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
$750 萬
$780 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $35,712 | $27,442 | $22,488 | $19,192 |
| 1.500 | $37,040 | $28,793 | $23,864 | $20,593 |
| 2.000 | $38,398 | $30,186 | $25,291 | $22,055 |
| 2.500 | $39,787 | $31,619 | $26,769 | $23,577 |
| 3.000 | $41,207 | $33,093 | $28,296 | $25,157 |
| 3.375 | $42,292 | $34,224 | $29,474 | $26,380 |
| 3.500 | $42,657 | $34,606 | $29,872 | $26,794 |
| 4.000 | $44,137 | $36,159 | $31,496 | $28,487 |
| 4.500 | $45,647 | $37,750 | $33,167 | $30,234 |
| 5.000 | $47,187 | $39,380 | $34,882 | $32,032 |
| 5.500 | $48,755 | $41,046 | $36,643 | $33,880 |
| 6.000 | $50,353 | $42,749 | $38,445 | $35,775 |
每月供款$26,380
30年
$5,967,000
$3,529,758
$9,496,758
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,782 | $9,598 | $26,380 | $5,957,402 |
| 2 | $16,755 | $9,625 | $26,380 | $5,947,778 |
| 3 | $16,728 | $9,652 | $26,380 | $5,938,126 |
| 4 | $16,701 | $9,679 | $26,380 | $5,928,447 |
| 5 | $16,674 | $9,706 | $26,380 | $5,918,741 |
| 6 | $16,646 | $9,733 | $26,380 | $5,909,007 |
| 7 | $16,619 | $9,761 | $26,380 | $5,899,247 |
| 8 | $16,592 | $9,788 | $26,380 | $5,889,458 |
| 9 | $16,564 | $9,816 | $26,380 | $5,879,643 |
| 10 | $16,536 | $9,843 | $26,380 | $5,869,799 |
| 11 | $16,509 | $9,871 | $26,380 | $5,859,928 |
| 12 | $16,481 | $9,899 | $26,380 | $5,850,029 |
$316,559
$199,588
$116,971
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,453 | $9,927 | $26,380 | $5,840,103 |
| 14 | $16,425 | $9,955 | $26,380 | $5,830,148 |
| 15 | $16,397 | $9,983 | $26,380 | $5,820,165 |
| 16 | $16,369 | $10,011 | $26,380 | $5,810,155 |
| 17 | $16,341 | $10,039 | $26,380 | $5,800,116 |
| 18 | $16,313 | $10,067 | $26,380 | $5,790,049 |
| 19 | $16,285 | $10,095 | $26,380 | $5,779,954 |
| 20 | $16,256 | $10,124 | $26,380 | $5,769,830 |
| 21 | $16,228 | $10,152 | $26,380 | $5,759,678 |
| 22 | $16,199 | $10,181 | $26,380 | $5,749,497 |
| 23 | $16,170 | $10,209 | $26,380 | $5,739,287 |
| 24 | $16,142 | $10,238 | $26,380 | $5,729,049 |
$316,559
$195,578
$120,980
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,113 | $10,267 | $26,380 | $5,718,782 |
| 26 | $16,084 | $10,296 | $26,380 | $5,708,486 |
| 27 | $16,055 | $10,325 | $26,380 | $5,698,162 |
| 28 | $16,026 | $10,354 | $26,380 | $5,687,808 |
| 29 | $15,997 | $10,383 | $26,380 | $5,677,425 |
| 30 | $15,968 | $10,412 | $26,380 | $5,667,013 |
| 31 | $15,938 | $10,441 | $26,380 | $5,656,571 |
| 32 | $15,909 | $10,471 | $26,380 | $5,646,101 |
| 33 | $15,880 | $10,500 | $26,380 | $5,635,600 |
| 34 | $15,850 | $10,530 | $26,380 | $5,625,071 |
| 35 | $15,821 | $10,559 | $26,380 | $5,614,511 |
| 36 | $15,791 | $10,589 | $26,380 | $5,603,922 |
$316,559
$191,432
$125,127
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,761 | $10,619 | $26,380 | $5,593,303 |
| 38 | $15,731 | $10,649 | $26,380 | $5,582,655 |
| 39 | $15,701 | $10,679 | $26,380 | $5,571,976 |
| 40 | $15,671 | $10,709 | $26,380 | $5,561,267 |
| 41 | $15,641 | $10,739 | $26,380 | $5,550,529 |
| 42 | $15,611 | $10,769 | $26,380 | $5,539,759 |
| 43 | $15,581 | $10,799 | $26,380 | $5,528,960 |
| 44 | $15,550 | $10,830 | $26,380 | $5,518,131 |
| 45 | $15,520 | $10,860 | $26,380 | $5,507,270 |
| 46 | $15,489 | $10,891 | $26,380 | $5,496,380 |
| 47 | $15,459 | $10,921 | $26,380 | $5,485,458 |
| 48 | $15,428 | $10,952 | $26,380 | $5,474,506 |
$316,559
$187,143
$129,416
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,397 | $10,983 | $26,380 | $5,463,524 |
| 50 | $15,366 | $11,014 | $26,380 | $5,452,510 |
| 51 | $15,335 | $11,045 | $26,380 | $5,441,465 |
| 52 | $15,304 | $11,076 | $26,380 | $5,430,389 |
| 53 | $15,273 | $11,107 | $26,380 | $5,419,282 |
| 54 | $15,242 | $11,138 | $26,380 | $5,408,144 |
| 55 | $15,210 | $11,169 | $26,380 | $5,396,975 |
| 56 | $15,179 | $11,201 | $26,380 | $5,385,774 |
| 57 | $15,147 | $11,232 | $26,380 | $5,374,542 |
| 58 | $15,116 | $11,264 | $26,380 | $5,363,278 |
| 59 | $15,084 | $11,296 | $26,380 | $5,351,982 |
| 60 | $15,052 | $11,327 | $26,380 | $5,340,654 |
$316,559
$182,707
$133,852
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,021 | $11,359 | $26,380 | $5,329,295 |
| 62 | $14,989 | $11,391 | $26,380 | $5,317,904 |
| 63 | $14,957 | $11,423 | $26,380 | $5,306,481 |
| 64 | $14,924 | $11,455 | $26,380 | $5,295,025 |
| 65 | $14,892 | $11,488 | $26,380 | $5,283,538 |
| 66 | $14,860 | $11,520 | $26,380 | $5,272,018 |
| 67 | $14,828 | $11,552 | $26,380 | $5,260,465 |
| 68 | $14,795 | $11,585 | $26,380 | $5,248,881 |
| 69 | $14,762 | $11,617 | $26,380 | $5,237,263 |
| 70 | $14,730 | $11,650 | $26,380 | $5,225,613 |
| 71 | $14,697 | $11,683 | $26,380 | $5,213,930 |
| 72 | $14,664 | $11,716 | $26,380 | $5,202,214 |
$316,559
$178,119
$138,440
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,631 | $11,749 | $26,380 | $5,190,466 |
| 74 | $14,598 | $11,782 | $26,380 | $5,178,684 |
| 75 | $14,565 | $11,815 | $26,380 | $5,166,869 |
| 76 | $14,532 | $11,848 | $26,380 | $5,155,021 |
| 77 | $14,498 | $11,881 | $26,380 | $5,143,140 |
| 78 | $14,465 | $11,915 | $26,380 | $5,131,225 |
| 79 | $14,432 | $11,948 | $26,380 | $5,119,277 |
| 80 | $14,398 | $11,982 | $26,380 | $5,107,295 |
| 81 | $14,364 | $12,016 | $26,380 | $5,095,279 |
| 82 | $14,330 | $12,049 | $26,380 | $5,083,230 |
| 83 | $14,297 | $12,083 | $26,380 | $5,071,147 |
| 84 | $14,263 | $12,117 | $26,380 | $5,059,029 |
$316,559
$173,373
$143,185
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,229 | $12,151 | $26,380 | $5,046,878 |
| 86 | $14,194 | $12,186 | $26,380 | $5,034,692 |
| 87 | $14,160 | $12,220 | $26,380 | $5,022,473 |
| 88 | $14,126 | $12,254 | $26,380 | $5,010,218 |
| 89 | $14,091 | $12,289 | $26,380 | $4,997,930 |
| 90 | $14,057 | $12,323 | $26,380 | $4,985,607 |
| 91 | $14,022 | $12,358 | $26,380 | $4,973,249 |
| 92 | $13,987 | $12,393 | $26,380 | $4,960,856 |
| 93 | $13,952 | $12,427 | $26,380 | $4,948,429 |
| 94 | $13,917 | $12,462 | $26,380 | $4,935,966 |
| 95 | $13,882 | $12,497 | $26,380 | $4,923,469 |
| 96 | $13,847 | $12,533 | $26,380 | $4,910,936 |
$316,559
$168,465
$148,093
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,812 | $12,568 | $26,380 | $4,898,368 |
| 98 | $13,777 | $12,603 | $26,380 | $4,885,765 |
| 99 | $13,741 | $12,639 | $26,380 | $4,873,126 |
| 100 | $13,706 | $12,674 | $26,380 | $4,860,452 |
| 101 | $13,670 | $12,710 | $26,380 | $4,847,742 |
| 102 | $13,634 | $12,746 | $26,380 | $4,834,997 |
| 103 | $13,598 | $12,781 | $26,380 | $4,822,215 |
| 104 | $13,562 | $12,817 | $26,380 | $4,809,398 |
| 105 | $13,526 | $12,853 | $26,380 | $4,796,544 |
| 106 | $13,490 | $12,890 | $26,380 | $4,783,655 |
| 107 | $13,454 | $12,926 | $26,380 | $4,770,729 |
| 108 | $13,418 | $12,962 | $26,380 | $4,757,767 |
$316,559
$163,389
$153,169
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,381 | $12,999 | $26,380 | $4,744,768 |
| 110 | $13,345 | $13,035 | $26,380 | $4,731,733 |
| 111 | $13,308 | $13,072 | $26,380 | $4,718,661 |
| 112 | $13,271 | $13,109 | $26,380 | $4,705,552 |
| 113 | $13,234 | $13,146 | $26,380 | $4,692,407 |
| 114 | $13,197 | $13,182 | $26,380 | $4,679,224 |
| 115 | $13,160 | $13,220 | $26,380 | $4,666,005 |
| 116 | $13,123 | $13,257 | $26,380 | $4,652,748 |
| 117 | $13,086 | $13,294 | $26,380 | $4,639,454 |
| 118 | $13,048 | $13,331 | $26,380 | $4,626,122 |
| 119 | $13,011 | $13,369 | $26,380 | $4,612,754 |
| 120 | $12,973 | $13,407 | $26,380 | $4,599,347 |
$316,559
$158,139
$158,420
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,936 | $13,444 | $26,380 | $4,585,903 |
| 122 | $12,898 | $13,482 | $26,380 | $4,572,421 |
| 123 | $12,860 | $13,520 | $26,380 | $4,558,901 |
| 124 | $12,822 | $13,558 | $26,380 | $4,545,343 |
| 125 | $12,784 | $13,596 | $26,380 | $4,531,747 |
| 126 | $12,746 | $13,634 | $26,380 | $4,518,112 |
| 127 | $12,707 | $13,673 | $26,380 | $4,504,440 |
| 128 | $12,669 | $13,711 | $26,380 | $4,490,729 |
| 129 | $12,630 | $13,750 | $26,380 | $4,476,979 |
| 130 | $12,592 | $13,788 | $26,380 | $4,463,191 |
| 131 | $12,553 | $13,827 | $26,380 | $4,449,363 |
| 132 | $12,514 | $13,866 | $26,380 | $4,435,497 |
$316,559
$152,709
$163,850
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,475 | $13,905 | $26,380 | $4,421,592 |
| 134 | $12,436 | $13,944 | $26,380 | $4,407,648 |
| 135 | $12,397 | $13,983 | $26,380 | $4,393,665 |
| 136 | $12,357 | $14,023 | $26,380 | $4,379,642 |
| 137 | $12,318 | $14,062 | $26,380 | $4,365,580 |
| 138 | $12,278 | $14,102 | $26,380 | $4,351,478 |
| 139 | $12,239 | $14,141 | $26,380 | $4,337,337 |
| 140 | $12,199 | $14,181 | $26,380 | $4,323,156 |
| 141 | $12,159 | $14,221 | $26,380 | $4,308,935 |
| 142 | $12,119 | $14,261 | $26,380 | $4,294,674 |
| 143 | $12,079 | $14,301 | $26,380 | $4,280,373 |
| 144 | $12,039 | $14,341 | $26,380 | $4,266,031 |
$316,559
$147,093
$169,466
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,998 | $14,382 | $26,380 | $4,251,650 |
| 146 | $11,958 | $14,422 | $26,380 | $4,237,228 |
| 147 | $11,917 | $14,463 | $26,380 | $4,222,765 |
| 148 | $11,877 | $14,503 | $26,380 | $4,208,261 |
| 149 | $11,836 | $14,544 | $26,380 | $4,193,717 |
| 150 | $11,795 | $14,585 | $26,380 | $4,179,132 |
| 151 | $11,754 | $14,626 | $26,380 | $4,164,506 |
| 152 | $11,713 | $14,667 | $26,380 | $4,149,839 |
| 153 | $11,671 | $14,708 | $26,380 | $4,135,131 |
| 154 | $11,630 | $14,750 | $26,380 | $4,120,381 |
| 155 | $11,589 | $14,791 | $26,380 | $4,105,589 |
| 156 | $11,547 | $14,833 | $26,380 | $4,090,756 |
$316,559
$141,284
$175,275
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,505 | $14,875 | $26,380 | $4,075,882 |
| 158 | $11,463 | $14,916 | $26,380 | $4,060,965 |
| 159 | $11,421 | $14,958 | $26,380 | $4,046,007 |
| 160 | $11,379 | $15,000 | $26,380 | $4,031,007 |
| 161 | $11,337 | $15,043 | $26,380 | $4,015,964 |
| 162 | $11,295 | $15,085 | $26,380 | $4,000,879 |
| 163 | $11,252 | $15,127 | $26,380 | $3,985,751 |
| 164 | $11,210 | $15,170 | $26,380 | $3,970,581 |
| 165 | $11,167 | $15,213 | $26,380 | $3,955,369 |
| 166 | $11,124 | $15,255 | $26,380 | $3,940,113 |
| 167 | $11,082 | $15,298 | $26,380 | $3,924,815 |
| 168 | $11,039 | $15,341 | $26,380 | $3,909,474 |
$316,559
$135,276
$181,283
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,995 | $15,384 | $26,380 | $3,894,089 |
| 170 | $10,952 | $15,428 | $26,380 | $3,878,662 |
| 171 | $10,909 | $15,471 | $26,380 | $3,863,190 |
| 172 | $10,865 | $15,515 | $26,380 | $3,847,676 |
| 173 | $10,822 | $15,558 | $26,380 | $3,832,117 |
| 174 | $10,778 | $15,602 | $26,380 | $3,816,515 |
| 175 | $10,734 | $15,646 | $26,380 | $3,800,869 |
| 176 | $10,690 | $15,690 | $26,380 | $3,785,180 |
| 177 | $10,646 | $15,734 | $26,380 | $3,769,445 |
| 178 | $10,602 | $15,778 | $26,380 | $3,753,667 |
| 179 | $10,557 | $15,823 | $26,380 | $3,737,844 |
| 180 | $10,513 | $15,867 | $26,380 | $3,721,977 |
$316,559
$129,062
$187,497
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,468 | $15,912 | $26,380 | $3,706,065 |
| 182 | $10,423 | $15,957 | $26,380 | $3,690,109 |
| 183 | $10,378 | $16,001 | $26,380 | $3,674,107 |
| 184 | $10,333 | $16,046 | $26,380 | $3,658,061 |
| 185 | $10,288 | $16,092 | $26,380 | $3,641,969 |
| 186 | $10,243 | $16,137 | $26,380 | $3,625,833 |
| 187 | $10,198 | $16,182 | $26,380 | $3,609,650 |
| 188 | $10,152 | $16,228 | $26,380 | $3,593,423 |
| 189 | $10,107 | $16,273 | $26,380 | $3,577,149 |
| 190 | $10,061 | $16,319 | $26,380 | $3,560,830 |
| 191 | $10,015 | $16,365 | $26,380 | $3,544,465 |
| 192 | $9,969 | $16,411 | $26,380 | $3,528,054 |
$316,559
$122,635
$193,923
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,923 | $16,457 | $26,380 | $3,511,597 |
| 194 | $9,876 | $16,504 | $26,380 | $3,495,093 |
| 195 | $9,830 | $16,550 | $26,380 | $3,478,543 |
| 196 | $9,783 | $16,596 | $26,380 | $3,461,947 |
| 197 | $9,737 | $16,643 | $26,380 | $3,445,304 |
| 198 | $9,690 | $16,690 | $26,380 | $3,428,614 |
| 199 | $9,643 | $16,737 | $26,380 | $3,411,877 |
| 200 | $9,596 | $16,784 | $26,380 | $3,395,093 |
| 201 | $9,549 | $16,831 | $26,380 | $3,378,262 |
| 202 | $9,501 | $16,879 | $26,380 | $3,361,383 |
| 203 | $9,454 | $16,926 | $26,380 | $3,344,457 |
| 204 | $9,406 | $16,974 | $26,380 | $3,327,484 |
$316,559
$115,988
$200,570
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,359 | $17,021 | $26,380 | $3,310,462 |
| 206 | $9,311 | $17,069 | $26,380 | $3,293,393 |
| 207 | $9,263 | $17,117 | $26,380 | $3,276,276 |
| 208 | $9,215 | $17,165 | $26,380 | $3,259,110 |
| 209 | $9,166 | $17,214 | $26,380 | $3,241,897 |
| 210 | $9,118 | $17,262 | $26,380 | $3,224,635 |
| 211 | $9,069 | $17,311 | $26,380 | $3,207,324 |
| 212 | $9,021 | $17,359 | $26,380 | $3,189,965 |
| 213 | $8,972 | $17,408 | $26,380 | $3,172,557 |
| 214 | $8,923 | $17,457 | $26,380 | $3,155,100 |
| 215 | $8,874 | $17,506 | $26,380 | $3,137,594 |
| 216 | $8,824 | $17,555 | $26,380 | $3,120,038 |
$316,559
$109,113
$207,445
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,775 | $17,605 | $26,380 | $3,102,433 |
| 218 | $8,726 | $17,654 | $26,380 | $3,084,779 |
| 219 | $8,676 | $17,704 | $26,380 | $3,067,075 |
| 220 | $8,626 | $17,754 | $26,380 | $3,049,321 |
| 221 | $8,576 | $17,804 | $26,380 | $3,031,518 |
| 222 | $8,526 | $17,854 | $26,380 | $3,013,664 |
| 223 | $8,476 | $17,904 | $26,380 | $2,995,760 |
| 224 | $8,426 | $17,954 | $26,380 | $2,977,806 |
| 225 | $8,375 | $18,005 | $26,380 | $2,959,801 |
| 226 | $8,324 | $18,055 | $26,380 | $2,941,745 |
| 227 | $8,274 | $18,106 | $26,380 | $2,923,639 |
| 228 | $8,223 | $18,157 | $26,380 | $2,905,482 |
$316,559
$102,003
$214,556
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,172 | $18,208 | $26,380 | $2,887,274 |
| 230 | $8,120 | $18,259 | $26,380 | $2,869,014 |
| 231 | $8,069 | $18,311 | $26,380 | $2,850,704 |
| 232 | $8,018 | $18,362 | $26,380 | $2,832,341 |
| 233 | $7,966 | $18,414 | $26,380 | $2,813,928 |
| 234 | $7,914 | $18,466 | $26,380 | $2,795,462 |
| 235 | $7,862 | $18,518 | $26,380 | $2,776,944 |
| 236 | $7,810 | $18,570 | $26,380 | $2,758,374 |
| 237 | $7,758 | $18,622 | $26,380 | $2,739,752 |
| 238 | $7,706 | $18,674 | $26,380 | $2,721,078 |
| 239 | $7,653 | $18,727 | $26,380 | $2,702,351 |
| 240 | $7,600 | $18,780 | $26,380 | $2,683,572 |
$316,559
$94,648
$221,910
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,548 | $18,832 | $26,380 | $2,664,739 |
| 242 | $7,495 | $18,885 | $26,380 | $2,645,854 |
| 243 | $7,441 | $18,938 | $26,380 | $2,626,916 |
| 244 | $7,388 | $18,992 | $26,380 | $2,607,924 |
| 245 | $7,335 | $19,045 | $26,380 | $2,588,879 |
| 246 | $7,281 | $19,099 | $26,380 | $2,569,780 |
| 247 | $7,228 | $19,152 | $26,380 | $2,550,628 |
| 248 | $7,174 | $19,206 | $26,380 | $2,531,422 |
| 249 | $7,120 | $19,260 | $26,380 | $2,512,161 |
| 250 | $7,065 | $19,314 | $26,380 | $2,492,847 |
| 251 | $7,011 | $19,369 | $26,380 | $2,473,478 |
| 252 | $6,957 | $19,423 | $26,380 | $2,454,055 |
$316,559
$87,042
$229,517
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,902 | $19,478 | $26,380 | $2,434,577 |
| 254 | $6,847 | $19,533 | $26,380 | $2,415,045 |
| 255 | $6,792 | $19,588 | $26,380 | $2,395,457 |
| 256 | $6,737 | $19,643 | $26,380 | $2,375,814 |
| 257 | $6,682 | $19,698 | $26,380 | $2,356,116 |
| 258 | $6,627 | $19,753 | $26,380 | $2,336,363 |
| 259 | $6,571 | $19,809 | $26,380 | $2,316,554 |
| 260 | $6,515 | $19,865 | $26,380 | $2,296,690 |
| 261 | $6,459 | $19,920 | $26,380 | $2,276,769 |
| 262 | $6,403 | $19,976 | $26,380 | $2,256,793 |
| 263 | $6,347 | $20,033 | $26,380 | $2,236,760 |
| 264 | $6,291 | $20,089 | $26,380 | $2,216,671 |
$316,559
$79,175
$237,384
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,234 | $20,145 | $26,380 | $2,196,526 |
| 266 | $6,178 | $20,202 | $26,380 | $2,176,323 |
| 267 | $6,121 | $20,259 | $26,380 | $2,156,064 |
| 268 | $6,064 | $20,316 | $26,380 | $2,135,749 |
| 269 | $6,007 | $20,373 | $26,380 | $2,115,375 |
| 270 | $5,949 | $20,430 | $26,380 | $2,094,945 |
| 271 | $5,892 | $20,488 | $26,380 | $2,074,457 |
| 272 | $5,834 | $20,545 | $26,380 | $2,053,912 |
| 273 | $5,777 | $20,603 | $26,380 | $2,033,309 |
| 274 | $5,719 | $20,661 | $26,380 | $2,012,647 |
| 275 | $5,661 | $20,719 | $26,380 | $1,991,928 |
| 276 | $5,602 | $20,778 | $26,380 | $1,971,150 |
$316,559
$71,038
$245,521
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,544 | $20,836 | $26,380 | $1,950,314 |
| 278 | $5,485 | $20,895 | $26,380 | $1,929,420 |
| 279 | $5,426 | $20,953 | $26,380 | $1,908,466 |
| 280 | $5,368 | $21,012 | $26,380 | $1,887,454 |
| 281 | $5,308 | $21,071 | $26,380 | $1,866,383 |
| 282 | $5,249 | $21,131 | $26,380 | $1,845,252 |
| 283 | $5,190 | $21,190 | $26,380 | $1,824,062 |
| 284 | $5,130 | $21,250 | $26,380 | $1,802,812 |
| 285 | $5,070 | $21,309 | $26,380 | $1,781,503 |
| 286 | $5,010 | $21,369 | $26,380 | $1,760,133 |
| 287 | $4,950 | $21,430 | $26,380 | $1,738,704 |
| 288 | $4,890 | $21,490 | $26,380 | $1,717,214 |
$316,559
$62,622
$253,936
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,830 | $21,550 | $26,380 | $1,695,664 |
| 290 | $4,769 | $21,611 | $26,380 | $1,674,053 |
| 291 | $4,708 | $21,672 | $26,380 | $1,652,381 |
| 292 | $4,647 | $21,733 | $26,380 | $1,630,649 |
| 293 | $4,586 | $21,794 | $26,380 | $1,608,855 |
| 294 | $4,525 | $21,855 | $26,380 | $1,587,000 |
| 295 | $4,463 | $21,916 | $26,380 | $1,565,084 |
| 296 | $4,402 | $21,978 | $26,380 | $1,543,106 |
| 297 | $4,340 | $22,040 | $26,380 | $1,521,066 |
| 298 | $4,278 | $22,102 | $26,380 | $1,498,964 |
| 299 | $4,216 | $22,164 | $26,380 | $1,476,800 |
| 300 | $4,153 | $22,226 | $26,380 | $1,454,573 |
$316,559
$53,918
$262,641
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,091 | $22,289 | $26,380 | $1,432,284 |
| 302 | $4,028 | $22,352 | $26,380 | $1,409,933 |
| 303 | $3,965 | $22,414 | $26,380 | $1,387,518 |
| 304 | $3,902 | $22,477 | $26,380 | $1,365,041 |
| 305 | $3,839 | $22,541 | $26,380 | $1,342,500 |
| 306 | $3,776 | $22,604 | $26,380 | $1,319,896 |
| 307 | $3,712 | $22,668 | $26,380 | $1,297,229 |
| 308 | $3,648 | $22,731 | $26,380 | $1,274,497 |
| 309 | $3,585 | $22,795 | $26,380 | $1,251,702 |
| 310 | $3,520 | $22,859 | $26,380 | $1,228,842 |
| 311 | $3,456 | $22,924 | $26,380 | $1,205,918 |
| 312 | $3,392 | $22,988 | $26,380 | $1,182,930 |
$316,559
$44,915
$271,643
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,327 | $23,053 | $26,380 | $1,159,877 |
| 314 | $3,262 | $23,118 | $26,380 | $1,136,760 |
| 315 | $3,197 | $23,183 | $26,380 | $1,113,577 |
| 316 | $3,132 | $23,248 | $26,380 | $1,090,329 |
| 317 | $3,067 | $23,313 | $26,380 | $1,067,016 |
| 318 | $3,001 | $23,379 | $26,380 | $1,043,637 |
| 319 | $2,935 | $23,445 | $26,380 | $1,020,192 |
| 320 | $2,869 | $23,511 | $26,380 | $996,681 |
| 321 | $2,803 | $23,577 | $26,380 | $973,105 |
| 322 | $2,737 | $23,643 | $26,380 | $949,462 |
| 323 | $2,670 | $23,710 | $26,380 | $925,752 |
| 324 | $2,604 | $23,776 | $26,380 | $901,976 |
$316,559
$35,604
$280,954
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,537 | $23,843 | $26,380 | $878,133 |
| 326 | $2,470 | $23,910 | $26,380 | $854,223 |
| 327 | $2,403 | $23,977 | $26,380 | $830,245 |
| 328 | $2,335 | $24,045 | $26,380 | $806,201 |
| 329 | $2,267 | $24,112 | $26,380 | $782,088 |
| 330 | $2,200 | $24,180 | $26,380 | $757,908 |
| 331 | $2,132 | $24,248 | $26,380 | $733,660 |
| 332 | $2,063 | $24,316 | $26,380 | $709,343 |
| 333 | $1,995 | $24,385 | $26,380 | $684,958 |
| 334 | $1,926 | $24,453 | $26,380 | $660,505 |
| 335 | $1,858 | $24,522 | $26,380 | $635,983 |
| 336 | $1,789 | $24,591 | $26,380 | $611,392 |
$316,559
$25,974
$290,585
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,720 | $24,660 | $26,380 | $586,731 |
| 338 | $1,650 | $24,730 | $26,380 | $562,001 |
| 339 | $1,581 | $24,799 | $26,380 | $537,202 |
| 340 | $1,511 | $24,869 | $26,380 | $512,333 |
| 341 | $1,441 | $24,939 | $26,380 | $487,394 |
| 342 | $1,371 | $25,009 | $26,380 | $462,385 |
| 343 | $1,300 | $25,079 | $26,380 | $437,306 |
| 344 | $1,230 | $25,150 | $26,380 | $412,156 |
| 345 | $1,159 | $25,221 | $26,380 | $386,935 |
| 346 | $1,088 | $25,292 | $26,380 | $361,643 |
| 347 | $1,017 | $25,363 | $26,380 | $336,281 |
| 348 | $946 | $25,434 | $26,380 | $310,847 |
$316,559
$16,014
$300,545
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $874 | $25,506 | $26,380 | $285,341 |
| 350 | $803 | $25,577 | $26,380 | $259,764 |
| 351 | $731 | $25,649 | $26,380 | $234,114 |
| 352 | $658 | $25,721 | $26,380 | $208,393 |
| 353 | $586 | $25,794 | $26,380 | $182,599 |
| 354 | $514 | $25,866 | $26,380 | $156,733 |
| 355 | $441 | $25,939 | $26,380 | $130,794 |
| 356 | $368 | $26,012 | $26,380 | $104,782 |
| 357 | $295 | $26,085 | $26,380 | $78,697 |
| 358 | $221 | $26,159 | $26,380 | $52,538 |
| 359 | $148 | $26,232 | $26,380 | $26,306 |
| 360 | $74 | $26,306 | $26,380 | $0 |
$316,559
$5,712
$310,847
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。
