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
$900 萬
$800 萬
626 呎
@13,259
794 呎
@10,453
$830 萬
543 呎
@14,144
659 呎
@11,654
$768 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $35,389 | $27,194 | $22,284 | $19,019 |
| 1.500 | $36,705 | $28,533 | $23,648 | $20,407 |
| 2.000 | $38,051 | $29,913 | $25,063 | $21,856 |
| 2.500 | $39,427 | $31,333 | $26,527 | $23,363 |
| 3.000 | $40,834 | $32,793 | $28,040 | $24,929 |
| 3.500 | $42,271 | $34,293 | $29,602 | $26,552 |
| 4.000 | $43,738 | $35,832 | $31,211 | $28,230 |
| 4.500 | $45,234 | $37,409 | $32,866 | $29,960 |
| 5.000 | $46,760 | $39,023 | $34,567 | $31,742 |
| 5.500 | $48,314 | $40,675 | $36,311 | $33,573 |
| 6.000 | $49,897 | $42,363 | $38,098 | $35,451 |
每月供款$26,553
30年
$5,913,000
$3,645,725
$9,558,725
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,246 | $9,306 | $26,552 | $5,903,694 |
| 2 | $17,219 | $9,333 | $26,552 | $5,894,361 |
| 3 | $17,192 | $9,360 | $26,552 | $5,885,001 |
| 4 | $17,165 | $9,387 | $26,552 | $5,875,614 |
| 5 | $17,137 | $9,415 | $26,552 | $5,866,199 |
| 6 | $17,110 | $9,442 | $26,552 | $5,856,757 |
| 7 | $17,082 | $9,470 | $26,552 | $5,847,287 |
| 8 | $17,055 | $9,497 | $26,552 | $5,837,789 |
| 9 | $17,027 | $9,525 | $26,552 | $5,828,264 |
| 10 | $16,999 | $9,553 | $26,552 | $5,818,711 |
| 11 | $16,971 | $9,581 | $26,552 | $5,809,131 |
| 12 | $16,943 | $9,609 | $26,552 | $5,799,522 |
$318,624
$205,146
$113,478
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,915 | $9,637 | $26,552 | $5,789,885 |
| 14 | $16,887 | $9,665 | $26,552 | $5,780,220 |
| 15 | $16,859 | $9,693 | $26,552 | $5,770,527 |
| 16 | $16,831 | $9,721 | $26,552 | $5,760,806 |
| 17 | $16,802 | $9,750 | $26,552 | $5,751,056 |
| 18 | $16,774 | $9,778 | $26,552 | $5,741,278 |
| 19 | $16,745 | $9,807 | $26,552 | $5,731,472 |
| 20 | $16,717 | $9,835 | $26,552 | $5,721,636 |
| 21 | $16,688 | $9,864 | $26,552 | $5,711,773 |
| 22 | $16,659 | $9,893 | $26,552 | $5,701,880 |
| 23 | $16,630 | $9,922 | $26,552 | $5,691,958 |
| 24 | $16,602 | $9,950 | $26,552 | $5,682,008 |
$318,624
$201,110
$117,514
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,573 | $9,979 | $26,552 | $5,672,028 |
| 26 | $16,543 | $10,009 | $26,552 | $5,662,020 |
| 27 | $16,514 | $10,038 | $26,552 | $5,651,982 |
| 28 | $16,485 | $10,067 | $26,552 | $5,641,915 |
| 29 | $16,456 | $10,096 | $26,552 | $5,631,818 |
| 30 | $16,426 | $10,126 | $26,552 | $5,621,693 |
| 31 | $16,397 | $10,155 | $26,552 | $5,611,537 |
| 32 | $16,367 | $10,185 | $26,552 | $5,601,352 |
| 33 | $16,337 | $10,215 | $26,552 | $5,591,137 |
| 34 | $16,307 | $10,245 | $26,552 | $5,580,893 |
| 35 | $16,278 | $10,274 | $26,552 | $5,570,619 |
| 36 | $16,248 | $10,304 | $26,552 | $5,560,314 |
$318,624
$196,930
$121,694
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,218 | $10,334 | $26,552 | $5,549,980 |
| 38 | $16,187 | $10,365 | $26,552 | $5,539,615 |
| 39 | $16,157 | $10,395 | $26,552 | $5,529,220 |
| 40 | $16,127 | $10,425 | $26,552 | $5,518,795 |
| 41 | $16,096 | $10,456 | $26,552 | $5,508,340 |
| 42 | $16,066 | $10,486 | $26,552 | $5,497,854 |
| 43 | $16,035 | $10,517 | $26,552 | $5,487,337 |
| 44 | $16,005 | $10,547 | $26,552 | $5,476,790 |
| 45 | $15,974 | $10,578 | $26,552 | $5,466,212 |
| 46 | $15,943 | $10,609 | $26,552 | $5,455,603 |
| 47 | $15,912 | $10,640 | $26,552 | $5,444,963 |
| 48 | $15,881 | $10,671 | $26,552 | $5,434,292 |
$318,624
$192,602
$126,022
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,850 | $10,702 | $26,552 | $5,423,590 |
| 50 | $15,819 | $10,733 | $26,552 | $5,412,857 |
| 51 | $15,787 | $10,765 | $26,552 | $5,402,092 |
| 52 | $15,756 | $10,796 | $26,552 | $5,391,297 |
| 53 | $15,725 | $10,827 | $26,552 | $5,380,469 |
| 54 | $15,693 | $10,859 | $26,552 | $5,369,610 |
| 55 | $15,661 | $10,891 | $26,552 | $5,358,719 |
| 56 | $15,630 | $10,922 | $26,552 | $5,347,797 |
| 57 | $15,598 | $10,954 | $26,552 | $5,336,843 |
| 58 | $15,566 | $10,986 | $26,552 | $5,325,857 |
| 59 | $15,534 | $11,018 | $26,552 | $5,314,838 |
| 60 | $15,502 | $11,050 | $26,552 | $5,303,788 |
$318,624
$188,120
$130,504
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,469 | $11,083 | $26,552 | $5,292,705 |
| 62 | $15,437 | $11,115 | $26,552 | $5,281,590 |
| 63 | $15,405 | $11,147 | $26,552 | $5,270,443 |
| 64 | $15,372 | $11,180 | $26,552 | $5,259,263 |
| 65 | $15,340 | $11,212 | $26,552 | $5,248,051 |
| 66 | $15,307 | $11,245 | $26,552 | $5,236,805 |
| 67 | $15,274 | $11,278 | $26,552 | $5,225,527 |
| 68 | $15,241 | $11,311 | $26,552 | $5,214,216 |
| 69 | $15,208 | $11,344 | $26,552 | $5,202,873 |
| 70 | $15,175 | $11,377 | $26,552 | $5,191,496 |
| 71 | $15,142 | $11,410 | $26,552 | $5,180,085 |
| 72 | $15,109 | $11,443 | $26,552 | $5,168,642 |
$318,624
$183,478
$135,146
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,075 | $11,477 | $26,552 | $5,157,165 |
| 74 | $15,042 | $11,510 | $26,552 | $5,145,655 |
| 75 | $15,008 | $11,544 | $26,552 | $5,134,111 |
| 76 | $14,974 | $11,578 | $26,552 | $5,122,534 |
| 77 | $14,941 | $11,611 | $26,552 | $5,110,922 |
| 78 | $14,907 | $11,645 | $26,552 | $5,099,277 |
| 79 | $14,873 | $11,679 | $26,552 | $5,087,598 |
| 80 | $14,839 | $11,713 | $26,552 | $5,075,885 |
| 81 | $14,805 | $11,747 | $26,552 | $5,064,137 |
| 82 | $14,770 | $11,782 | $26,552 | $5,052,356 |
| 83 | $14,736 | $11,816 | $26,552 | $5,040,540 |
| 84 | $14,702 | $11,850 | $26,552 | $5,028,689 |
$318,624
$178,672
$139,953
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,667 | $11,885 | $26,552 | $5,016,804 |
| 86 | $14,632 | $11,920 | $26,552 | $5,004,885 |
| 87 | $14,598 | $11,954 | $26,552 | $4,992,930 |
| 88 | $14,563 | $11,989 | $26,552 | $4,980,941 |
| 89 | $14,528 | $12,024 | $26,552 | $4,968,917 |
| 90 | $14,493 | $12,059 | $26,552 | $4,956,857 |
| 91 | $14,458 | $12,095 | $26,552 | $4,944,763 |
| 92 | $14,422 | $12,130 | $26,552 | $4,932,633 |
| 93 | $14,387 | $12,165 | $26,552 | $4,920,468 |
| 94 | $14,351 | $12,201 | $26,552 | $4,908,267 |
| 95 | $14,316 | $12,236 | $26,552 | $4,896,031 |
| 96 | $14,280 | $12,272 | $26,552 | $4,883,759 |
$318,624
$173,694
$144,930
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,244 | $12,308 | $26,552 | $4,871,451 |
| 98 | $14,208 | $12,344 | $26,552 | $4,859,108 |
| 99 | $14,172 | $12,380 | $26,552 | $4,846,728 |
| 100 | $14,136 | $12,416 | $26,552 | $4,834,313 |
| 101 | $14,100 | $12,452 | $26,552 | $4,821,861 |
| 102 | $14,064 | $12,488 | $26,552 | $4,809,372 |
| 103 | $14,027 | $12,525 | $26,552 | $4,796,848 |
| 104 | $13,991 | $12,561 | $26,552 | $4,784,286 |
| 105 | $13,954 | $12,598 | $26,552 | $4,771,689 |
| 106 | $13,917 | $12,635 | $26,552 | $4,759,054 |
| 107 | $13,881 | $12,671 | $26,552 | $4,746,383 |
| 108 | $13,844 | $12,708 | $26,552 | $4,733,674 |
$318,624
$168,539
$150,085
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,807 | $12,745 | $26,552 | $4,720,929 |
| 110 | $13,769 | $12,783 | $26,552 | $4,708,146 |
| 111 | $13,732 | $12,820 | $26,552 | $4,695,326 |
| 112 | $13,695 | $12,857 | $26,552 | $4,682,469 |
| 113 | $13,657 | $12,895 | $26,552 | $4,669,574 |
| 114 | $13,620 | $12,932 | $26,552 | $4,656,642 |
| 115 | $13,582 | $12,970 | $26,552 | $4,643,671 |
| 116 | $13,544 | $13,008 | $26,552 | $4,630,664 |
| 117 | $13,506 | $13,046 | $26,552 | $4,617,618 |
| 118 | $13,468 | $13,084 | $26,552 | $4,604,534 |
| 119 | $13,430 | $13,122 | $26,552 | $4,591,412 |
| 120 | $13,392 | $13,160 | $26,552 | $4,578,251 |
$318,624
$163,201
$155,423
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,353 | $13,199 | $26,552 | $4,565,052 |
| 122 | $13,315 | $13,237 | $26,552 | $4,551,815 |
| 123 | $13,276 | $13,276 | $26,552 | $4,538,539 |
| 124 | $13,237 | $13,315 | $26,552 | $4,525,225 |
| 125 | $13,199 | $13,353 | $26,552 | $4,511,871 |
| 126 | $13,160 | $13,392 | $26,552 | $4,498,479 |
| 127 | $13,121 | $13,431 | $26,552 | $4,485,047 |
| 128 | $13,081 | $13,471 | $26,552 | $4,471,577 |
| 129 | $13,042 | $13,510 | $26,552 | $4,458,067 |
| 130 | $13,003 | $13,549 | $26,552 | $4,444,517 |
| 131 | $12,963 | $13,589 | $26,552 | $4,430,929 |
| 132 | $12,924 | $13,628 | $26,552 | $4,417,300 |
$318,624
$157,673
$160,951
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,884 | $13,668 | $26,552 | $4,403,632 |
| 134 | $12,844 | $13,708 | $26,552 | $4,389,924 |
| 135 | $12,804 | $13,748 | $26,552 | $4,376,176 |
| 136 | $12,764 | $13,788 | $26,552 | $4,362,388 |
| 137 | $12,724 | $13,828 | $26,552 | $4,348,559 |
| 138 | $12,683 | $13,869 | $26,552 | $4,334,691 |
| 139 | $12,643 | $13,909 | $26,552 | $4,320,781 |
| 140 | $12,602 | $13,950 | $26,552 | $4,306,832 |
| 141 | $12,562 | $13,990 | $26,552 | $4,292,841 |
| 142 | $12,521 | $14,031 | $26,552 | $4,278,810 |
| 143 | $12,480 | $14,072 | $26,552 | $4,264,738 |
| 144 | $12,439 | $14,113 | $26,552 | $4,250,625 |
$318,624
$151,949
$166,676
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,398 | $14,154 | $26,552 | $4,236,470 |
| 146 | $12,356 | $14,196 | $26,552 | $4,222,275 |
| 147 | $12,315 | $14,237 | $26,552 | $4,208,038 |
| 148 | $12,273 | $14,279 | $26,552 | $4,193,759 |
| 149 | $12,232 | $14,320 | $26,552 | $4,179,439 |
| 150 | $12,190 | $14,362 | $26,552 | $4,165,077 |
| 151 | $12,148 | $14,404 | $26,552 | $4,150,673 |
| 152 | $12,106 | $14,446 | $26,552 | $4,136,227 |
| 153 | $12,064 | $14,488 | $26,552 | $4,121,739 |
| 154 | $12,022 | $14,530 | $26,552 | $4,107,209 |
| 155 | $11,979 | $14,573 | $26,552 | $4,092,636 |
| 156 | $11,937 | $14,615 | $26,552 | $4,078,021 |
$318,624
$146,020
$172,604
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,894 | $14,658 | $26,552 | $4,063,363 |
| 158 | $11,851 | $14,701 | $26,552 | $4,048,663 |
| 159 | $11,809 | $14,743 | $26,552 | $4,033,919 |
| 160 | $11,766 | $14,786 | $26,552 | $4,019,133 |
| 161 | $11,722 | $14,830 | $26,552 | $4,004,303 |
| 162 | $11,679 | $14,873 | $26,552 | $3,989,430 |
| 163 | $11,636 | $14,916 | $26,552 | $3,974,514 |
| 164 | $11,592 | $14,960 | $26,552 | $3,959,555 |
| 165 | $11,549 | $15,003 | $26,552 | $3,944,551 |
| 166 | $11,505 | $15,047 | $26,552 | $3,929,504 |
| 167 | $11,461 | $15,091 | $26,552 | $3,914,413 |
| 168 | $11,417 | $15,135 | $26,552 | $3,899,278 |
$318,624
$139,881
$178,743
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,373 | $15,179 | $26,552 | $3,884,099 |
| 170 | $11,329 | $15,223 | $26,552 | $3,868,876 |
| 171 | $11,284 | $15,268 | $26,552 | $3,853,608 |
| 172 | $11,240 | $15,312 | $26,552 | $3,838,296 |
| 173 | $11,195 | $15,357 | $26,552 | $3,822,939 |
| 174 | $11,150 | $15,402 | $26,552 | $3,807,537 |
| 175 | $11,105 | $15,447 | $26,552 | $3,792,090 |
| 176 | $11,060 | $15,492 | $26,552 | $3,776,598 |
| 177 | $11,015 | $15,537 | $26,552 | $3,761,062 |
| 178 | $10,970 | $15,582 | $26,552 | $3,745,479 |
| 179 | $10,924 | $15,628 | $26,552 | $3,729,852 |
| 180 | $10,879 | $15,673 | $26,552 | $3,714,178 |
$318,624
$133,524
$185,100
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,833 | $15,719 | $26,552 | $3,698,459 |
| 182 | $10,787 | $15,765 | $26,552 | $3,682,694 |
| 183 | $10,741 | $15,811 | $26,552 | $3,666,884 |
| 184 | $10,695 | $15,857 | $26,552 | $3,651,027 |
| 185 | $10,649 | $15,903 | $26,552 | $3,635,124 |
| 186 | $10,602 | $15,950 | $26,552 | $3,619,174 |
| 187 | $10,556 | $15,996 | $26,552 | $3,603,178 |
| 188 | $10,509 | $16,043 | $26,552 | $3,587,135 |
| 189 | $10,462 | $16,090 | $26,552 | $3,571,046 |
| 190 | $10,416 | $16,136 | $26,552 | $3,554,909 |
| 191 | $10,368 | $16,184 | $26,552 | $3,538,726 |
| 192 | $10,321 | $16,231 | $26,552 | $3,522,495 |
$318,624
$126,941
$191,683
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,274 | $16,278 | $26,552 | $3,506,217 |
| 194 | $10,226 | $16,326 | $26,552 | $3,489,891 |
| 195 | $10,179 | $16,373 | $26,552 | $3,473,518 |
| 196 | $10,131 | $16,421 | $26,552 | $3,457,097 |
| 197 | $10,083 | $16,469 | $26,552 | $3,440,628 |
| 198 | $10,035 | $16,517 | $26,552 | $3,424,112 |
| 199 | $9,987 | $16,565 | $26,552 | $3,407,547 |
| 200 | $9,939 | $16,613 | $26,552 | $3,390,933 |
| 201 | $9,890 | $16,662 | $26,552 | $3,374,271 |
| 202 | $9,842 | $16,710 | $26,552 | $3,357,561 |
| 203 | $9,793 | $16,759 | $26,552 | $3,340,802 |
| 204 | $9,744 | $16,808 | $26,552 | $3,323,994 |
$318,624
$120,123
$198,501
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,695 | $16,857 | $26,552 | $3,307,137 |
| 206 | $9,646 | $16,906 | $26,552 | $3,290,231 |
| 207 | $9,597 | $16,956 | $26,552 | $3,273,275 |
| 208 | $9,547 | $17,005 | $26,552 | $3,256,270 |
| 209 | $9,497 | $17,055 | $26,552 | $3,239,216 |
| 210 | $9,448 | $17,104 | $26,552 | $3,222,111 |
| 211 | $9,398 | $17,154 | $26,552 | $3,204,957 |
| 212 | $9,348 | $17,204 | $26,552 | $3,187,753 |
| 213 | $9,298 | $17,254 | $26,552 | $3,170,499 |
| 214 | $9,247 | $17,305 | $26,552 | $3,153,194 |
| 215 | $9,197 | $17,355 | $26,552 | $3,135,839 |
| 216 | $9,146 | $17,406 | $26,552 | $3,118,433 |
$318,624
$113,063
$205,561
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,095 | $17,457 | $26,552 | $3,100,976 |
| 218 | $9,045 | $17,507 | $26,552 | $3,083,469 |
| 219 | $8,993 | $17,559 | $26,552 | $3,065,910 |
| 220 | $8,942 | $17,610 | $26,552 | $3,048,300 |
| 221 | $8,891 | $17,661 | $26,552 | $3,030,639 |
| 222 | $8,839 | $17,713 | $26,552 | $3,012,927 |
| 223 | $8,788 | $17,764 | $26,552 | $2,995,162 |
| 224 | $8,736 | $17,816 | $26,552 | $2,977,346 |
| 225 | $8,684 | $17,868 | $26,552 | $2,959,478 |
| 226 | $8,632 | $17,920 | $26,552 | $2,941,558 |
| 227 | $8,580 | $17,972 | $26,552 | $2,923,585 |
| 228 | $8,527 | $18,025 | $26,552 | $2,905,560 |
$318,624
$105,752
$212,872
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,475 | $18,077 | $26,552 | $2,887,483 |
| 230 | $8,422 | $18,130 | $26,552 | $2,869,353 |
| 231 | $8,369 | $18,183 | $26,552 | $2,851,170 |
| 232 | $8,316 | $18,236 | $26,552 | $2,832,934 |
| 233 | $8,263 | $18,289 | $26,552 | $2,814,644 |
| 234 | $8,209 | $18,343 | $26,552 | $2,796,302 |
| 235 | $8,156 | $18,396 | $26,552 | $2,777,906 |
| 236 | $8,102 | $18,450 | $26,552 | $2,759,456 |
| 237 | $8,048 | $18,504 | $26,552 | $2,740,952 |
| 238 | $7,994 | $18,558 | $26,552 | $2,722,395 |
| 239 | $7,940 | $18,612 | $26,552 | $2,703,783 |
| 240 | $7,886 | $18,666 | $26,552 | $2,685,117 |
$318,624
$98,181
$220,443
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,832 | $18,720 | $26,552 | $2,666,397 |
| 242 | $7,777 | $18,775 | $26,552 | $2,647,622 |
| 243 | $7,722 | $18,830 | $26,552 | $2,628,792 |
| 244 | $7,667 | $18,885 | $26,552 | $2,609,907 |
| 245 | $7,612 | $18,940 | $26,552 | $2,590,967 |
| 246 | $7,557 | $18,995 | $26,552 | $2,571,972 |
| 247 | $7,502 | $19,050 | $26,552 | $2,552,922 |
| 248 | $7,446 | $19,106 | $26,552 | $2,533,816 |
| 249 | $7,390 | $19,162 | $26,552 | $2,514,654 |
| 250 | $7,334 | $19,218 | $26,552 | $2,495,437 |
| 251 | $7,278 | $19,274 | $26,552 | $2,476,163 |
| 252 | $7,222 | $19,330 | $26,552 | $2,456,833 |
$318,624
$90,340
$228,284
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,166 | $19,386 | $26,552 | $2,437,447 |
| 254 | $7,109 | $19,443 | $26,552 | $2,418,004 |
| 255 | $7,053 | $19,500 | $26,552 | $2,398,504 |
| 256 | $6,996 | $19,556 | $26,552 | $2,378,948 |
| 257 | $6,939 | $19,613 | $26,552 | $2,359,335 |
| 258 | $6,881 | $19,671 | $26,552 | $2,339,664 |
| 259 | $6,824 | $19,728 | $26,552 | $2,319,936 |
| 260 | $6,766 | $19,786 | $26,552 | $2,300,151 |
| 261 | $6,709 | $19,843 | $26,552 | $2,280,307 |
| 262 | $6,651 | $19,901 | $26,552 | $2,260,406 |
| 263 | $6,593 | $19,959 | $26,552 | $2,240,447 |
| 264 | $6,535 | $20,017 | $26,552 | $2,220,430 |
$318,624
$82,221
$236,403
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,476 | $20,076 | $26,552 | $2,200,354 |
| 266 | $6,418 | $20,134 | $26,552 | $2,180,220 |
| 267 | $6,359 | $20,193 | $26,552 | $2,160,027 |
| 268 | $6,300 | $20,252 | $26,552 | $2,139,775 |
| 269 | $6,241 | $20,311 | $26,552 | $2,119,464 |
| 270 | $6,182 | $20,370 | $26,552 | $2,099,093 |
| 271 | $6,122 | $20,430 | $26,552 | $2,078,664 |
| 272 | $6,063 | $20,489 | $26,552 | $2,058,174 |
| 273 | $6,003 | $20,549 | $26,552 | $2,037,625 |
| 274 | $5,943 | $20,609 | $26,552 | $2,017,016 |
| 275 | $5,883 | $20,669 | $26,552 | $1,996,347 |
| 276 | $5,823 | $20,729 | $26,552 | $1,975,618 |
$318,624
$73,813
$244,812
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,762 | $20,790 | $26,552 | $1,954,828 |
| 278 | $5,702 | $20,850 | $26,552 | $1,933,978 |
| 279 | $5,641 | $20,911 | $26,552 | $1,913,067 |
| 280 | $5,580 | $20,972 | $26,552 | $1,892,094 |
| 281 | $5,519 | $21,033 | $26,552 | $1,871,061 |
| 282 | $5,457 | $21,095 | $26,552 | $1,849,966 |
| 283 | $5,396 | $21,156 | $26,552 | $1,828,810 |
| 284 | $5,334 | $21,218 | $26,552 | $1,807,592 |
| 285 | $5,272 | $21,280 | $26,552 | $1,786,312 |
| 286 | $5,210 | $21,342 | $26,552 | $1,764,970 |
| 287 | $5,148 | $21,404 | $26,552 | $1,743,566 |
| 288 | $5,085 | $21,467 | $26,552 | $1,722,099 |
$318,624
$65,105
$253,519
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,023 | $21,529 | $26,552 | $1,700,570 |
| 290 | $4,960 | $21,592 | $26,552 | $1,678,978 |
| 291 | $4,897 | $21,655 | $26,552 | $1,657,323 |
| 292 | $4,834 | $21,718 | $26,552 | $1,635,605 |
| 293 | $4,771 | $21,781 | $26,552 | $1,613,824 |
| 294 | $4,707 | $21,845 | $26,552 | $1,591,978 |
| 295 | $4,643 | $21,909 | $26,552 | $1,570,070 |
| 296 | $4,579 | $21,973 | $26,552 | $1,548,097 |
| 297 | $4,515 | $22,037 | $26,552 | $1,526,060 |
| 298 | $4,451 | $22,101 | $26,552 | $1,503,959 |
| 299 | $4,387 | $22,165 | $26,552 | $1,481,794 |
| 300 | $4,322 | $22,230 | $26,552 | $1,459,564 |
$318,624
$56,089
$262,536
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,257 | $22,295 | $26,552 | $1,437,269 |
| 302 | $4,192 | $22,360 | $26,552 | $1,414,909 |
| 303 | $4,127 | $22,425 | $26,552 | $1,392,484 |
| 304 | $4,061 | $22,491 | $26,552 | $1,369,993 |
| 305 | $3,996 | $22,556 | $26,552 | $1,347,437 |
| 306 | $3,930 | $22,622 | $26,552 | $1,324,815 |
| 307 | $3,864 | $22,688 | $26,552 | $1,302,127 |
| 308 | $3,798 | $22,754 | $26,552 | $1,279,373 |
| 309 | $3,732 | $22,821 | $26,552 | $1,256,552 |
| 310 | $3,665 | $22,887 | $26,552 | $1,233,665 |
| 311 | $3,598 | $22,954 | $26,552 | $1,210,711 |
| 312 | $3,531 | $23,021 | $26,552 | $1,187,691 |
$318,624
$46,751
$271,873
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,464 | $23,088 | $26,552 | $1,164,603 |
| 314 | $3,397 | $23,155 | $26,552 | $1,141,447 |
| 315 | $3,329 | $23,223 | $26,552 | $1,118,225 |
| 316 | $3,261 | $23,291 | $26,552 | $1,094,934 |
| 317 | $3,194 | $23,358 | $26,552 | $1,071,576 |
| 318 | $3,125 | $23,427 | $26,552 | $1,048,149 |
| 319 | $3,057 | $23,495 | $26,552 | $1,024,654 |
| 320 | $2,989 | $23,563 | $26,552 | $1,001,091 |
| 321 | $2,920 | $23,632 | $26,552 | $977,459 |
| 322 | $2,851 | $23,701 | $26,552 | $953,757 |
| 323 | $2,782 | $23,770 | $26,552 | $929,987 |
| 324 | $2,712 | $23,840 | $26,552 | $906,148 |
$318,624
$37,081
$281,543
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,643 | $23,909 | $26,552 | $882,239 |
| 326 | $2,573 | $23,979 | $26,552 | $858,260 |
| 327 | $2,503 | $24,049 | $26,552 | $834,211 |
| 328 | $2,433 | $24,119 | $26,552 | $810,092 |
| 329 | $2,363 | $24,189 | $26,552 | $785,903 |
| 330 | $2,292 | $24,260 | $26,552 | $761,643 |
| 331 | $2,221 | $24,331 | $26,552 | $737,313 |
| 332 | $2,150 | $24,402 | $26,552 | $712,911 |
| 333 | $2,079 | $24,473 | $26,552 | $688,438 |
| 334 | $2,008 | $24,544 | $26,552 | $663,894 |
| 335 | $1,936 | $24,616 | $26,552 | $639,279 |
| 336 | $1,865 | $24,687 | $26,552 | $614,591 |
$318,624
$27,068
$291,557
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,793 | $24,759 | $26,552 | $589,832 |
| 338 | $1,720 | $24,832 | $26,552 | $565,000 |
| 339 | $1,648 | $24,904 | $26,552 | $540,096 |
| 340 | $1,575 | $24,977 | $26,552 | $515,119 |
| 341 | $1,502 | $25,050 | $26,552 | $490,070 |
| 342 | $1,429 | $25,123 | $26,552 | $464,947 |
| 343 | $1,356 | $25,196 | $26,552 | $439,751 |
| 344 | $1,283 | $25,269 | $26,552 | $414,482 |
| 345 | $1,209 | $25,343 | $26,552 | $389,139 |
| 346 | $1,135 | $25,417 | $26,552 | $363,722 |
| 347 | $1,061 | $25,491 | $26,552 | $338,230 |
| 348 | $987 | $25,566 | $26,552 | $312,665 |
$318,624
$16,698
$301,926
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $912 | $25,640 | $26,552 | $287,025 |
| 350 | $837 | $25,715 | $26,552 | $261,310 |
| 351 | $762 | $25,790 | $26,552 | $235,520 |
| 352 | $687 | $25,865 | $26,552 | $209,655 |
| 353 | $611 | $25,941 | $26,552 | $183,715 |
| 354 | $536 | $26,016 | $26,552 | $157,698 |
| 355 | $460 | $26,092 | $26,552 | $131,606 |
| 356 | $384 | $26,168 | $26,552 | $105,438 |
| 357 | $308 | $26,244 | $26,552 | $79,194 |
| 358 | $231 | $26,321 | $26,552 | $52,873 |
| 359 | $154 | $26,398 | $26,552 | $26,475 |
| 360 | $77 | $26,475 | $26,552 | $0 |
$318,624
$5,959
$312,665
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。
