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
$799 萬
$730 萬
$850 萬
$900 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $35,281 | $27,111 | $22,217 | $18,961 |
| 1.500 | $36,593 | $28,446 | $23,576 | $20,345 |
| 2.000 | $37,935 | $29,822 | $24,986 | $21,789 |
| 2.500 | $39,307 | $31,238 | $26,446 | $23,292 |
| 3.000 | $40,710 | $32,694 | $27,955 | $24,854 |
| 3.375 | $41,781 | $33,811 | $29,118 | $26,062 |
| 3.500 | $42,142 | $34,189 | $29,512 | $26,471 |
| 4.000 | $43,605 | $35,723 | $31,116 | $28,144 |
| 4.500 | $45,096 | $37,295 | $32,766 | $29,869 |
| 5.000 | $46,617 | $38,904 | $34,462 | $31,646 |
| 5.500 | $48,167 | $40,551 | $36,200 | $33,471 |
| 6.000 | $49,745 | $42,234 | $37,982 | $35,344 |
每月供款$26,062
30年
$5,895,000
$3,487,166
$9,382,166
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,580 | $9,482 | $26,062 | $5,885,518 |
| 2 | $16,553 | $9,509 | $26,062 | $5,876,010 |
| 3 | $16,526 | $9,535 | $26,062 | $5,866,474 |
| 4 | $16,499 | $9,562 | $26,062 | $5,856,912 |
| 5 | $16,473 | $9,589 | $26,062 | $5,847,323 |
| 6 | $16,446 | $9,616 | $26,062 | $5,837,707 |
| 7 | $16,419 | $9,643 | $26,062 | $5,828,064 |
| 8 | $16,391 | $9,670 | $26,062 | $5,818,394 |
| 9 | $16,364 | $9,697 | $26,062 | $5,808,697 |
| 10 | $16,337 | $9,725 | $26,062 | $5,798,972 |
| 11 | $16,310 | $9,752 | $26,062 | $5,789,220 |
| 12 | $16,282 | $9,779 | $26,062 | $5,779,441 |
$312,739
$197,180
$115,559
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,255 | $9,807 | $26,062 | $5,769,634 |
| 14 | $16,227 | $9,834 | $26,062 | $5,759,799 |
| 15 | $16,199 | $9,862 | $26,062 | $5,749,937 |
| 16 | $16,172 | $9,890 | $26,062 | $5,740,047 |
| 17 | $16,144 | $9,918 | $26,062 | $5,730,130 |
| 18 | $16,116 | $9,946 | $26,062 | $5,720,184 |
| 19 | $16,088 | $9,974 | $26,062 | $5,710,211 |
| 20 | $16,060 | $10,002 | $26,062 | $5,700,209 |
| 21 | $16,032 | $10,030 | $26,062 | $5,690,179 |
| 22 | $16,004 | $10,058 | $26,062 | $5,680,121 |
| 23 | $15,975 | $10,086 | $26,062 | $5,670,035 |
| 24 | $15,947 | $10,115 | $26,062 | $5,659,920 |
$312,739
$193,219
$119,520
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,919 | $10,143 | $26,062 | $5,649,777 |
| 26 | $15,890 | $10,172 | $26,062 | $5,639,606 |
| 27 | $15,861 | $10,200 | $26,062 | $5,629,406 |
| 28 | $15,833 | $10,229 | $26,062 | $5,619,177 |
| 29 | $15,804 | $10,258 | $26,062 | $5,608,919 |
| 30 | $15,775 | $10,286 | $26,062 | $5,598,633 |
| 31 | $15,746 | $10,315 | $26,062 | $5,588,317 |
| 32 | $15,717 | $10,344 | $26,062 | $5,577,973 |
| 33 | $15,688 | $10,374 | $26,062 | $5,567,599 |
| 34 | $15,659 | $10,403 | $26,062 | $5,557,197 |
| 35 | $15,630 | $10,432 | $26,062 | $5,546,765 |
| 36 | $15,600 | $10,461 | $26,062 | $5,536,303 |
$312,739
$189,122
$123,617
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,571 | $10,491 | $26,062 | $5,525,813 |
| 38 | $15,541 | $10,520 | $26,062 | $5,515,292 |
| 39 | $15,512 | $10,550 | $26,062 | $5,504,743 |
| 40 | $15,482 | $10,579 | $26,062 | $5,494,163 |
| 41 | $15,452 | $10,609 | $26,062 | $5,483,554 |
| 42 | $15,422 | $10,639 | $26,062 | $5,472,915 |
| 43 | $15,393 | $10,669 | $26,062 | $5,462,246 |
| 44 | $15,363 | $10,699 | $26,062 | $5,451,547 |
| 45 | $15,332 | $10,729 | $26,062 | $5,440,818 |
| 46 | $15,302 | $10,759 | $26,062 | $5,430,058 |
| 47 | $15,272 | $10,790 | $26,062 | $5,419,269 |
| 48 | $15,242 | $10,820 | $26,062 | $5,408,449 |
$312,739
$184,885
$127,854
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,211 | $10,850 | $26,062 | $5,397,599 |
| 50 | $15,181 | $10,881 | $26,062 | $5,386,718 |
| 51 | $15,150 | $10,911 | $26,062 | $5,375,806 |
| 52 | $15,119 | $10,942 | $26,062 | $5,364,864 |
| 53 | $15,089 | $10,973 | $26,062 | $5,353,891 |
| 54 | $15,058 | $11,004 | $26,062 | $5,342,888 |
| 55 | $15,027 | $11,035 | $26,062 | $5,331,853 |
| 56 | $14,996 | $11,066 | $26,062 | $5,320,787 |
| 57 | $14,965 | $11,097 | $26,062 | $5,309,690 |
| 58 | $14,934 | $11,128 | $26,062 | $5,298,562 |
| 59 | $14,902 | $11,159 | $26,062 | $5,287,403 |
| 60 | $14,871 | $11,191 | $26,062 | $5,276,212 |
$312,739
$180,502
$132,237
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,839 | $11,222 | $26,062 | $5,264,990 |
| 62 | $14,808 | $11,254 | $26,062 | $5,253,736 |
| 63 | $14,776 | $11,285 | $26,062 | $5,242,451 |
| 64 | $14,744 | $11,317 | $26,062 | $5,231,134 |
| 65 | $14,713 | $11,349 | $26,062 | $5,219,785 |
| 66 | $14,681 | $11,381 | $26,062 | $5,208,404 |
| 67 | $14,649 | $11,413 | $26,062 | $5,196,991 |
| 68 | $14,617 | $11,445 | $26,062 | $5,185,546 |
| 69 | $14,584 | $11,477 | $26,062 | $5,174,068 |
| 70 | $14,552 | $11,510 | $26,062 | $5,162,559 |
| 71 | $14,520 | $11,542 | $26,062 | $5,151,017 |
| 72 | $14,487 | $11,574 | $26,062 | $5,139,443 |
$312,739
$175,969
$136,769
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,455 | $11,607 | $26,062 | $5,127,836 |
| 74 | $14,422 | $11,640 | $26,062 | $5,116,196 |
| 75 | $14,389 | $11,672 | $26,062 | $5,104,524 |
| 76 | $14,356 | $11,705 | $26,062 | $5,092,819 |
| 77 | $14,324 | $11,738 | $26,062 | $5,081,081 |
| 78 | $14,291 | $11,771 | $26,062 | $5,069,310 |
| 79 | $14,257 | $11,804 | $26,062 | $5,057,506 |
| 80 | $14,224 | $11,837 | $26,062 | $5,045,668 |
| 81 | $14,191 | $11,871 | $26,062 | $5,033,798 |
| 82 | $14,158 | $11,904 | $26,062 | $5,021,894 |
| 83 | $14,124 | $11,937 | $26,062 | $5,009,956 |
| 84 | $14,091 | $11,971 | $26,062 | $4,997,985 |
$312,739
$171,281
$141,458
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,057 | $12,005 | $26,062 | $4,985,980 |
| 86 | $14,023 | $12,039 | $26,062 | $4,973,942 |
| 87 | $13,989 | $12,072 | $26,062 | $4,961,870 |
| 88 | $13,955 | $12,106 | $26,062 | $4,949,763 |
| 89 | $13,921 | $12,140 | $26,062 | $4,937,623 |
| 90 | $13,887 | $12,175 | $26,062 | $4,925,448 |
| 91 | $13,853 | $12,209 | $26,062 | $4,913,240 |
| 92 | $13,818 | $12,243 | $26,062 | $4,900,997 |
| 93 | $13,784 | $12,278 | $26,062 | $4,888,719 |
| 94 | $13,750 | $12,312 | $26,062 | $4,876,407 |
| 95 | $13,715 | $12,347 | $26,062 | $4,864,060 |
| 96 | $13,680 | $12,381 | $26,062 | $4,851,679 |
$312,739
$166,433
$146,306
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,645 | $12,416 | $26,062 | $4,839,263 |
| 98 | $13,610 | $12,451 | $26,062 | $4,826,812 |
| 99 | $13,575 | $12,486 | $26,062 | $4,814,325 |
| 100 | $13,540 | $12,521 | $26,062 | $4,801,804 |
| 101 | $13,505 | $12,556 | $26,062 | $4,789,248 |
| 102 | $13,470 | $12,592 | $26,062 | $4,776,656 |
| 103 | $13,434 | $12,627 | $26,062 | $4,764,029 |
| 104 | $13,399 | $12,663 | $26,062 | $4,751,366 |
| 105 | $13,363 | $12,698 | $26,062 | $4,738,667 |
| 106 | $13,328 | $12,734 | $26,062 | $4,725,933 |
| 107 | $13,292 | $12,770 | $26,062 | $4,713,163 |
| 108 | $13,256 | $12,806 | $26,062 | $4,700,358 |
$312,739
$161,418
$151,321
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,220 | $12,842 | $26,062 | $4,687,516 |
| 110 | $13,184 | $12,878 | $26,062 | $4,674,638 |
| 111 | $13,147 | $12,914 | $26,062 | $4,661,724 |
| 112 | $13,111 | $12,950 | $26,062 | $4,648,773 |
| 113 | $13,075 | $12,987 | $26,062 | $4,635,786 |
| 114 | $13,038 | $13,023 | $26,062 | $4,622,763 |
| 115 | $13,002 | $13,060 | $26,062 | $4,609,703 |
| 116 | $12,965 | $13,097 | $26,062 | $4,596,606 |
| 117 | $12,928 | $13,134 | $26,062 | $4,583,473 |
| 118 | $12,891 | $13,171 | $26,062 | $4,570,302 |
| 119 | $12,854 | $13,208 | $26,062 | $4,557,094 |
| 120 | $12,817 | $13,245 | $26,062 | $4,543,850 |
$312,739
$156,231
$156,508
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,780 | $13,282 | $26,062 | $4,530,568 |
| 122 | $12,742 | $13,319 | $26,062 | $4,517,248 |
| 123 | $12,705 | $13,357 | $26,062 | $4,503,891 |
| 124 | $12,667 | $13,394 | $26,062 | $4,490,497 |
| 125 | $12,630 | $13,432 | $26,062 | $4,477,065 |
| 126 | $12,592 | $13,470 | $26,062 | $4,463,595 |
| 127 | $12,554 | $13,508 | $26,062 | $4,450,088 |
| 128 | $12,516 | $13,546 | $26,062 | $4,436,542 |
| 129 | $12,478 | $13,584 | $26,062 | $4,422,958 |
| 130 | $12,440 | $13,622 | $26,062 | $4,409,336 |
| 131 | $12,401 | $13,660 | $26,062 | $4,395,676 |
| 132 | $12,363 | $13,699 | $26,062 | $4,381,977 |
$312,739
$150,866
$161,873
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,324 | $13,737 | $26,062 | $4,368,240 |
| 134 | $12,286 | $13,776 | $26,062 | $4,354,464 |
| 135 | $12,247 | $13,815 | $26,062 | $4,340,649 |
| 136 | $12,208 | $13,853 | $26,062 | $4,326,796 |
| 137 | $12,169 | $13,892 | $26,062 | $4,312,903 |
| 138 | $12,130 | $13,932 | $26,062 | $4,298,972 |
| 139 | $12,091 | $13,971 | $26,062 | $4,285,001 |
| 140 | $12,052 | $14,010 | $26,062 | $4,270,991 |
| 141 | $12,012 | $14,049 | $26,062 | $4,256,942 |
| 142 | $11,973 | $14,089 | $26,062 | $4,242,853 |
| 143 | $11,933 | $14,129 | $26,062 | $4,228,724 |
| 144 | $11,893 | $14,168 | $26,062 | $4,214,556 |
$312,739
$145,318
$167,421
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,853 | $14,208 | $26,062 | $4,200,348 |
| 146 | $11,813 | $14,248 | $26,062 | $4,186,100 |
| 147 | $11,773 | $14,288 | $26,062 | $4,171,811 |
| 148 | $11,733 | $14,328 | $26,062 | $4,157,483 |
| 149 | $11,693 | $14,369 | $26,062 | $4,143,114 |
| 150 | $11,653 | $14,409 | $26,062 | $4,128,705 |
| 151 | $11,612 | $14,450 | $26,062 | $4,114,256 |
| 152 | $11,571 | $14,490 | $26,062 | $4,099,766 |
| 153 | $11,531 | $14,531 | $26,062 | $4,085,235 |
| 154 | $11,490 | $14,572 | $26,062 | $4,070,663 |
| 155 | $11,449 | $14,613 | $26,062 | $4,056,050 |
| 156 | $11,408 | $14,654 | $26,062 | $4,041,396 |
$312,739
$139,579
$173,160
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,366 | $14,695 | $26,062 | $4,026,701 |
| 158 | $11,325 | $14,736 | $26,062 | $4,011,964 |
| 159 | $11,284 | $14,778 | $26,062 | $3,997,186 |
| 160 | $11,242 | $14,819 | $26,062 | $3,982,367 |
| 161 | $11,200 | $14,861 | $26,062 | $3,967,506 |
| 162 | $11,159 | $14,903 | $26,062 | $3,952,603 |
| 163 | $11,117 | $14,945 | $26,062 | $3,937,658 |
| 164 | $11,075 | $14,987 | $26,062 | $3,922,671 |
| 165 | $11,033 | $15,029 | $26,062 | $3,907,642 |
| 166 | $10,990 | $15,071 | $26,062 | $3,892,571 |
| 167 | $10,948 | $15,114 | $26,062 | $3,877,457 |
| 168 | $10,905 | $15,156 | $26,062 | $3,862,301 |
$312,739
$133,644
$179,095
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,863 | $15,199 | $26,062 | $3,847,102 |
| 170 | $10,820 | $15,242 | $26,062 | $3,831,860 |
| 171 | $10,777 | $15,284 | $26,062 | $3,816,576 |
| 172 | $10,734 | $15,327 | $26,062 | $3,801,248 |
| 173 | $10,691 | $15,371 | $26,062 | $3,785,878 |
| 174 | $10,648 | $15,414 | $26,062 | $3,770,464 |
| 175 | $10,604 | $15,457 | $26,062 | $3,755,007 |
| 176 | $10,561 | $15,501 | $26,062 | $3,739,506 |
| 177 | $10,517 | $15,544 | $26,062 | $3,723,962 |
| 178 | $10,474 | $15,588 | $26,062 | $3,708,374 |
| 179 | $10,430 | $15,632 | $26,062 | $3,692,742 |
| 180 | $10,386 | $15,676 | $26,062 | $3,677,067 |
$312,739
$127,505
$185,234
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,342 | $15,720 | $26,062 | $3,661,347 |
| 182 | $10,298 | $15,764 | $26,062 | $3,645,583 |
| 183 | $10,253 | $15,808 | $26,062 | $3,629,774 |
| 184 | $10,209 | $15,853 | $26,062 | $3,613,921 |
| 185 | $10,164 | $15,897 | $26,062 | $3,598,024 |
| 186 | $10,119 | $15,942 | $26,062 | $3,582,082 |
| 187 | $10,075 | $15,987 | $26,062 | $3,566,095 |
| 188 | $10,030 | $16,032 | $26,062 | $3,550,063 |
| 189 | $9,985 | $16,077 | $26,062 | $3,533,986 |
| 190 | $9,939 | $16,122 | $26,062 | $3,517,864 |
| 191 | $9,894 | $16,168 | $26,062 | $3,501,696 |
| 192 | $9,849 | $16,213 | $26,062 | $3,485,483 |
$312,739
$121,155
$191,583
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,803 | $16,259 | $26,062 | $3,469,225 |
| 194 | $9,757 | $16,304 | $26,062 | $3,452,920 |
| 195 | $9,711 | $16,350 | $26,062 | $3,436,570 |
| 196 | $9,665 | $16,396 | $26,062 | $3,420,174 |
| 197 | $9,619 | $16,442 | $26,062 | $3,403,731 |
| 198 | $9,573 | $16,489 | $26,062 | $3,387,243 |
| 199 | $9,527 | $16,535 | $26,062 | $3,370,708 |
| 200 | $9,480 | $16,581 | $26,062 | $3,354,126 |
| 201 | $9,433 | $16,628 | $26,062 | $3,337,498 |
| 202 | $9,387 | $16,675 | $26,062 | $3,320,823 |
| 203 | $9,340 | $16,722 | $26,062 | $3,304,102 |
| 204 | $9,293 | $16,769 | $26,062 | $3,287,333 |
$312,739
$114,589
$198,150
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,246 | $16,816 | $26,062 | $3,270,517 |
| 206 | $9,198 | $16,863 | $26,062 | $3,253,654 |
| 207 | $9,151 | $16,911 | $26,062 | $3,236,743 |
| 208 | $9,103 | $16,958 | $26,062 | $3,219,785 |
| 209 | $9,056 | $17,006 | $26,062 | $3,202,779 |
| 210 | $9,008 | $17,054 | $26,062 | $3,185,725 |
| 211 | $8,960 | $17,102 | $26,062 | $3,168,623 |
| 212 | $8,912 | $17,150 | $26,062 | $3,151,474 |
| 213 | $8,864 | $17,198 | $26,062 | $3,134,276 |
| 214 | $8,815 | $17,246 | $26,062 | $3,117,029 |
| 215 | $8,767 | $17,295 | $26,062 | $3,099,734 |
| 216 | $8,718 | $17,344 | $26,062 | $3,082,391 |
$312,739
$107,797
$204,942
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,669 | $17,392 | $26,062 | $3,064,998 |
| 218 | $8,620 | $17,441 | $26,062 | $3,047,557 |
| 219 | $8,571 | $17,490 | $26,062 | $3,030,067 |
| 220 | $8,522 | $17,540 | $26,062 | $3,012,527 |
| 221 | $8,473 | $17,589 | $26,062 | $2,994,938 |
| 222 | $8,423 | $17,638 | $26,062 | $2,977,300 |
| 223 | $8,374 | $17,688 | $26,062 | $2,959,612 |
| 224 | $8,324 | $17,738 | $26,062 | $2,941,874 |
| 225 | $8,274 | $17,788 | $26,062 | $2,924,087 |
| 226 | $8,224 | $17,838 | $26,062 | $2,906,249 |
| 227 | $8,174 | $17,888 | $26,062 | $2,888,362 |
| 228 | $8,124 | $17,938 | $26,062 | $2,870,424 |
$312,739
$100,772
$211,967
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,073 | $17,989 | $26,062 | $2,852,435 |
| 230 | $8,022 | $18,039 | $26,062 | $2,834,396 |
| 231 | $7,972 | $18,090 | $26,062 | $2,816,306 |
| 232 | $7,921 | $18,141 | $26,062 | $2,798,165 |
| 233 | $7,870 | $18,192 | $26,062 | $2,779,974 |
| 234 | $7,819 | $18,243 | $26,062 | $2,761,731 |
| 235 | $7,767 | $18,294 | $26,062 | $2,743,437 |
| 236 | $7,716 | $18,346 | $26,062 | $2,725,091 |
| 237 | $7,664 | $18,397 | $26,062 | $2,706,694 |
| 238 | $7,613 | $18,449 | $26,062 | $2,688,245 |
| 239 | $7,561 | $18,501 | $26,062 | $2,669,744 |
| 240 | $7,509 | $18,553 | $26,062 | $2,651,191 |
$312,739
$93,506
$219,233
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,456 | $18,605 | $26,062 | $2,632,586 |
| 242 | $7,404 | $18,657 | $26,062 | $2,613,928 |
| 243 | $7,352 | $18,710 | $26,062 | $2,595,218 |
| 244 | $7,299 | $18,763 | $26,062 | $2,576,456 |
| 245 | $7,246 | $18,815 | $26,062 | $2,557,641 |
| 246 | $7,193 | $18,868 | $26,062 | $2,538,772 |
| 247 | $7,140 | $18,921 | $26,062 | $2,519,851 |
| 248 | $7,087 | $18,974 | $26,062 | $2,500,877 |
| 249 | $7,034 | $19,028 | $26,062 | $2,481,849 |
| 250 | $6,980 | $19,081 | $26,062 | $2,462,767 |
| 251 | $6,927 | $19,135 | $26,062 | $2,443,632 |
| 252 | $6,873 | $19,189 | $26,062 | $2,424,443 |
$312,739
$85,992
$226,747
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,819 | $19,243 | $26,062 | $2,405,201 |
| 254 | $6,765 | $19,297 | $26,062 | $2,385,904 |
| 255 | $6,710 | $19,351 | $26,062 | $2,366,553 |
| 256 | $6,656 | $19,406 | $26,062 | $2,347,147 |
| 257 | $6,601 | $19,460 | $26,062 | $2,327,687 |
| 258 | $6,547 | $19,515 | $26,062 | $2,308,172 |
| 259 | $6,492 | $19,570 | $26,062 | $2,288,602 |
| 260 | $6,437 | $19,625 | $26,062 | $2,268,977 |
| 261 | $6,381 | $19,680 | $26,062 | $2,249,297 |
| 262 | $6,326 | $19,735 | $26,062 | $2,229,561 |
| 263 | $6,271 | $19,791 | $26,062 | $2,209,771 |
| 264 | $6,215 | $19,847 | $26,062 | $2,189,924 |
$312,739
$78,219
$234,520
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,159 | $19,902 | $26,062 | $2,170,022 |
| 266 | $6,103 | $19,958 | $26,062 | $2,150,063 |
| 267 | $6,047 | $20,015 | $26,062 | $2,130,049 |
| 268 | $5,991 | $20,071 | $26,062 | $2,109,978 |
| 269 | $5,934 | $20,127 | $26,062 | $2,089,851 |
| 270 | $5,878 | $20,184 | $26,062 | $2,069,667 |
| 271 | $5,821 | $20,241 | $26,062 | $2,049,426 |
| 272 | $5,764 | $20,298 | $26,062 | $2,029,129 |
| 273 | $5,707 | $20,355 | $26,062 | $2,008,774 |
| 274 | $5,650 | $20,412 | $26,062 | $1,988,362 |
| 275 | $5,592 | $20,469 | $26,062 | $1,967,893 |
| 276 | $5,535 | $20,527 | $26,062 | $1,947,366 |
$312,739
$70,181
$242,558
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,477 | $20,585 | $26,062 | $1,926,781 |
| 278 | $5,419 | $20,642 | $26,062 | $1,906,139 |
| 279 | $5,361 | $20,701 | $26,062 | $1,885,438 |
| 280 | $5,303 | $20,759 | $26,062 | $1,864,679 |
| 281 | $5,244 | $20,817 | $26,062 | $1,843,862 |
| 282 | $5,186 | $20,876 | $26,062 | $1,822,986 |
| 283 | $5,127 | $20,934 | $26,062 | $1,802,052 |
| 284 | $5,068 | $20,993 | $26,062 | $1,781,059 |
| 285 | $5,009 | $21,052 | $26,062 | $1,760,006 |
| 286 | $4,950 | $21,112 | $26,062 | $1,738,895 |
| 287 | $4,891 | $21,171 | $26,062 | $1,717,724 |
| 288 | $4,831 | $21,230 | $26,062 | $1,696,493 |
$312,739
$61,867
$250,872
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,771 | $21,290 | $26,062 | $1,675,203 |
| 290 | $4,712 | $21,350 | $26,062 | $1,653,853 |
| 291 | $4,651 | $21,410 | $26,062 | $1,632,443 |
| 292 | $4,591 | $21,470 | $26,062 | $1,610,973 |
| 293 | $4,531 | $21,531 | $26,062 | $1,589,442 |
| 294 | $4,470 | $21,591 | $26,062 | $1,567,851 |
| 295 | $4,410 | $21,652 | $26,062 | $1,546,199 |
| 296 | $4,349 | $21,713 | $26,062 | $1,524,486 |
| 297 | $4,288 | $21,774 | $26,062 | $1,502,712 |
| 298 | $4,226 | $21,835 | $26,062 | $1,480,877 |
| 299 | $4,165 | $21,897 | $26,062 | $1,458,980 |
| 300 | $4,103 | $21,958 | $26,062 | $1,437,022 |
$312,739
$53,267
$259,471
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,042 | $22,020 | $26,062 | $1,415,002 |
| 302 | $3,980 | $22,082 | $26,062 | $1,392,920 |
| 303 | $3,918 | $22,144 | $26,062 | $1,370,776 |
| 304 | $3,855 | $22,206 | $26,062 | $1,348,570 |
| 305 | $3,793 | $22,269 | $26,062 | $1,326,301 |
| 306 | $3,730 | $22,331 | $26,062 | $1,303,970 |
| 307 | $3,667 | $22,394 | $26,062 | $1,281,576 |
| 308 | $3,604 | $22,457 | $26,062 | $1,259,119 |
| 309 | $3,541 | $22,520 | $26,062 | $1,236,598 |
| 310 | $3,478 | $22,584 | $26,062 | $1,214,015 |
| 311 | $3,414 | $22,647 | $26,062 | $1,191,367 |
| 312 | $3,351 | $22,711 | $26,062 | $1,168,657 |
$312,739
$44,373
$268,365
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,287 | $22,775 | $26,062 | $1,145,882 |
| 314 | $3,223 | $22,839 | $26,062 | $1,123,043 |
| 315 | $3,159 | $22,903 | $26,062 | $1,100,140 |
| 316 | $3,094 | $22,967 | $26,062 | $1,077,173 |
| 317 | $3,030 | $23,032 | $26,062 | $1,054,141 |
| 318 | $2,965 | $23,097 | $26,062 | $1,031,044 |
| 319 | $2,900 | $23,162 | $26,062 | $1,007,882 |
| 320 | $2,835 | $23,227 | $26,062 | $984,655 |
| 321 | $2,769 | $23,292 | $26,062 | $961,363 |
| 322 | $2,704 | $23,358 | $26,062 | $938,005 |
| 323 | $2,638 | $23,423 | $26,062 | $914,582 |
| 324 | $2,572 | $23,489 | $26,062 | $891,092 |
$312,739
$35,175
$277,564
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,506 | $23,555 | $26,062 | $867,537 |
| 326 | $2,440 | $23,622 | $26,062 | $843,915 |
| 327 | $2,374 | $23,688 | $26,062 | $820,227 |
| 328 | $2,307 | $23,755 | $26,062 | $796,473 |
| 329 | $2,240 | $23,821 | $26,062 | $772,651 |
| 330 | $2,173 | $23,888 | $26,062 | $748,763 |
| 331 | $2,106 | $23,956 | $26,062 | $724,807 |
| 332 | $2,039 | $24,023 | $26,062 | $700,784 |
| 333 | $1,971 | $24,091 | $26,062 | $676,693 |
| 334 | $1,903 | $24,158 | $26,062 | $652,535 |
| 335 | $1,835 | $24,226 | $26,062 | $628,309 |
| 336 | $1,767 | $24,294 | $26,062 | $604,014 |
$312,739
$25,661
$287,078
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,699 | $24,363 | $26,062 | $579,651 |
| 338 | $1,630 | $24,431 | $26,062 | $555,220 |
| 339 | $1,562 | $24,500 | $26,062 | $530,720 |
| 340 | $1,493 | $24,569 | $26,062 | $506,151 |
| 341 | $1,424 | $24,638 | $26,062 | $481,513 |
| 342 | $1,354 | $24,707 | $26,062 | $456,806 |
| 343 | $1,285 | $24,777 | $26,062 | $432,029 |
| 344 | $1,215 | $24,846 | $26,062 | $407,183 |
| 345 | $1,145 | $24,916 | $26,062 | $382,266 |
| 346 | $1,075 | $24,986 | $26,062 | $357,280 |
| 347 | $1,005 | $25,057 | $26,062 | $332,223 |
| 348 | $934 | $25,127 | $26,062 | $307,096 |
$312,739
$15,820
$296,918
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $864 | $25,198 | $26,062 | $281,898 |
| 350 | $793 | $25,269 | $26,062 | $256,629 |
| 351 | $722 | $25,340 | $26,062 | $231,289 |
| 352 | $651 | $25,411 | $26,062 | $205,878 |
| 353 | $579 | $25,483 | $26,062 | $180,396 |
| 354 | $507 | $25,554 | $26,062 | $154,842 |
| 355 | $435 | $25,626 | $26,062 | $129,216 |
| 356 | $363 | $25,698 | $26,062 | $103,517 |
| 357 | $291 | $25,770 | $26,062 | $77,747 |
| 358 | $219 | $25,843 | $26,062 | $51,904 |
| 359 | $146 | $25,916 | $26,062 | $25,988 |
| 360 | $73 | $25,988 | $26,062 | $0 |
$312,739
$5,643
$307,096
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。
