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
$730 萬
$838 萬
$798 萬
$900 萬
$800 萬
688 呎
@11,919
870 呎
@9,425
$820 萬
$760 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $45,182 | $34,718 | $28,451 | $24,281 |
| 1.500 | $46,861 | $36,428 | $30,192 | $26,054 |
| 2.000 | $48,580 | $38,190 | $31,998 | $27,903 |
| 2.500 | $50,337 | $40,003 | $33,867 | $29,828 |
| 3.000 | $52,133 | $41,868 | $35,799 | $31,828 |
| 3.375 | $53,506 | $43,299 | $37,289 | $33,375 |
| 3.500 | $53,968 | $43,782 | $37,793 | $33,899 |
| 4.000 | $55,841 | $45,747 | $39,847 | $36,041 |
| 4.500 | $57,751 | $47,760 | $41,961 | $38,251 |
| 5.000 | $59,699 | $49,821 | $44,132 | $40,526 |
| 5.500 | $61,683 | $51,930 | $46,359 | $42,864 |
| 6.000 | $63,704 | $54,085 | $48,640 | $45,261 |
每月供款$33,375
30年
$7,549,200
$4,465,702
$12,014,902
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $21,232 | $12,143 | $33,375 | $7,537,057 |
| 2 | $21,198 | $12,177 | $33,375 | $7,524,881 |
| 3 | $21,164 | $12,211 | $33,375 | $7,512,670 |
| 4 | $21,129 | $12,245 | $33,375 | $7,500,424 |
| 5 | $21,095 | $12,280 | $33,375 | $7,488,145 |
| 6 | $21,060 | $12,314 | $33,375 | $7,475,830 |
| 7 | $21,026 | $12,349 | $33,375 | $7,463,481 |
| 8 | $20,991 | $12,384 | $33,375 | $7,451,098 |
| 9 | $20,956 | $12,419 | $33,375 | $7,438,679 |
| 10 | $20,921 | $12,453 | $33,375 | $7,426,226 |
| 11 | $20,886 | $12,488 | $33,375 | $7,413,737 |
| 12 | $20,851 | $12,524 | $33,375 | $7,401,214 |
$400,497
$252,510
$147,986
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $20,816 | $12,559 | $33,375 | $7,388,655 |
| 14 | $20,781 | $12,594 | $33,375 | $7,376,061 |
| 15 | $20,745 | $12,630 | $33,375 | $7,363,431 |
| 16 | $20,710 | $12,665 | $33,375 | $7,350,766 |
| 17 | $20,674 | $12,701 | $33,375 | $7,338,065 |
| 18 | $20,638 | $12,736 | $33,375 | $7,325,329 |
| 19 | $20,602 | $12,772 | $33,375 | $7,312,557 |
| 20 | $20,567 | $12,808 | $33,375 | $7,299,748 |
| 21 | $20,531 | $12,844 | $33,375 | $7,286,904 |
| 22 | $20,494 | $12,880 | $33,375 | $7,274,024 |
| 23 | $20,458 | $12,917 | $33,375 | $7,261,107 |
| 24 | $20,422 | $12,953 | $33,375 | $7,248,155 |
$400,497
$247,438
$153,059
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $20,385 | $12,989 | $33,375 | $7,235,165 |
| 26 | $20,349 | $13,026 | $33,375 | $7,222,139 |
| 27 | $20,312 | $13,062 | $33,375 | $7,209,077 |
| 28 | $20,276 | $13,099 | $33,375 | $7,195,978 |
| 29 | $20,239 | $13,136 | $33,375 | $7,182,842 |
| 30 | $20,202 | $13,173 | $33,375 | $7,169,669 |
| 31 | $20,165 | $13,210 | $33,375 | $7,156,459 |
| 32 | $20,128 | $13,247 | $33,375 | $7,143,212 |
| 33 | $20,090 | $13,284 | $33,375 | $7,129,927 |
| 34 | $20,053 | $13,322 | $33,375 | $7,116,605 |
| 35 | $20,015 | $13,359 | $33,375 | $7,103,246 |
| 36 | $19,978 | $13,397 | $33,375 | $7,089,849 |
$400,497
$242,191
$158,305
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $19,940 | $13,435 | $33,375 | $7,076,415 |
| 38 | $19,902 | $13,472 | $33,375 | $7,062,942 |
| 39 | $19,865 | $13,510 | $33,375 | $7,049,432 |
| 40 | $19,827 | $13,548 | $33,375 | $7,035,884 |
| 41 | $19,788 | $13,586 | $33,375 | $7,022,298 |
| 42 | $19,750 | $13,625 | $33,375 | $7,008,673 |
| 43 | $19,712 | $13,663 | $33,375 | $6,995,010 |
| 44 | $19,673 | $13,701 | $33,375 | $6,981,309 |
| 45 | $19,635 | $13,740 | $33,375 | $6,967,569 |
| 46 | $19,596 | $13,778 | $33,375 | $6,953,791 |
| 47 | $19,558 | $13,817 | $33,375 | $6,939,974 |
| 48 | $19,519 | $13,856 | $33,375 | $6,926,118 |
$400,497
$236,765
$163,732
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $19,480 | $13,895 | $33,375 | $6,912,223 |
| 50 | $19,441 | $13,934 | $33,375 | $6,898,288 |
| 51 | $19,401 | $13,973 | $33,375 | $6,884,315 |
| 52 | $19,362 | $14,013 | $33,375 | $6,870,303 |
| 53 | $19,323 | $14,052 | $33,375 | $6,856,251 |
| 54 | $19,283 | $14,092 | $33,375 | $6,842,159 |
| 55 | $19,244 | $14,131 | $33,375 | $6,828,028 |
| 56 | $19,204 | $14,171 | $33,375 | $6,813,857 |
| 57 | $19,164 | $14,211 | $33,375 | $6,799,646 |
| 58 | $19,124 | $14,251 | $33,375 | $6,785,395 |
| 59 | $19,084 | $14,291 | $33,375 | $6,771,105 |
| 60 | $19,044 | $14,331 | $33,375 | $6,756,774 |
$400,497
$231,153
$169,344
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $19,003 | $14,371 | $33,375 | $6,742,402 |
| 62 | $18,963 | $14,412 | $33,375 | $6,727,991 |
| 63 | $18,922 | $14,452 | $33,375 | $6,713,538 |
| 64 | $18,882 | $14,493 | $33,375 | $6,699,045 |
| 65 | $18,841 | $14,534 | $33,375 | $6,684,512 |
| 66 | $18,800 | $14,575 | $33,375 | $6,669,937 |
| 67 | $18,759 | $14,616 | $33,375 | $6,655,322 |
| 68 | $18,718 | $14,657 | $33,375 | $6,640,665 |
| 69 | $18,677 | $14,698 | $33,375 | $6,625,967 |
| 70 | $18,636 | $14,739 | $33,375 | $6,611,228 |
| 71 | $18,594 | $14,781 | $33,375 | $6,596,447 |
| 72 | $18,553 | $14,822 | $33,375 | $6,581,625 |
$400,497
$225,348
$175,148
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $18,511 | $14,864 | $33,375 | $6,566,761 |
| 74 | $18,469 | $14,906 | $33,375 | $6,551,856 |
| 75 | $18,427 | $14,948 | $33,375 | $6,536,908 |
| 76 | $18,385 | $14,990 | $33,375 | $6,521,918 |
| 77 | $18,343 | $15,032 | $33,375 | $6,506,886 |
| 78 | $18,301 | $15,074 | $33,375 | $6,491,812 |
| 79 | $18,258 | $15,117 | $33,375 | $6,476,696 |
| 80 | $18,216 | $15,159 | $33,375 | $6,461,537 |
| 81 | $18,173 | $15,202 | $33,375 | $6,446,335 |
| 82 | $18,130 | $15,244 | $33,375 | $6,431,091 |
| 83 | $18,087 | $15,287 | $33,375 | $6,415,803 |
| 84 | $18,044 | $15,330 | $33,375 | $6,400,473 |
$400,497
$219,345
$181,152
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $18,001 | $15,373 | $33,375 | $6,385,100 |
| 86 | $17,958 | $15,417 | $33,375 | $6,369,683 |
| 87 | $17,915 | $15,460 | $33,375 | $6,354,223 |
| 88 | $17,871 | $15,503 | $33,375 | $6,338,720 |
| 89 | $17,828 | $15,547 | $33,375 | $6,323,173 |
| 90 | $17,784 | $15,591 | $33,375 | $6,307,582 |
| 91 | $17,740 | $15,635 | $33,375 | $6,291,947 |
| 92 | $17,696 | $15,679 | $33,375 | $6,276,269 |
| 93 | $17,652 | $15,723 | $33,375 | $6,260,546 |
| 94 | $17,608 | $15,767 | $33,375 | $6,244,779 |
| 95 | $17,563 | $15,811 | $33,375 | $6,228,968 |
| 96 | $17,519 | $15,856 | $33,375 | $6,213,112 |
$400,497
$213,135
$187,361
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $17,474 | $15,900 | $33,375 | $6,197,211 |
| 98 | $17,430 | $15,945 | $33,375 | $6,181,266 |
| 99 | $17,385 | $15,990 | $33,375 | $6,165,276 |
| 100 | $17,340 | $16,035 | $33,375 | $6,149,242 |
| 101 | $17,295 | $16,080 | $33,375 | $6,133,162 |
| 102 | $17,250 | $16,125 | $33,375 | $6,117,036 |
| 103 | $17,204 | $16,171 | $33,375 | $6,100,866 |
| 104 | $17,159 | $16,216 | $33,375 | $6,084,650 |
| 105 | $17,113 | $16,262 | $33,375 | $6,068,388 |
| 106 | $17,067 | $16,307 | $33,375 | $6,052,081 |
| 107 | $17,021 | $16,353 | $33,375 | $6,035,728 |
| 108 | $16,975 | $16,399 | $33,375 | $6,019,328 |
$400,497
$206,713
$193,784
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $16,929 | $16,445 | $33,375 | $6,002,883 |
| 110 | $16,883 | $16,492 | $33,375 | $5,986,391 |
| 111 | $16,837 | $16,538 | $33,375 | $5,969,853 |
| 112 | $16,790 | $16,585 | $33,375 | $5,953,269 |
| 113 | $16,744 | $16,631 | $33,375 | $5,936,638 |
| 114 | $16,697 | $16,678 | $33,375 | $5,919,960 |
| 115 | $16,650 | $16,725 | $33,375 | $5,903,235 |
| 116 | $16,603 | $16,772 | $33,375 | $5,886,463 |
| 117 | $16,556 | $16,819 | $33,375 | $5,869,644 |
| 118 | $16,508 | $16,866 | $33,375 | $5,852,778 |
| 119 | $16,461 | $16,914 | $33,375 | $5,835,864 |
| 120 | $16,413 | $16,961 | $33,375 | $5,818,902 |
$400,497
$200,071
$200,426
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $16,366 | $17,009 | $33,375 | $5,801,893 |
| 122 | $16,318 | $17,057 | $33,375 | $5,784,836 |
| 123 | $16,270 | $17,105 | $33,375 | $5,767,732 |
| 124 | $16,222 | $17,153 | $33,375 | $5,750,579 |
| 125 | $16,174 | $17,201 | $33,375 | $5,733,377 |
| 126 | $16,125 | $17,250 | $33,375 | $5,716,128 |
| 127 | $16,077 | $17,298 | $33,375 | $5,698,830 |
| 128 | $16,028 | $17,347 | $33,375 | $5,681,483 |
| 129 | $15,979 | $17,396 | $33,375 | $5,664,087 |
| 130 | $15,930 | $17,444 | $33,375 | $5,646,643 |
| 131 | $15,881 | $17,494 | $33,375 | $5,629,149 |
| 132 | $15,832 | $17,543 | $33,375 | $5,611,607 |
$400,497
$193,201
$207,296
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $15,783 | $17,592 | $33,375 | $5,594,014 |
| 134 | $15,733 | $17,642 | $33,375 | $5,576,373 |
| 135 | $15,684 | $17,691 | $33,375 | $5,558,682 |
| 136 | $15,634 | $17,741 | $33,375 | $5,540,941 |
| 137 | $15,584 | $17,791 | $33,375 | $5,523,150 |
| 138 | $15,534 | $17,841 | $33,375 | $5,505,309 |
| 139 | $15,484 | $17,891 | $33,375 | $5,487,418 |
| 140 | $15,433 | $17,941 | $33,375 | $5,469,477 |
| 141 | $15,383 | $17,992 | $33,375 | $5,451,485 |
| 142 | $15,332 | $18,042 | $33,375 | $5,433,442 |
| 143 | $15,282 | $18,093 | $33,375 | $5,415,349 |
| 144 | $15,231 | $18,144 | $33,375 | $5,397,205 |
$400,497
$186,095
$214,401
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $15,180 | $18,195 | $33,375 | $5,379,010 |
| 146 | $15,128 | $18,246 | $33,375 | $5,360,764 |
| 147 | $15,077 | $18,298 | $33,375 | $5,342,466 |
| 148 | $15,026 | $18,349 | $33,375 | $5,324,117 |
| 149 | $14,974 | $18,401 | $33,375 | $5,305,717 |
| 150 | $14,922 | $18,452 | $33,375 | $5,287,264 |
| 151 | $14,870 | $18,504 | $33,375 | $5,268,760 |
| 152 | $14,818 | $18,556 | $33,375 | $5,250,204 |
| 153 | $14,766 | $18,609 | $33,375 | $5,231,595 |
| 154 | $14,714 | $18,661 | $33,375 | $5,212,934 |
| 155 | $14,661 | $18,713 | $33,375 | $5,194,221 |
| 156 | $14,609 | $18,766 | $33,375 | $5,175,455 |
$400,497
$178,746
$221,750
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $14,556 | $18,819 | $33,375 | $5,156,636 |
| 158 | $14,503 | $18,872 | $33,375 | $5,137,764 |
| 159 | $14,450 | $18,925 | $33,375 | $5,118,840 |
| 160 | $14,397 | $18,978 | $33,375 | $5,099,862 |
| 161 | $14,343 | $19,031 | $33,375 | $5,080,830 |
| 162 | $14,290 | $19,085 | $33,375 | $5,061,745 |
| 163 | $14,236 | $19,139 | $33,375 | $5,042,607 |
| 164 | $14,182 | $19,192 | $33,375 | $5,023,414 |
| 165 | $14,128 | $19,246 | $33,375 | $5,004,168 |
| 166 | $14,074 | $19,301 | $33,375 | $4,984,868 |
| 167 | $14,020 | $19,355 | $33,375 | $4,965,513 |
| 168 | $13,966 | $19,409 | $33,375 | $4,946,104 |
$400,497
$171,145
$229,351
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $13,911 | $19,464 | $33,375 | $4,926,640 |
| 170 | $13,856 | $19,519 | $33,375 | $4,907,121 |
| 171 | $13,801 | $19,573 | $33,375 | $4,887,548 |
| 172 | $13,746 | $19,628 | $33,375 | $4,867,919 |
| 173 | $13,691 | $19,684 | $33,375 | $4,848,235 |
| 174 | $13,636 | $19,739 | $33,375 | $4,828,496 |
| 175 | $13,580 | $19,795 | $33,375 | $4,808,702 |
| 176 | $13,524 | $19,850 | $33,375 | $4,788,852 |
| 177 | $13,469 | $19,906 | $33,375 | $4,768,946 |
| 178 | $13,413 | $19,962 | $33,375 | $4,748,983 |
| 179 | $13,357 | $20,018 | $33,375 | $4,728,965 |
| 180 | $13,300 | $20,075 | $33,375 | $4,708,891 |
$400,497
$163,284
$237,213
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $13,244 | $20,131 | $33,375 | $4,688,760 |
| 182 | $13,187 | $20,188 | $33,375 | $4,668,572 |
| 183 | $13,130 | $20,244 | $33,375 | $4,648,328 |
| 184 | $13,073 | $20,301 | $33,375 | $4,628,026 |
| 185 | $13,016 | $20,358 | $33,375 | $4,607,668 |
| 186 | $12,959 | $20,416 | $33,375 | $4,587,252 |
| 187 | $12,902 | $20,473 | $33,375 | $4,566,779 |
| 188 | $12,844 | $20,531 | $33,375 | $4,546,249 |
| 189 | $12,786 | $20,588 | $33,375 | $4,525,660 |
| 190 | $12,728 | $20,646 | $33,375 | $4,505,014 |
| 191 | $12,670 | $20,704 | $33,375 | $4,484,310 |
| 192 | $12,612 | $20,763 | $33,375 | $4,463,547 |
$400,497
$155,153
$245,344
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $12,554 | $20,821 | $33,375 | $4,442,726 |
| 194 | $12,495 | $20,880 | $33,375 | $4,421,846 |
| 195 | $12,436 | $20,938 | $33,375 | $4,400,908 |
| 196 | $12,378 | $20,997 | $33,375 | $4,379,911 |
| 197 | $12,318 | $21,056 | $33,375 | $4,358,855 |
| 198 | $12,259 | $21,115 | $33,375 | $4,337,739 |
| 199 | $12,200 | $21,175 | $33,375 | $4,316,564 |
| 200 | $12,140 | $21,234 | $33,375 | $4,295,330 |
| 201 | $12,081 | $21,294 | $33,375 | $4,274,036 |
| 202 | $12,021 | $21,354 | $33,375 | $4,252,682 |
| 203 | $11,961 | $21,414 | $33,375 | $4,231,268 |
| 204 | $11,900 | $21,474 | $33,375 | $4,209,794 |
$400,497
$146,743
$253,753
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $11,840 | $21,535 | $33,375 | $4,188,259 |
| 206 | $11,779 | $21,595 | $33,375 | $4,166,664 |
| 207 | $11,719 | $21,656 | $33,375 | $4,145,008 |
| 208 | $11,658 | $21,717 | $33,375 | $4,123,291 |
| 209 | $11,597 | $21,778 | $33,375 | $4,101,513 |
| 210 | $11,536 | $21,839 | $33,375 | $4,079,674 |
| 211 | $11,474 | $21,901 | $33,375 | $4,057,773 |
| 212 | $11,412 | $21,962 | $33,375 | $4,035,811 |
| 213 | $11,351 | $22,024 | $33,375 | $4,013,787 |
| 214 | $11,289 | $22,086 | $33,375 | $3,991,701 |
| 215 | $11,227 | $22,148 | $33,375 | $3,969,553 |
| 216 | $11,164 | $22,210 | $33,375 | $3,947,342 |
$400,497
$138,045
$262,451
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,102 | $22,273 | $33,375 | $3,925,070 |
| 218 | $11,039 | $22,335 | $33,375 | $3,902,734 |
| 219 | $10,976 | $22,398 | $33,375 | $3,880,336 |
| 220 | $10,913 | $22,461 | $33,375 | $3,857,874 |
| 221 | $10,850 | $22,524 | $33,375 | $3,835,350 |
| 222 | $10,787 | $22,588 | $33,375 | $3,812,762 |
| 223 | $10,723 | $22,651 | $33,375 | $3,790,111 |
| 224 | $10,660 | $22,715 | $33,375 | $3,767,396 |
| 225 | $10,596 | $22,779 | $33,375 | $3,744,617 |
| 226 | $10,532 | $22,843 | $33,375 | $3,721,774 |
| 227 | $10,467 | $22,907 | $33,375 | $3,698,867 |
| 228 | $10,403 | $22,972 | $33,375 | $3,675,895 |
$400,497
$129,049
$271,447
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $10,338 | $23,036 | $33,375 | $3,652,859 |
| 230 | $10,274 | $23,101 | $33,375 | $3,629,758 |
| 231 | $10,209 | $23,166 | $33,375 | $3,606,592 |
| 232 | $10,144 | $23,231 | $33,375 | $3,583,360 |
| 233 | $10,078 | $23,297 | $33,375 | $3,560,064 |
| 234 | $10,013 | $23,362 | $33,375 | $3,536,702 |
| 235 | $9,947 | $23,428 | $33,375 | $3,513,274 |
| 236 | $9,881 | $23,494 | $33,375 | $3,489,780 |
| 237 | $9,815 | $23,560 | $33,375 | $3,466,221 |
| 238 | $9,749 | $23,626 | $33,375 | $3,442,595 |
| 239 | $9,682 | $23,692 | $33,375 | $3,418,902 |
| 240 | $9,616 | $23,759 | $33,375 | $3,395,143 |
$400,497
$119,745
$280,752
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,549 | $23,826 | $33,375 | $3,371,317 |
| 242 | $9,482 | $23,893 | $33,375 | $3,347,425 |
| 243 | $9,415 | $23,960 | $33,375 | $3,323,464 |
| 244 | $9,347 | $24,027 | $33,375 | $3,299,437 |
| 245 | $9,280 | $24,095 | $33,375 | $3,275,342 |
| 246 | $9,212 | $24,163 | $33,375 | $3,251,179 |
| 247 | $9,144 | $24,231 | $33,375 | $3,226,948 |
| 248 | $9,076 | $24,299 | $33,375 | $3,202,649 |
| 249 | $9,007 | $24,367 | $33,375 | $3,178,282 |
| 250 | $8,939 | $24,436 | $33,375 | $3,153,846 |
| 251 | $8,870 | $24,505 | $33,375 | $3,129,342 |
| 252 | $8,801 | $24,573 | $33,375 | $3,104,768 |
$400,497
$110,122
$290,375
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,732 | $24,643 | $33,375 | $3,080,126 |
| 254 | $8,663 | $24,712 | $33,375 | $3,055,414 |
| 255 | $8,593 | $24,781 | $33,375 | $3,030,632 |
| 256 | $8,524 | $24,851 | $33,375 | $3,005,781 |
| 257 | $8,454 | $24,921 | $33,375 | $2,980,860 |
| 258 | $8,384 | $24,991 | $33,375 | $2,955,869 |
| 259 | $8,313 | $25,061 | $33,375 | $2,930,808 |
| 260 | $8,243 | $25,132 | $33,375 | $2,905,676 |
| 261 | $8,172 | $25,203 | $33,375 | $2,880,474 |
| 262 | $8,101 | $25,273 | $33,375 | $2,855,200 |
| 263 | $8,030 | $25,344 | $33,375 | $2,829,856 |
| 264 | $7,959 | $25,416 | $33,375 | $2,804,440 |
$400,497
$100,168
$300,328
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,887 | $25,487 | $33,375 | $2,778,953 |
| 266 | $7,816 | $25,559 | $33,375 | $2,753,394 |
| 267 | $7,744 | $25,631 | $33,375 | $2,727,763 |
| 268 | $7,672 | $25,703 | $33,375 | $2,702,060 |
| 269 | $7,600 | $25,775 | $33,375 | $2,676,285 |
| 270 | $7,527 | $25,848 | $33,375 | $2,650,437 |
| 271 | $7,454 | $25,920 | $33,375 | $2,624,517 |
| 272 | $7,381 | $25,993 | $33,375 | $2,598,524 |
| 273 | $7,308 | $26,066 | $33,375 | $2,572,457 |
| 274 | $7,235 | $26,140 | $33,375 | $2,546,318 |
| 275 | $7,162 | $26,213 | $33,375 | $2,520,104 |
| 276 | $7,088 | $26,287 | $33,375 | $2,493,817 |
$400,497
$89,874
$310,623
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,014 | $26,361 | $33,375 | $2,467,457 |
| 278 | $6,940 | $26,435 | $33,375 | $2,441,022 |
| 279 | $6,865 | $26,509 | $33,375 | $2,414,512 |
| 280 | $6,791 | $26,584 | $33,375 | $2,387,928 |
| 281 | $6,716 | $26,659 | $33,375 | $2,361,270 |
| 282 | $6,641 | $26,734 | $33,375 | $2,334,536 |
| 283 | $6,566 | $26,809 | $33,375 | $2,307,727 |
| 284 | $6,490 | $26,884 | $33,375 | $2,280,843 |
| 285 | $6,415 | $26,960 | $33,375 | $2,253,883 |
| 286 | $6,339 | $27,036 | $33,375 | $2,226,847 |
| 287 | $6,263 | $27,112 | $33,375 | $2,199,736 |
| 288 | $6,187 | $27,188 | $33,375 | $2,172,548 |
$400,497
$79,227
$321,270
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,110 | $27,264 | $33,375 | $2,145,283 |
| 290 | $6,034 | $27,341 | $33,375 | $2,117,942 |
| 291 | $5,957 | $27,418 | $33,375 | $2,090,524 |
| 292 | $5,880 | $27,495 | $33,375 | $2,063,029 |
| 293 | $5,802 | $27,572 | $33,375 | $2,035,456 |
| 294 | $5,725 | $27,650 | $33,375 | $2,007,806 |
| 295 | $5,647 | $27,728 | $33,375 | $1,980,079 |
| 296 | $5,569 | $27,806 | $33,375 | $1,952,273 |
| 297 | $5,491 | $27,884 | $33,375 | $1,924,389 |
| 298 | $5,412 | $27,962 | $33,375 | $1,896,427 |
| 299 | $5,334 | $28,041 | $33,375 | $1,868,386 |
| 300 | $5,255 | $28,120 | $33,375 | $1,840,266 |
$400,497
$68,215
$332,282
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,176 | $28,199 | $33,375 | $1,812,067 |
| 302 | $5,096 | $28,278 | $33,375 | $1,783,788 |
| 303 | $5,017 | $28,358 | $33,375 | $1,755,431 |
| 304 | $4,937 | $28,438 | $33,375 | $1,726,993 |
| 305 | $4,857 | $28,518 | $33,375 | $1,698,475 |
| 306 | $4,777 | $28,598 | $33,375 | $1,669,878 |
| 307 | $4,697 | $28,678 | $33,375 | $1,641,200 |
| 308 | $4,616 | $28,759 | $33,375 | $1,612,441 |
| 309 | $4,535 | $28,840 | $33,375 | $1,583,601 |
| 310 | $4,454 | $28,921 | $33,375 | $1,554,680 |
| 311 | $4,373 | $29,002 | $33,375 | $1,525,678 |
| 312 | $4,291 | $29,084 | $33,375 | $1,496,594 |
$400,497
$56,825
$343,672
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,209 | $29,166 | $33,375 | $1,467,429 |
| 314 | $4,127 | $29,248 | $33,375 | $1,438,181 |
| 315 | $4,045 | $29,330 | $33,375 | $1,408,851 |
| 316 | $3,962 | $29,412 | $33,375 | $1,379,439 |
| 317 | $3,880 | $29,495 | $33,375 | $1,349,944 |
| 318 | $3,797 | $29,578 | $33,375 | $1,320,366 |
| 319 | $3,714 | $29,661 | $33,375 | $1,290,705 |
| 320 | $3,630 | $29,745 | $33,375 | $1,260,960 |
| 321 | $3,546 | $29,828 | $33,375 | $1,231,132 |
| 322 | $3,463 | $29,912 | $33,375 | $1,201,219 |
| 323 | $3,378 | $29,996 | $33,375 | $1,171,223 |
| 324 | $3,294 | $30,081 | $33,375 | $1,141,143 |
$400,497
$45,045
$355,452
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,209 | $30,165 | $33,375 | $1,110,977 |
| 326 | $3,125 | $30,250 | $33,375 | $1,080,727 |
| 327 | $3,040 | $30,335 | $33,375 | $1,050,392 |
| 328 | $2,954 | $30,420 | $33,375 | $1,019,971 |
| 329 | $2,869 | $30,506 | $33,375 | $989,465 |
| 330 | $2,783 | $30,592 | $33,375 | $958,874 |
| 331 | $2,697 | $30,678 | $33,375 | $928,196 |
| 332 | $2,611 | $30,764 | $33,375 | $897,431 |
| 333 | $2,524 | $30,851 | $33,375 | $866,581 |
| 334 | $2,437 | $30,937 | $33,375 | $835,643 |
| 335 | $2,350 | $31,024 | $33,375 | $804,619 |
| 336 | $2,263 | $31,112 | $33,375 | $773,507 |
$400,497
$32,861
$367,635
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,175 | $31,199 | $33,375 | $742,308 |
| 338 | $2,088 | $31,287 | $33,375 | $711,021 |
| 339 | $2,000 | $31,375 | $33,375 | $679,646 |
| 340 | $1,912 | $31,463 | $33,375 | $648,183 |
| 341 | $1,823 | $31,552 | $33,375 | $616,631 |
| 342 | $1,734 | $31,640 | $33,375 | $584,990 |
| 343 | $1,645 | $31,729 | $33,375 | $553,261 |
| 344 | $1,556 | $31,819 | $33,375 | $521,442 |
| 345 | $1,467 | $31,908 | $33,375 | $489,534 |
| 346 | $1,377 | $31,998 | $33,375 | $457,536 |
| 347 | $1,287 | $32,088 | $33,375 | $425,448 |
| 348 | $1,197 | $32,178 | $33,375 | $393,270 |
$400,497
$20,260
$380,237
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,106 | $32,269 | $33,375 | $361,002 |
| 350 | $1,015 | $32,359 | $33,375 | $328,642 |
| 351 | $924 | $32,450 | $33,375 | $296,192 |
| 352 | $833 | $32,542 | $33,375 | $263,650 |
| 353 | $742 | $32,633 | $33,375 | $231,017 |
| 354 | $650 | $32,725 | $33,375 | $198,292 |
| 355 | $558 | $32,817 | $33,375 | $165,475 |
| 356 | $465 | $32,909 | $33,375 | $132,565 |
| 357 | $373 | $33,002 | $33,375 | $99,564 |
| 358 | $280 | $33,095 | $33,375 | $66,469 |
| 359 | $187 | $33,188 | $33,375 | $33,281 |
| 360 | $94 | $33,281 | $33,375 | $0 |
$400,497
$7,226
$393,270
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。
