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
$818 萬
$800 萬
$860 萬
$850 萬
$850 萬
$750 萬
665 呎
@11,128
1,094 呎
@6,764
$740 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 |
| 3.375 | $41,909 | $33,914 | $29,207 | $26,141 |
| 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$26,142
30年
$5,913,000
$3,497,814
$9,410,814
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,630 | $9,511 | $26,141 | $5,903,489 |
| 2 | $16,604 | $9,538 | $26,141 | $5,893,952 |
| 3 | $16,577 | $9,564 | $26,141 | $5,884,387 |
| 4 | $16,550 | $9,591 | $26,141 | $5,874,796 |
| 5 | $16,523 | $9,618 | $26,141 | $5,865,178 |
| 6 | $16,496 | $9,645 | $26,141 | $5,855,532 |
| 7 | $16,469 | $9,672 | $26,141 | $5,845,860 |
| 8 | $16,441 | $9,700 | $26,141 | $5,836,160 |
| 9 | $16,414 | $9,727 | $26,141 | $5,826,433 |
| 10 | $16,387 | $9,754 | $26,141 | $5,816,679 |
| 11 | $16,359 | $9,782 | $26,141 | $5,806,897 |
| 12 | $16,332 | $9,809 | $26,141 | $5,797,088 |
$313,694
$197,782
$115,912
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,304 | $9,837 | $26,141 | $5,787,251 |
| 14 | $16,277 | $9,865 | $26,141 | $5,777,387 |
| 15 | $16,249 | $9,892 | $26,141 | $5,767,494 |
| 16 | $16,221 | $9,920 | $26,141 | $5,757,574 |
| 17 | $16,193 | $9,948 | $26,141 | $5,747,626 |
| 18 | $16,165 | $9,976 | $26,141 | $5,737,650 |
| 19 | $16,137 | $10,004 | $26,141 | $5,727,646 |
| 20 | $16,109 | $10,032 | $26,141 | $5,717,614 |
| 21 | $16,081 | $10,060 | $26,141 | $5,707,554 |
| 22 | $16,052 | $10,089 | $26,141 | $5,697,465 |
| 23 | $16,024 | $10,117 | $26,141 | $5,687,348 |
| 24 | $15,996 | $10,145 | $26,141 | $5,677,203 |
$313,694
$193,809
$119,885
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,967 | $10,174 | $26,141 | $5,667,029 |
| 26 | $15,939 | $10,203 | $26,141 | $5,656,826 |
| 27 | $15,910 | $10,231 | $26,141 | $5,646,595 |
| 28 | $15,881 | $10,260 | $26,141 | $5,636,335 |
| 29 | $15,852 | $10,289 | $26,141 | $5,626,046 |
| 30 | $15,823 | $10,318 | $26,141 | $5,615,728 |
| 31 | $15,794 | $10,347 | $26,141 | $5,605,381 |
| 32 | $15,765 | $10,376 | $26,141 | $5,595,005 |
| 33 | $15,736 | $10,405 | $26,141 | $5,584,600 |
| 34 | $15,707 | $10,434 | $26,141 | $5,574,165 |
| 35 | $15,677 | $10,464 | $26,141 | $5,563,701 |
| 36 | $15,648 | $10,493 | $26,141 | $5,553,208 |
$313,694
$189,699
$123,995
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,618 | $10,523 | $26,141 | $5,542,685 |
| 38 | $15,589 | $10,552 | $26,141 | $5,532,133 |
| 39 | $15,559 | $10,582 | $26,141 | $5,521,551 |
| 40 | $15,529 | $10,612 | $26,141 | $5,510,939 |
| 41 | $15,500 | $10,642 | $26,141 | $5,500,297 |
| 42 | $15,470 | $10,672 | $26,141 | $5,489,626 |
| 43 | $15,440 | $10,702 | $26,141 | $5,478,924 |
| 44 | $15,409 | $10,732 | $26,141 | $5,468,193 |
| 45 | $15,379 | $10,762 | $26,141 | $5,457,431 |
| 46 | $15,349 | $10,792 | $26,141 | $5,446,639 |
| 47 | $15,319 | $10,822 | $26,141 | $5,435,816 |
| 48 | $15,288 | $10,853 | $26,141 | $5,424,963 |
$313,694
$185,449
$128,245
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,258 | $10,883 | $26,141 | $5,414,080 |
| 50 | $15,227 | $10,914 | $26,141 | $5,403,166 |
| 51 | $15,196 | $10,945 | $26,141 | $5,392,221 |
| 52 | $15,166 | $10,976 | $26,141 | $5,381,246 |
| 53 | $15,135 | $11,006 | $26,141 | $5,370,239 |
| 54 | $15,104 | $11,037 | $26,141 | $5,359,202 |
| 55 | $15,073 | $11,068 | $26,141 | $5,348,133 |
| 56 | $15,042 | $11,100 | $26,141 | $5,337,034 |
| 57 | $15,010 | $11,131 | $26,141 | $5,325,903 |
| 58 | $14,979 | $11,162 | $26,141 | $5,314,741 |
| 59 | $14,948 | $11,193 | $26,141 | $5,303,548 |
| 60 | $14,916 | $11,225 | $26,141 | $5,292,323 |
$313,694
$181,053
$132,641
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,885 | $11,256 | $26,141 | $5,281,066 |
| 62 | $14,853 | $11,288 | $26,141 | $5,269,778 |
| 63 | $14,821 | $11,320 | $26,141 | $5,258,458 |
| 64 | $14,789 | $11,352 | $26,141 | $5,247,106 |
| 65 | $14,757 | $11,384 | $26,141 | $5,235,723 |
| 66 | $14,725 | $11,416 | $26,141 | $5,224,307 |
| 67 | $14,693 | $11,448 | $26,141 | $5,212,859 |
| 68 | $14,661 | $11,480 | $26,141 | $5,201,379 |
| 69 | $14,629 | $11,512 | $26,141 | $5,189,867 |
| 70 | $14,597 | $11,545 | $26,141 | $5,178,322 |
| 71 | $14,564 | $11,577 | $26,141 | $5,166,745 |
| 72 | $14,531 | $11,610 | $26,141 | $5,155,136 |
$313,694
$176,507
$137,187
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,499 | $11,642 | $26,141 | $5,143,493 |
| 74 | $14,466 | $11,675 | $26,141 | $5,131,818 |
| 75 | $14,433 | $11,708 | $26,141 | $5,120,110 |
| 76 | $14,400 | $11,741 | $26,141 | $5,108,369 |
| 77 | $14,367 | $11,774 | $26,141 | $5,096,596 |
| 78 | $14,334 | $11,807 | $26,141 | $5,084,789 |
| 79 | $14,301 | $11,840 | $26,141 | $5,072,948 |
| 80 | $14,268 | $11,873 | $26,141 | $5,061,075 |
| 81 | $14,234 | $11,907 | $26,141 | $5,049,168 |
| 82 | $14,201 | $11,940 | $26,141 | $5,037,228 |
| 83 | $14,167 | $11,974 | $26,141 | $5,025,254 |
| 84 | $14,134 | $12,008 | $26,141 | $5,013,246 |
$313,694
$171,804
$141,889
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,100 | $12,041 | $26,141 | $5,001,205 |
| 86 | $14,066 | $12,075 | $26,141 | $4,989,130 |
| 87 | $14,032 | $12,109 | $26,141 | $4,977,020 |
| 88 | $13,998 | $12,143 | $26,141 | $4,964,877 |
| 89 | $13,964 | $12,177 | $26,141 | $4,952,700 |
| 90 | $13,929 | $12,212 | $26,141 | $4,940,488 |
| 91 | $13,895 | $12,246 | $26,141 | $4,928,242 |
| 92 | $13,861 | $12,280 | $26,141 | $4,915,961 |
| 93 | $13,826 | $12,315 | $26,141 | $4,903,646 |
| 94 | $13,792 | $12,350 | $26,141 | $4,891,297 |
| 95 | $13,757 | $12,384 | $26,141 | $4,878,912 |
| 96 | $13,722 | $12,419 | $26,141 | $4,866,493 |
$313,694
$166,941
$146,753
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,687 | $12,454 | $26,141 | $4,854,039 |
| 98 | $13,652 | $12,489 | $26,141 | $4,841,550 |
| 99 | $13,617 | $12,524 | $26,141 | $4,829,026 |
| 100 | $13,582 | $12,560 | $26,141 | $4,816,466 |
| 101 | $13,546 | $12,595 | $26,141 | $4,803,871 |
| 102 | $13,511 | $12,630 | $26,141 | $4,791,241 |
| 103 | $13,475 | $12,666 | $26,141 | $4,778,575 |
| 104 | $13,440 | $12,701 | $26,141 | $4,765,874 |
| 105 | $13,404 | $12,737 | $26,141 | $4,753,137 |
| 106 | $13,368 | $12,773 | $26,141 | $4,740,364 |
| 107 | $13,332 | $12,809 | $26,141 | $4,727,555 |
| 108 | $13,296 | $12,845 | $26,141 | $4,714,710 |
$313,694
$161,911
$151,783
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,260 | $12,881 | $26,141 | $4,701,829 |
| 110 | $13,224 | $12,917 | $26,141 | $4,688,912 |
| 111 | $13,188 | $12,954 | $26,141 | $4,675,958 |
| 112 | $13,151 | $12,990 | $26,141 | $4,662,968 |
| 113 | $13,115 | $13,027 | $26,141 | $4,649,941 |
| 114 | $13,078 | $13,063 | $26,141 | $4,636,878 |
| 115 | $13,041 | $13,100 | $26,141 | $4,623,778 |
| 116 | $13,004 | $13,137 | $26,141 | $4,610,642 |
| 117 | $12,967 | $13,174 | $26,141 | $4,597,468 |
| 118 | $12,930 | $13,211 | $26,141 | $4,584,257 |
| 119 | $12,893 | $13,248 | $26,141 | $4,571,009 |
| 120 | $12,856 | $13,285 | $26,141 | $4,557,724 |
$313,694
$156,708
$156,986
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,819 | $13,323 | $26,141 | $4,544,401 |
| 122 | $12,781 | $13,360 | $26,141 | $4,531,041 |
| 123 | $12,744 | $13,398 | $26,141 | $4,517,644 |
| 124 | $12,706 | $13,435 | $26,141 | $4,504,209 |
| 125 | $12,668 | $13,473 | $26,141 | $4,490,735 |
| 126 | $12,630 | $13,511 | $26,141 | $4,477,225 |
| 127 | $12,592 | $13,549 | $26,141 | $4,463,676 |
| 128 | $12,554 | $13,587 | $26,141 | $4,450,089 |
| 129 | $12,516 | $13,625 | $26,141 | $4,436,463 |
| 130 | $12,478 | $13,664 | $26,141 | $4,422,800 |
| 131 | $12,439 | $13,702 | $26,141 | $4,409,098 |
| 132 | $12,401 | $13,741 | $26,141 | $4,395,357 |
$313,694
$151,327
$162,367
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,362 | $13,779 | $26,141 | $4,381,578 |
| 134 | $12,323 | $13,818 | $26,141 | $4,367,760 |
| 135 | $12,284 | $13,857 | $26,141 | $4,353,903 |
| 136 | $12,245 | $13,896 | $26,141 | $4,340,007 |
| 137 | $12,206 | $13,935 | $26,141 | $4,326,072 |
| 138 | $12,167 | $13,974 | $26,141 | $4,312,098 |
| 139 | $12,128 | $14,013 | $26,141 | $4,298,085 |
| 140 | $12,088 | $14,053 | $26,141 | $4,284,032 |
| 141 | $12,049 | $14,092 | $26,141 | $4,269,940 |
| 142 | $12,009 | $14,132 | $26,141 | $4,255,808 |
| 143 | $11,969 | $14,172 | $26,141 | $4,241,636 |
| 144 | $11,930 | $14,212 | $26,141 | $4,227,425 |
$313,694
$145,761
$167,932
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,890 | $14,252 | $26,141 | $4,213,173 |
| 146 | $11,850 | $14,292 | $26,141 | $4,198,882 |
| 147 | $11,809 | $14,332 | $26,141 | $4,184,550 |
| 148 | $11,769 | $14,372 | $26,141 | $4,170,178 |
| 149 | $11,729 | $14,413 | $26,141 | $4,155,765 |
| 150 | $11,688 | $14,453 | $26,141 | $4,141,312 |
| 151 | $11,647 | $14,494 | $26,141 | $4,126,818 |
| 152 | $11,607 | $14,534 | $26,141 | $4,112,284 |
| 153 | $11,566 | $14,575 | $26,141 | $4,097,709 |
| 154 | $11,525 | $14,616 | $26,141 | $4,083,092 |
| 155 | $11,484 | $14,657 | $26,141 | $4,068,435 |
| 156 | $11,442 | $14,699 | $26,141 | $4,053,736 |
$313,694
$140,005
$173,689
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,401 | $14,740 | $26,141 | $4,038,996 |
| 158 | $11,360 | $14,781 | $26,141 | $4,024,215 |
| 159 | $11,318 | $14,823 | $26,141 | $4,009,392 |
| 160 | $11,276 | $14,865 | $26,141 | $3,994,527 |
| 161 | $11,235 | $14,907 | $26,141 | $3,979,620 |
| 162 | $11,193 | $14,948 | $26,141 | $3,964,672 |
| 163 | $11,151 | $14,991 | $26,141 | $3,949,681 |
| 164 | $11,108 | $15,033 | $26,141 | $3,934,649 |
| 165 | $11,066 | $15,075 | $26,141 | $3,919,574 |
| 166 | $11,024 | $15,117 | $26,141 | $3,904,456 |
| 167 | $10,981 | $15,160 | $26,141 | $3,889,296 |
| 168 | $10,939 | $15,203 | $26,141 | $3,874,094 |
$313,694
$134,052
$179,642
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,896 | $15,245 | $26,141 | $3,858,849 |
| 170 | $10,853 | $15,288 | $26,141 | $3,843,561 |
| 171 | $10,810 | $15,331 | $26,141 | $3,828,229 |
| 172 | $10,767 | $15,374 | $26,141 | $3,812,855 |
| 173 | $10,724 | $15,417 | $26,141 | $3,797,438 |
| 174 | $10,680 | $15,461 | $26,141 | $3,781,977 |
| 175 | $10,637 | $15,504 | $26,141 | $3,766,472 |
| 176 | $10,593 | $15,548 | $26,141 | $3,750,925 |
| 177 | $10,549 | $15,592 | $26,141 | $3,735,333 |
| 178 | $10,506 | $15,636 | $26,141 | $3,719,697 |
| 179 | $10,462 | $15,680 | $26,141 | $3,704,018 |
| 180 | $10,418 | $15,724 | $26,141 | $3,688,294 |
$313,694
$127,894
$185,800
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,373 | $15,768 | $26,141 | $3,672,526 |
| 182 | $10,329 | $15,812 | $26,141 | $3,656,714 |
| 183 | $10,285 | $15,857 | $26,141 | $3,640,858 |
| 184 | $10,240 | $15,901 | $26,141 | $3,624,956 |
| 185 | $10,195 | $15,946 | $26,141 | $3,609,010 |
| 186 | $10,150 | $15,991 | $26,141 | $3,593,020 |
| 187 | $10,105 | $16,036 | $26,141 | $3,576,984 |
| 188 | $10,060 | $16,081 | $26,141 | $3,560,903 |
| 189 | $10,015 | $16,126 | $26,141 | $3,544,777 |
| 190 | $9,970 | $16,171 | $26,141 | $3,528,605 |
| 191 | $9,924 | $16,217 | $26,141 | $3,512,388 |
| 192 | $9,879 | $16,263 | $26,141 | $3,496,126 |
$313,694
$121,525
$192,168
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,833 | $16,308 | $26,141 | $3,479,818 |
| 194 | $9,787 | $16,354 | $26,141 | $3,463,463 |
| 195 | $9,741 | $16,400 | $26,141 | $3,447,063 |
| 196 | $9,695 | $16,446 | $26,141 | $3,430,617 |
| 197 | $9,649 | $16,493 | $26,141 | $3,414,124 |
| 198 | $9,602 | $16,539 | $26,141 | $3,397,586 |
| 199 | $9,556 | $16,585 | $26,141 | $3,381,000 |
| 200 | $9,509 | $16,632 | $26,141 | $3,364,368 |
| 201 | $9,462 | $16,679 | $26,141 | $3,347,689 |
| 202 | $9,415 | $16,726 | $26,141 | $3,330,963 |
| 203 | $9,368 | $16,773 | $26,141 | $3,314,191 |
| 204 | $9,321 | $16,820 | $26,141 | $3,297,371 |
$313,694
$114,938
$198,755
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,274 | $16,867 | $26,141 | $3,280,503 |
| 206 | $9,226 | $16,915 | $26,141 | $3,263,589 |
| 207 | $9,179 | $16,962 | $26,141 | $3,246,626 |
| 208 | $9,131 | $17,010 | $26,141 | $3,229,616 |
| 209 | $9,083 | $17,058 | $26,141 | $3,212,558 |
| 210 | $9,035 | $17,106 | $26,141 | $3,195,453 |
| 211 | $8,987 | $17,154 | $26,141 | $3,178,299 |
| 212 | $8,939 | $17,202 | $26,141 | $3,161,096 |
| 213 | $8,891 | $17,251 | $26,141 | $3,143,846 |
| 214 | $8,842 | $17,299 | $26,141 | $3,126,547 |
| 215 | $8,793 | $17,348 | $26,141 | $3,109,199 |
| 216 | $8,745 | $17,397 | $26,141 | $3,091,802 |
$313,694
$108,126
$205,568
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,696 | $17,445 | $26,141 | $3,074,357 |
| 218 | $8,647 | $17,495 | $26,141 | $3,056,862 |
| 219 | $8,597 | $17,544 | $26,141 | $3,039,319 |
| 220 | $8,548 | $17,593 | $26,141 | $3,021,726 |
| 221 | $8,499 | $17,643 | $26,141 | $3,004,083 |
| 222 | $8,449 | $17,692 | $26,141 | $2,986,391 |
| 223 | $8,399 | $17,742 | $26,141 | $2,968,649 |
| 224 | $8,349 | $17,792 | $26,141 | $2,950,857 |
| 225 | $8,299 | $17,842 | $26,141 | $2,933,015 |
| 226 | $8,249 | $17,892 | $26,141 | $2,915,123 |
| 227 | $8,199 | $17,942 | $26,141 | $2,897,181 |
| 228 | $8,148 | $17,993 | $26,141 | $2,879,188 |
$313,694
$101,079
$212,614
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,098 | $18,043 | $26,141 | $2,861,145 |
| 230 | $8,047 | $18,094 | $26,141 | $2,843,051 |
| 231 | $7,996 | $18,145 | $26,141 | $2,824,905 |
| 232 | $7,945 | $18,196 | $26,141 | $2,806,709 |
| 233 | $7,894 | $18,247 | $26,141 | $2,788,462 |
| 234 | $7,843 | $18,299 | $26,141 | $2,770,163 |
| 235 | $7,791 | $18,350 | $26,141 | $2,751,813 |
| 236 | $7,739 | $18,402 | $26,141 | $2,733,412 |
| 237 | $7,688 | $18,453 | $26,141 | $2,714,958 |
| 238 | $7,636 | $18,505 | $26,141 | $2,696,453 |
| 239 | $7,584 | $18,557 | $26,141 | $2,677,896 |
| 240 | $7,532 | $18,610 | $26,141 | $2,659,286 |
$313,694
$93,792
$219,902
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,479 | $18,662 | $26,141 | $2,640,624 |
| 242 | $7,427 | $18,714 | $26,141 | $2,621,910 |
| 243 | $7,374 | $18,767 | $26,141 | $2,603,143 |
| 244 | $7,321 | $18,820 | $26,141 | $2,584,323 |
| 245 | $7,268 | $18,873 | $26,141 | $2,565,450 |
| 246 | $7,215 | $18,926 | $26,141 | $2,546,524 |
| 247 | $7,162 | $18,979 | $26,141 | $2,527,545 |
| 248 | $7,109 | $19,032 | $26,141 | $2,508,513 |
| 249 | $7,055 | $19,086 | $26,141 | $2,489,427 |
| 250 | $7,002 | $19,140 | $26,141 | $2,470,287 |
| 251 | $6,948 | $19,193 | $26,141 | $2,451,094 |
| 252 | $6,894 | $19,247 | $26,141 | $2,431,846 |
$313,694
$86,254
$227,440
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,840 | $19,302 | $26,141 | $2,412,545 |
| 254 | $6,785 | $19,356 | $26,141 | $2,393,189 |
| 255 | $6,731 | $19,410 | $26,141 | $2,373,779 |
| 256 | $6,676 | $19,465 | $26,141 | $2,354,314 |
| 257 | $6,622 | $19,520 | $26,141 | $2,334,794 |
| 258 | $6,567 | $19,575 | $26,141 | $2,315,220 |
| 259 | $6,512 | $19,630 | $26,141 | $2,295,590 |
| 260 | $6,456 | $19,685 | $26,141 | $2,275,905 |
| 261 | $6,401 | $19,740 | $26,141 | $2,256,165 |
| 262 | $6,345 | $19,796 | $26,141 | $2,236,369 |
| 263 | $6,290 | $19,851 | $26,141 | $2,216,518 |
| 264 | $6,234 | $19,907 | $26,141 | $2,196,611 |
$313,694
$78,458
$235,236
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,178 | $19,963 | $26,141 | $2,176,648 |
| 266 | $6,122 | $20,019 | $26,141 | $2,156,628 |
| 267 | $6,066 | $20,076 | $26,141 | $2,136,553 |
| 268 | $6,009 | $20,132 | $26,141 | $2,116,421 |
| 269 | $5,952 | $20,189 | $26,141 | $2,096,232 |
| 270 | $5,896 | $20,245 | $26,141 | $2,075,986 |
| 271 | $5,839 | $20,302 | $26,141 | $2,055,684 |
| 272 | $5,782 | $20,360 | $26,141 | $2,035,324 |
| 273 | $5,724 | $20,417 | $26,141 | $2,014,908 |
| 274 | $5,667 | $20,474 | $26,141 | $1,994,433 |
| 275 | $5,609 | $20,532 | $26,141 | $1,973,901 |
| 276 | $5,552 | $20,590 | $26,141 | $1,953,312 |
$313,694
$70,395
$243,299
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,494 | $20,647 | $26,141 | $1,932,664 |
| 278 | $5,436 | $20,706 | $26,141 | $1,911,959 |
| 279 | $5,377 | $20,764 | $26,141 | $1,891,195 |
| 280 | $5,319 | $20,822 | $26,141 | $1,870,373 |
| 281 | $5,260 | $20,881 | $26,141 | $1,849,492 |
| 282 | $5,202 | $20,939 | $26,141 | $1,828,553 |
| 283 | $5,143 | $20,998 | $26,141 | $1,807,555 |
| 284 | $5,084 | $21,057 | $26,141 | $1,786,497 |
| 285 | $5,025 | $21,117 | $26,141 | $1,765,380 |
| 286 | $4,965 | $21,176 | $26,141 | $1,744,204 |
| 287 | $4,906 | $21,236 | $26,141 | $1,722,969 |
| 288 | $4,846 | $21,295 | $26,141 | $1,701,674 |
$313,694
$62,055
$251,638
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,786 | $21,355 | $26,141 | $1,680,318 |
| 290 | $4,726 | $21,415 | $26,141 | $1,658,903 |
| 291 | $4,666 | $21,475 | $26,141 | $1,637,428 |
| 292 | $4,605 | $21,536 | $26,141 | $1,615,892 |
| 293 | $4,545 | $21,596 | $26,141 | $1,594,295 |
| 294 | $4,484 | $21,657 | $26,141 | $1,572,638 |
| 295 | $4,423 | $21,718 | $26,141 | $1,550,920 |
| 296 | $4,362 | $21,779 | $26,141 | $1,529,141 |
| 297 | $4,301 | $21,840 | $26,141 | $1,507,300 |
| 298 | $4,239 | $21,902 | $26,141 | $1,485,399 |
| 299 | $4,178 | $21,963 | $26,141 | $1,463,435 |
| 300 | $4,116 | $22,025 | $26,141 | $1,441,410 |
$313,694
$53,430
$260,264
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,054 | $22,087 | $26,141 | $1,419,323 |
| 302 | $3,992 | $22,149 | $26,141 | $1,397,173 |
| 303 | $3,930 | $22,212 | $26,141 | $1,374,962 |
| 304 | $3,867 | $22,274 | $26,141 | $1,352,688 |
| 305 | $3,804 | $22,337 | $26,141 | $1,330,351 |
| 306 | $3,742 | $22,400 | $26,141 | $1,307,951 |
| 307 | $3,679 | $22,463 | $26,141 | $1,285,489 |
| 308 | $3,615 | $22,526 | $26,141 | $1,262,963 |
| 309 | $3,552 | $22,589 | $26,141 | $1,240,374 |
| 310 | $3,489 | $22,653 | $26,141 | $1,217,722 |
| 311 | $3,425 | $22,716 | $26,141 | $1,195,005 |
| 312 | $3,361 | $22,780 | $26,141 | $1,172,225 |
$313,694
$44,509
$269,185
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,297 | $22,844 | $26,141 | $1,149,381 |
| 314 | $3,233 | $22,909 | $26,141 | $1,126,472 |
| 315 | $3,168 | $22,973 | $26,141 | $1,103,499 |
| 316 | $3,104 | $23,038 | $26,141 | $1,080,462 |
| 317 | $3,039 | $23,102 | $26,141 | $1,057,359 |
| 318 | $2,974 | $23,167 | $26,141 | $1,034,192 |
| 319 | $2,909 | $23,232 | $26,141 | $1,010,960 |
| 320 | $2,843 | $23,298 | $26,141 | $987,662 |
| 321 | $2,778 | $23,363 | $26,141 | $964,298 |
| 322 | $2,712 | $23,429 | $26,141 | $940,869 |
| 323 | $2,646 | $23,495 | $26,141 | $917,374 |
| 324 | $2,580 | $23,561 | $26,141 | $893,813 |
$313,694
$35,282
$278,412
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,514 | $23,627 | $26,141 | $870,186 |
| 326 | $2,447 | $23,694 | $26,141 | $846,492 |
| 327 | $2,381 | $23,760 | $26,141 | $822,732 |
| 328 | $2,314 | $23,827 | $26,141 | $798,905 |
| 329 | $2,247 | $23,894 | $26,141 | $775,010 |
| 330 | $2,180 | $23,961 | $26,141 | $751,049 |
| 331 | $2,112 | $24,029 | $26,141 | $727,020 |
| 332 | $2,045 | $24,096 | $26,141 | $702,924 |
| 333 | $1,977 | $24,164 | $26,141 | $678,760 |
| 334 | $1,909 | $24,232 | $26,141 | $654,527 |
| 335 | $1,841 | $24,300 | $26,141 | $630,227 |
| 336 | $1,773 | $24,369 | $26,141 | $605,859 |
$313,694
$25,739
$287,955
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,704 | $24,437 | $26,141 | $581,421 |
| 338 | $1,635 | $24,506 | $26,141 | $556,915 |
| 339 | $1,566 | $24,575 | $26,141 | $532,341 |
| 340 | $1,497 | $24,644 | $26,141 | $507,697 |
| 341 | $1,428 | $24,713 | $26,141 | $482,983 |
| 342 | $1,358 | $24,783 | $26,141 | $458,201 |
| 343 | $1,289 | $24,852 | $26,141 | $433,348 |
| 344 | $1,219 | $24,922 | $26,141 | $408,426 |
| 345 | $1,149 | $24,992 | $26,141 | $383,433 |
| 346 | $1,078 | $25,063 | $26,141 | $358,371 |
| 347 | $1,008 | $25,133 | $26,141 | $333,237 |
| 348 | $937 | $25,204 | $26,141 | $308,034 |
$313,694
$15,869
$297,825
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $866 | $25,275 | $26,141 | $282,759 |
| 350 | $795 | $25,346 | $26,141 | $257,413 |
| 351 | $724 | $25,417 | $26,141 | $231,996 |
| 352 | $652 | $25,489 | $26,141 | $206,507 |
| 353 | $581 | $25,560 | $26,141 | $180,947 |
| 354 | $509 | $25,632 | $26,141 | $155,314 |
| 355 | $437 | $25,704 | $26,141 | $129,610 |
| 356 | $365 | $25,777 | $26,141 | $103,833 |
| 357 | $292 | $25,849 | $26,141 | $77,984 |
| 358 | $219 | $25,922 | $26,141 | $52,063 |
| 359 | $146 | $25,995 | $26,141 | $26,068 |
| 360 | $73 | $26,068 | $26,141 | $0 |
$313,694
$5,660
$308,034
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。