 |
| 21 | $20,438 | $12,786 | $33,224 | $7,253,893 |
| 22 | $20,402 | $12,822 | $33,224 | $7,241,071 |
| 23 | $20,366 | $12,858 | $33,224 | $7,228,213 |
| 24 | $20,329 | $12,894 | $33,224 | $7,215,318 |
$398,682
$246,317
$152,366
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $20,293 | $12,930 | $33,224 | $7,202,388 |
| 26 | $20,257 | $12,967 | $33,224 | $7,189,421 |
| 27 | $20,220 | $13,003 | $33,224 | $7,176,418 |
| 28 | $20,184 | $13,040 | $33,224 | $7,163,378 |
| 29 | $20,147 | $13,077 | $33,224 | $7,150,301 |
| 30 | $20,110 | $13,113 | $33,224 | $7,137,188 |
| 31 | $20,073 | $13,150 | $33,224 | $7,124,038 |
| 32 | $20,036 | $13,187 | $33,224 | $7,110,851 |
| 33 | $19,999 | $13,224 | $33,224 | $7,097,627 |
| 34 | $19,962 | $13,261 | $33,224 | $7,084,365 |
| 35 | $19,925 | $13,299 | $33,224 | $7,071,066 |
| 36 | $19,887 | $13,336 | $33,224 | $7,057,730 |
$398,682
$241,094
$157,588
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $19,850 | $13,374 | $33,224 | $7,044,356 |
| 38 | $19,812 | $13,411 | $33,224 | $7,030,945 |
| 39 | $19,775 | $13,449 | $33,224 | $7,017,496 |
| 40 | $19,737 | $13,487 | $33,224 | $7,004,009 |
| 41 | $19,699 | $13,525 | $33,224 | $6,990,485 |
| 42 | $19,661 | $13,563 | $33,224 | $6,976,922 |
| 43 | $19,623 | $13,601 | $33,224 | $6,963,321 |
| 44 | $19,584 | $13,639 | $33,224 | $6,949,682 |
| 45 | $19,546 | $13,678 | $33,224 | $6,936,004 |
| 46 | $19,508 | $13,716 | $33,224 | $6,922,288 |
| 47 | $19,469 | $13,755 | $33,224 | $6,908,534 |
| 48 | $19,430 | $13,793 | $33,224 | $6,894,740 |
$398,682
$235,692
$162,990
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $19,391 | $13,832 | $33,224 | $6,880,908 |
| 50 | $19,353 | $13,871 | $33,224 | $6,867,037 |
| 51 | $19,314 | $13,910 | $33,224 | $6,853,127 |
| 52 | $19,274 | $13,949 | $33,224 | $6,839,178 |
| 53 | $19,235 | $13,988 | $33,224 | $6,825,190 |
| 54 | $19,196 | $14,028 | $33,224 | $6,811,162 |
| 55 | $19,156 | $14,067 | $33,224 | $6,797,095 |
| 56 | $19,117 | $14,107 | $33,224 | $6,782,988 |
| 57 | $19,077 | $14,146 | $33,224 | $6,768,842 |
| 58 | $19,037 | $14,186 | $33,224 | $6,754,656 |
| 59 | $18,997 | $14,226 | $33,224 | $6,740,430 |
| 60 | $18,957 | $14,266 | $33,224 | $6,726,164 |
$398,682
$230,106
$168,577
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $18,917 | $14,306 | $33,224 | $6,711,857 |
| 62 | $18,877 | $14,346 | $33,224 | $6,697,511 |
| 63 | $18,837 | $14,387 | $33,224 | $6,683,124 |
| 64 | $18,796 | $14,427 | $33,224 | $6,668,697 |
| 65 | $18,756 | $14,468 | $33,224 | $6,654,229 |
| 66 | $18,715 | $14,509 | $33,224 | $6,639,721 |
| 67 | $18,674 | $14,549 | $33,224 | $6,625,171 |
| 68 | $18,633 | $14,590 | $33,224 | $6,610,581 |
| 69 | $18,592 | $14,631 | $33,224 | $6,595,950 |
| 70 | $18,551 | $14,672 | $33,224 | $6,581,277 |
| 71 | $18,510 | $14,714 | $33,224 | $6,566,564 |
| 72 | $18,468 | $14,755 | $33,224 | $6,551,809 |
$398,682
$224,327
$174,355
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $18,427 | $14,797 | $33,224 | $6,537,012 |
| 74 | $18,385 | $14,838 | $33,224 | $6,522,174 |
| 75 | $18,344 | $14,880 | $33,224 | $6,507,294 |
| 76 | $18,302 | $14,922 | $33,224 | $6,492,372 |
| 77 | $18,260 | $14,964 | $33,224 | $6,477,408 |
| 78 | $18,218 | $15,006 | $33,224 | $6,462,403 |
| 79 | $18,176 | $15,048 | $33,224 | $6,447,355 |
| 80 | $18,133 | $15,090 | $33,224 | $6,432,264 |
| 81 | $18,091 | $15,133 | $33,224 | $6,417,131 |
| 82 | $18,048 | $15,175 | $33,224 | $6,401,956 |
| 83 | $18,006 | $15,218 | $33,224 | $6,386,738 |
| 84 | $17,963 | $15,261 | $33,224 | $6,371,477 |
$398,682
$218,351
$180,331
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $17,920 | $15,304 | $33,224 | $6,356,173 |
| 86 | $17,877 | $15,347 | $33,224 | $6,340,827 |
| 87 | $17,834 | $15,390 | $33,224 | $6,325,437 |
| 88 | $17,790 | $15,433 | $33,224 | $6,310,004 |
| 89 | $17,747 | $15,477 | $33,224 | $6,294,527 |
| 90 | $17,703 | $15,520 | $33,224 | $6,279,007 |
| 91 | $17,660 | $15,564 | $33,224 | $6,263,443 |
| 92 | $17,616 | $15,608 | $33,224 | $6,247,835 |
| 93 | $17,572 | $15,651 | $33,224 | $6,232,184 |
| 94 | $17,528 | $15,696 | $33,224 | $6,216,488 |
| 95 | $17,484 | $15,740 | $33,224 | $6,200,749 |
| 96 | $17,440 | $15,784 | $33,224 | $6,184,965 |
$398,682
$212,170
$186,513
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $17,395 | $15,828 | $33,224 | $6,169,136 |
| 98 | $17,351 | $15,873 | $33,224 | $6,153,264 |
| 99 | $17,306 | $15,917 | $33,224 | $6,137,346 |
| 100 | $17,261 | $15,962 | $33,224 | $6,121,384 |
| 101 | $17,216 | $16,007 | $33,224 | $6,105,377 |
| 102 | $17,171 | $16,052 | $33,224 | $6,089,325 |
| 103 | $17,126 | $16,097 | $33,224 | $6,073,227 |
| 104 | $17,081 | $16,143 | $33,224 | $6,057,085 |
| 105 | $17,036 | $16,188 | $33,224 | $6,040,897 |
| 106 | $16,990 | $16,234 | $33,224 | $6,024,663 |
| 107 | $16,944 | $16,279 | $33,224 | $6,008,384 |
| 108 | $16,899 | $16,325 | $33,224 | $5,992,059 |
$398,682
$205,777
$192,906
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $16,853 | $16,371 | $33,224 | $5,975,688 |
| 110 | $16,807 | $16,417 | $33,224 | $5,959,271 |
| 111 | $16,760 | $16,463 | $33,224 | $5,942,808 |
| 112 | $16,714 | $16,509 | $33,224 | $5,926,299 |
| 113 | $16,668 | $16,556 | $33,224 | $5,909,743 |
| 114 | $16,621 | $16,602 | $33,224 | $5,893,141 |
| 115 | $16,574 | $16,649 | $33,224 | $5,876,492 |
| 116 | $16,528 | $16,696 | $33,224 | $5,859,796 |
| 117 | $16,481 | $16,743 | $33,224 | $5,843,053 |
| 118 | $16,434 | $16,790 | $33,224 | $5,826,263 |
| 119 | $16,386 | $16,837 | $33,224 | $5,809,426 |
| 120 | $16,339 | $16,885 | $33,224 | $5,792,541 |
$398,682
$199,164
$199,518
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $16,292 | $16,932 | $33,224 | $5,775,609 |
| 122 | $16,244 | $16,980 | $33,224 | $5,758,630 |
| 123 | $16,196 | $17,027 | $33,224 | $5,741,602 |
| 124 | $16,148 | $17,075 | $33,224 | $5,724,527 |
| 125 | $16,100 | $17,123 | $33,224 | $5,707,404 |
| 126 | $16,052 | $17,171 | $33,224 | $5,690,232 |
| 127 | $16,004 | $17,220 | $33,224 | $5,673,012 |
| 128 | $15,955 | $17,268 | $33,224 | $5,655,744 |
| 129 | $15,907 | $17,317 | $33,224 | $5,638,427 |
| 130 | $15,858 | $17,365 | $33,224 | $5,621,062 |
| 131 | $15,809 | $17,414 | $33,224 | $5,603,648 |
| 132 | $15,760 | $17,463 | $33,224 | $5,586,184 |
$398,682
$192,326
$206,357
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $15,711 | $17,512 | $33,224 | $5,568,672 |
| 134 | $15,662 | $17,562 | $33,224 | $5,551,110 |
| 135 | $15,612 | $17,611 | $33,224 | $5,533,499 |
| 136 | $15,563 | $17,661 | $33,224 | $5,515,839 |
| 137 | $15,513 | $17,710 | $33,224 | $5,498,129 |
| 138 | $15,463 | $17,760 | $33,224 | $5,480,368 |
| 139 | $15,414 | $17,810 | $33,224 | $5,462,558 |
| 140 | $15,363 | $17,860 | $33,224 | $5,444,698 |
| 141 | $15,313 | $17,910 | $33,224 | $5,426,788 |
| 142 | $15,263 | $17,961 | $33,224 | $5,408,827 |
| 143 | $15,212 | $18,011 | $33,224 | $5,390,816 |
| 144 | $15,162 | $18,062 | $33,224 | $5,372,754 |
$398,682
$185,252
$213,430
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $15,111 | $18,113 | $33,224 | $5,354,642 |
| 146 | $15,060 | $18,164 | $33,224 | $5,336,478 |
| 147 | $15,009 | $18,215 | $33,224 | $5,318,263 |
| 148 | $14,958 | $18,266 | $33,224 | $5,299,997 |
| 149 | $14,906 | $18,317 | $33,224 | $5,281,680 |
| 150 | $14,855 | $18,369 | $33,224 | $5,263,311 |
| 151 | $14,803 | $18,420 | $33,224 | $5,244,891 |
| 152 | $14,751 | $18,472 | $33,224 | $5,226,419 |
| 153 | $14,699 | $18,524 | $33,224 | $5,207,894 |
| 154 | $14,647 | $18,576 | $33,224 | $5,189,318 |
| 155 | $14,595 | $18,629 | $33,224 | $5,170,690 |
| 156 | $14,543 | $18,681 | $33,224 | $5,152,009 |
$398,682
$177,937
$220,746
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $14,490 | $18,734 | $33,224 | $5,133,275 |
| 158 | $14,437 | $18,786 | $33,224 | $5,114,489 |
| 159 | $14,384 | $18,839 | $33,224 | $5,095,650 |
| 160 | $14,332 | $18,892 | $33,224 | $5,076,758 |
| 161 | $14,278 | $18,945 | $33,224 | $5,057,813 |
| 162 | $14,225 | $18,998 | $33,224 | $5,038,814 |
| 163 | $14,172 | $19,052 | $33,224 | $5,019,762 |
| 164 | $14,118 | $19,105 | $33,224 | $5,000,657 |
| 165 | $14,064 | $19,159 | $33,224 | $4,981,498 |
| 166 | $14,010 | $19,213 | $33,224 | $4,962,285 |
| 167 | $13,956 | $19,267 | $33,224 | $4,943,018 |
| 168 | $13,902 | $19,321 | $33,224 | $4,923,696 |
$398,682
$170,370
$228,312
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $13,848 | $19,376 | $33,224 | $4,904,321 |
| 170 | $13,793 | $19,430 | $33,224 | $4,884,891 |
| 171 | $13,739 | $19,485 | $33,224 | $4,865,406 |
| 172 | $13,684 | $19,540 | $33,224 | $4,845,866 |
| 173 | $13,629 | $19,595 | $33,224 | $4,826,272 |
| 174 | $13,574 | $19,650 | $33,224 | $4,806,622 |
| 175 | $13,519 | $19,705 | $33,224 | $4,786,917 |
| 176 | $13,463 | $19,760 | $33,224 | $4,767,157 |
| 177 | $13,408 | $19,816 | $33,224 | $4,747,341 |
| 178 | $13,352 | $19,872 | $33,224 | $4,727,469 |
| 179 | $13,296 | $19,928 | $33,224 | $4,707,542 |
| 180 | $13,240 | $19,984 | $33,224 | $4,687,558 |
$398,682
$162,544
$236,138
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $13,184 | $20,040 | $33,224 | $4,667,518 |
| 182 | $13,127 | $20,096 | $33,224 | $4,647,422 |
| 183 | $13,071 | $20,153 | $33,224 | $4,627,270 |
| 184 | $13,014 | $20,209 | $33,224 | $4,607,060 |
| 185 | $12,957 | $20,266 | $33,224 | $4,586,794 |
| 186 | $12,900 | $20,323 | $33,224 | $4,566,471 |
| 187 | $12,843 | $20,380 | $33,224 | $4,546,091 |
| 188 | $12,786 | $20,438 | $33,224 | $4,525,653 |
| 189 | $12,728 | $20,495 | $33,224 | $4,505,158 |
| 190 | $12,671 | $20,553 | $33,224 | $4,484,605 |
| 191 | $12,613 | $20,611 | $33,224 | $4,463,994 |
| 192 | $12,555 | $20,669 | $33,224 | $4,443,326 |
$398,682
$154,450
$244,232
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $12,497 | $20,727 | $33,224 | $4,422,599 |
| 194 | $12,439 | $20,785 | $33,224 | $4,401,814 |
| 195 | $12,380 | $20,843 | $33,224 | $4,380,971 |
| 196 | $12,321 | $20,902 | $33,224 | $4,360,069 |
| 197 | $12,263 | $20,961 | $33,224 | $4,339,108 |
| 198 | $12,204 | $21,020 | $33,224 | $4,318,088 |
| 199 | $12,145 | $21,079 | $33,224 | $4,297,009 |
| 200 | $12,085 | $21,138 | $33,224 | $4,275,871 |
| 201 | $12,026 | $21,198 | $33,224 | $4,254,673 |
| 202 | $11,966 | $21,257 | $33,224 | $4,233,416 |
| 203 | $11,906 | $21,317 | $33,224 | $4,212,099 |
| 204 | $11,847 | $21,377 | $33,224 | $4,190,722 |
$398,682
$146,079
$252,604
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $11,786 | $21,437 | $33,224 | $4,169,285 |
| 206 | $11,726 | $21,497 | $33,224 | $4,147,788 |
| 207 | $11,666 | $21,558 | $33,224 | $4,126,230 |
| 208 | $11,605 | $21,619 | $33,224 | $4,104,611 |
| 209 | $11,544 | $21,679 | $33,224 | $4,082,932 |
| 210 | $11,483 | $21,740 | $33,224 | $4,061,192 |
| 211 | $11,422 | $21,801 | $33,224 | $4,039,390 |
| 212 | $11,361 | $21,863 | $33,224 | $4,017,527 |
| 213 | $11,299 | $21,924 | $33,224 | $3,995,603 |
| 214 | $11,238 | $21,986 | $33,224 | $3,973,617 |
| 215 | $11,176 | $22,048 | $33,224 | $3,951,570 |
| 216 | $11,114 | $22,110 | $33,224 | $3,929,460 |
$398,682
$137,420
$261,262
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,052 | $22,172 | $33,224 | $3,907,288 |
| 218 | $10,989 | $22,234 | $33,224 | $3,885,054 |
| 219 | $10,927 | $22,297 | $33,224 | $3,862,757 |
| 220 | $10,864 | $22,360 | $33,224 | $3,840,397 |
| 221 | $10,801 | $22,422 | $33,224 | $3,817,975 |
| 222 | $10,738 | $22,485 | $33,224 | $3,795,489 |
| 223 | $10,675 | $22,549 | $33,224 | $3,772,941 |
| 224 | $10,611 | $22,612 | $33,224 | $3,750,328 |
| 225 | $10,548 | $22,676 | $33,224 | $3,727,653 |
| 226 | $10,484 | $22,740 | $33,224 | $3,704,913 |
| 227 | $10,420 | $22,803 | $33,224 | $3,682,110 |
| 228 | $10,356 | $22,868 | $33,224 | $3,659,242 |
$398,682
$128,465
$270,218
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $10,292 | $22,932 | $33,224 | $3,636,310 |
| 230 | $10,227 | $22,996 | $33,224 | $3,613,314 |
| 231 | $10,162 | $23,061 | $33,224 | $3,590,253 |
| 232 | $10,098 | $23,126 | $33,224 | $3,567,127 |
| 233 | $10,033 | $23,191 | $33,224 | $3,543,936 |
| 234 | $9,967 | $23,256 | $33,224 | $3,520,680 |
| 235 | $9,902 | $23,322 | $33,224 | $3,497,358 |
| 236 | $9,836 | $23,387 | $33,224 | $3,473,971 |
| 237 | $9,771 | $23,453 | $33,224 | $3,450,518 |
| 238 | $9,705 | $23,519 | $33,224 | $3,426,999 |
| 239 | $9,638 | $23,585 | $33,224 | $3,403,414 |
| 240 | $9,572 | $23,651 | $33,224 | $3,379,762 |
$398,682
$119,203
$279,480
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,506 | $23,718 | $33,224 | $3,356,044 |
| 242 | $9,439 | $23,785 | $33,224 | $3,332,260 |
| 243 | $9,372 | $23,852 | $33,224 | $3,308,408 |
| 244 | $9,305 | $23,919 | $33,224 | $3,284,490 |
| 245 | $9,238 | $23,986 | $33,224 | $3,260,504 |
| 246 | $9,170 | $24,053 | $33,224 | $3,236,450 |
| 247 | $9,103 | $24,121 | $33,224 | $3,212,329 |
| 248 | $9,035 | $24,189 | $33,224 | $3,188,140 |
| 249 | $8,967 | $24,257 | $33,224 | $3,163,884 |
| 250 | $8,898 | $24,325 | $33,224 | $3,139,558 |
| 251 | $8,830 | $24,394 | $33,224 | $3,115,165 |
| 252 | $8,761 | $24,462 | $33,224 | $3,090,703 |
$398,682
$109,623
$289,060
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,693 | $24,531 | $33,224 | $3,066,172 |
| 254 | $8,624 | $24,600 | $33,224 | $3,041,572 |
| 255 | $8,554 | $24,669 | $33,224 | $3,016,903 |
| 256 | $8,485 | $24,738 | $33,224 | $2,992,164 |
| 257 | $8,415 | $24,808 | $33,224 | $2,967,356 |
| 258 | $8,346 | $24,878 | $33,224 | $2,942,478 |
| 259 | $8,276 | $24,948 | $33,224 | $2,917,531 |
| 260 | $8,206 | $25,018 | $33,224 | $2,892,513 |
| 261 | $8,135 | $25,088 | $33,224 | $2,867,424 |
| 262 | $8,065 | $25,159 | $33,224 | $2,842,265 |
| 263 | $7,994 | $25,230 | $33,224 | $2,817,036 |
| 264 | $7,923 | $25,301 | $33,224 | $2,791,735 |
$398,682
$99,715
$298,968
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,852 | $25,372 | $33,224 | $2,766,363 |
| 266 | $7,780 | $25,443 | $33,224 | $2,740,920 |
| 267 | $7,709 | $25,515 | $33,224 | $2,715,406 |
| 268 | $7,637 | $25,586 | $33,224 | $2,689,819 |
| 269 | $7,565 | $25,658 | $33,224 | $2,664,161 |
| 270 | $7,493 | $25,731 | $33,224 | $2,638,430 |
| 271 | $7,421 | $25,803 | $33,224 | $2,612,627 |
| 272 | $7,348 | $25,876 | $33,224 | $2,586,752 |
| 273 | $7,275 | $25,948 | $33,224 | $2,560,803 |
| 274 | $7,202 | $26,021 | $33,224 | $2,534,782 |
| 275 | $7,129 | $26,094 | $33,224 | $2,508,688 |
| 276 | $7,056 | $26,168 | $33,224 | $2,482,520 |
$398,682
$89,467
$309,215
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,982 | $26,241 | $33,224 | $2,456,278 |
| 278 | $6,908 | $26,315 | $33,224 | $2,429,963 |
| 279 | $6,834 | $26,389 | $33,224 | $2,403,574 |
| 280 | $6,760 | $26,463 | $33,224 | $2,377,110 |
| 281 | $6,686 | $26,538 | $33,224 | $2,350,572 |
| 282 | $6,611 | $26,613 | $33,224 | $2,323,960 |
| 283 | $6,536 | $26,687 | $33,224 | $2,297,272 |
| 284 | $6,461 | $26,762 | $33,224 | $2,270,510 |
| 285 | $6,386 | $26,838 | $33,224 | $2,243,672 |
| 286 | $6,310 | $26,913 | $33,224 | $2,216,759 |
| 287 | $6,235 | $26,989 | $33,224 | $2,189,770 |
| 288 | $6,159 | $27,065 | $33,224 | $2,162,705 |
$398,682
$78,868
$319,814
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,083 | $27,141 | $33,224 | $2,135,564 |
| 290 | $6,006 | $27,217 | $33,224 | $2,108,347 |
| 291 | $5,930 | $27,294 | $33,224 | $2,081,053 |
| 292 | $5,853 | $27,371 | $33,224 | $2,053,683 |
| 293 | $5,776 | $27,448 | $33,224 | $2,026,235 |
| 294 | $5,699 | $27,525 | $33,224 | $1,998,711 |
| 295 | $5,621 | $27,602 | $33,224 | $1,971,108 |
| 296 | $5,544 | $27,680 | $33,224 | $1,943,429 |
| 297 | $5,466 | $27,758 | $33,224 | $1,915,671 |
| 298 | $5,388 | $27,836 | $33,224 | $1,887,835 |
| 299 | $5,310 | $27,914 | $33,224 | $1,859,921 |
| 300 | $5,231 | $27,993 | $33,224 | $1,831,929 |
$398,682
$67,906
$330,777
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,152 | $28,071 | $33,224 | $1,803,858 |
| 302 | $5,073 | $28,150 | $33,224 | $1,775,707 |
| 303 | $4,994 | $28,229 | $33,224 | $1,747,478 |
| 304 | $4,915 | $28,309 | $33,224 | $1,719,169 |
| 305 | $4,835 | $28,388 | $33,224 | $1,690,781 |
| 306 | $4,755 | $28,468 | $33,224 | $1,662,313 |
| 307 | $4,675 | $28,548 | $33,224 | $1,633,764 |
| 308 | $4,595 | $28,629 | $33,224 | $1,605,136 |
| 309 | $4,514 | $28,709 | $33,224 | $1,576,427 |
| 310 | $4,434 | $28,790 | $33,224 | $1,547,637 |
| 311 | $4,353 | $28,871 | $33,224 | $1,518,766 |
| 312 | $4,272 | $28,952 | $33,224 | $1,489,814 |
$398,682
$56,568
$342,115
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,190 | $29,033 | $33,224 | $1,460,781 |
| 314 | $4,108 | $29,115 | $33,224 | $1,431,666 |
| 315 | $4,027 | $29,197 | $33,224 | $1,402,469 |
| 316 | $3,944 | $29,279 | $33,224 | $1,373,190 |
| 317 | $3,862 | $29,361 | $33,224 | $1,343,828 |
| 318 | $3,780 | $29,444 | $33,224 | $1,314,384 |
| 319 | $3,697 | $29,527 | $33,224 | $1,284,857 |
| 320 | $3,614 | $29,610 | $33,224 | $1,255,247 |
| 321 | $3,530 | $29,693 | $33,224 | $1,225,554 |
| 322 | $3,447 | $29,777 | $33,224 | $1,195,778 |
| 323 | $3,363 | $29,860 | $33,224 | $1,165,917 |
| 324 | $3,279 | $29,944 | $33,224 | $1,135,973 |
$398,682
$44,841
$353,841
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,195 | $30,029 | $33,224 | $1,105,944 |
| 326 | $3,110 | $30,113 | $33,224 | $1,075,831 |
| 327 | $3,026 | $30,198 | $33,224 | $1,045,633 |
| 328 | $2,941 | $30,283 | $33,224 | $1,015,351 |
| 329 | $2,856 | $30,368 | $33,224 | $984,983 |
| 330 | $2,770 | $30,453 | $33,224 | $954,530 |
| 331 | $2,685 | $30,539 | $33,224 | $923,991 |
| 332 | $2,599 | $30,625 | $33,224 | $893,366 |
| 333 | $2,513 | $30,711 | $33,224 | $862,655 |
| 334 | $2,426 | $30,797 | $33,224 | $831,858 |
| 335 | $2,340 | $30,884 | $33,224 | $800,974 |
| 336 | $2,253 | $30,971 | $33,224 | $770,003 |
$398,682
$32,712
$365,970
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,166 | $31,058 | $33,224 | $738,945 |
| 338 | $2,078 | $31,145 | $33,224 | $707,800 |
| 339 | $1,991 | $31,233 | $33,224 | $676,567 |
| 340 | $1,903 | $31,321 | $33,224 | $645,246 |
| 341 | $1,815 | $31,409 | $33,224 | $613,837 |
| 342 | $1,726 | $31,497 | $33,224 | $582,340 |
| 343 | $1,638 | $31,586 | $33,224 | $550,755 |
| 344 | $1,549 | $31,675 | $33,224 | $519,080 |
| 345 | $1,460 | $31,764 | $33,224 | $487,316 |
| 346 | $1,371 | $31,853 | $33,224 | $455,464 |
| 347 | $1,281 | $31,943 | $33,224 | $423,521 |
| 348 | $1,191 | $32,032 | $33,224 | $391,489 |
$398,682
$20,168
$378,514
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,101 | $32,122 | $33,224 | $359,366 |
| 350 | $1,011 | $32,213 | $33,224 | $327,153 |
| 351 | $920 | $32,303 | $33,224 | $294,850 |
| 352 | $829 | $32,394 | $33,224 | $262,456 |
| 353 | $738 | $32,485 | $33,224 | $229,970 |
| 354 | $647 | $32,577 | $33,224 | $197,394 |
| 355 | $555 | $32,668 | $33,224 | $164,725 |
| 356 | $463 | $32,760 | $33,224 | $131,965 |
| 357 | $371 | $32,852 | $33,224 | $99,113 |
| 358 | $279 | $32,945 | $33,224 | $66,168 |
| 359 | $186 | $33,037 | $33,224 | $33,130 |
| 360 | $93 | $33,130 | $33,224 | $0 |
$398,682
$7,194
$391,489
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。