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
$720 萬
$750 萬
$850 萬
$850 萬
580 呎
@13,103
726 呎
@10,468
$760 萬
552 呎
@15,036
759 呎
@10,935
$830 萬
$880 萬
$830 萬
564 呎
@14,326
739 呎
@10,934
$808 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $36,374 | $27,950 | $22,905 | $19,548 |
| 1.500 | $37,726 | $29,327 | $24,306 | $20,975 |
| 2.000 | $39,109 | $30,745 | $25,760 | $22,464 |
| 2.500 | $40,524 | $32,205 | $27,265 | $24,014 |
| 3.000 | $41,970 | $33,706 | $28,820 | $25,623 |
| 3.250 | $42,705 | $34,471 | $29,617 | $26,450 |
| 3.500 | $43,447 | $35,247 | $30,426 | $27,291 |
| 4.000 | $44,955 | $36,829 | $32,079 | $29,015 |
| 4.500 | $46,493 | $38,449 | $33,781 | $30,794 |
| 5.000 | $48,061 | $40,109 | $35,529 | $32,625 |
| 5.500 | $49,658 | $41,807 | $37,321 | $34,508 |
| 6.000 | $51,286 | $43,541 | $39,158 | $36,438 |
每月供款$26,450
30年
$6,077,530.8
$3,444,397
$9,521,927.8
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,460 | $9,990 | $26,450 | $6,067,541 |
| 2 | $16,433 | $10,017 | $26,450 | $6,057,524 |
| 3 | $16,406 | $10,044 | $26,450 | $6,047,480 |
| 4 | $16,379 | $10,071 | $26,450 | $6,037,409 |
| 5 | $16,351 | $10,098 | $26,450 | $6,027,310 |
| 6 | $16,324 | $10,126 | $26,450 | $6,017,185 |
| 7 | $16,297 | $10,153 | $26,450 | $6,007,031 |
| 8 | $16,269 | $10,181 | $26,450 | $5,996,851 |
| 9 | $16,241 | $10,208 | $26,450 | $5,986,642 |
| 10 | $16,214 | $10,236 | $26,450 | $5,976,406 |
| 11 | $16,186 | $10,264 | $26,450 | $5,966,143 |
| 12 | $16,158 | $10,291 | $26,450 | $5,955,851 |
$317,398
$195,718
$121,680
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,130 | $10,319 | $26,450 | $5,945,532 |
| 14 | $16,102 | $10,347 | $26,450 | $5,935,184 |
| 15 | $16,074 | $10,375 | $26,450 | $5,924,809 |
| 16 | $16,046 | $10,403 | $26,450 | $5,914,406 |
| 17 | $16,018 | $10,432 | $26,450 | $5,903,974 |
| 18 | $15,990 | $10,460 | $26,450 | $5,893,514 |
| 19 | $15,962 | $10,488 | $26,450 | $5,883,026 |
| 20 | $15,933 | $10,517 | $26,450 | $5,872,509 |
| 21 | $15,905 | $10,545 | $26,450 | $5,861,964 |
| 22 | $15,876 | $10,574 | $26,450 | $5,851,391 |
| 23 | $15,848 | $10,602 | $26,450 | $5,840,788 |
| 24 | $15,819 | $10,631 | $26,450 | $5,830,157 |
$317,398
$191,704
$125,694
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,790 | $10,660 | $26,450 | $5,819,498 |
| 26 | $15,761 | $10,689 | $26,450 | $5,808,809 |
| 27 | $15,732 | $10,718 | $26,450 | $5,798,091 |
| 28 | $15,703 | $10,747 | $26,450 | $5,787,345 |
| 29 | $15,674 | $10,776 | $26,450 | $5,776,569 |
| 30 | $15,645 | $10,805 | $26,450 | $5,765,764 |
| 31 | $15,616 | $10,834 | $26,450 | $5,754,930 |
| 32 | $15,586 | $10,864 | $26,450 | $5,744,066 |
| 33 | $15,557 | $10,893 | $26,450 | $5,733,173 |
| 34 | $15,527 | $10,922 | $26,450 | $5,722,251 |
| 35 | $15,498 | $10,952 | $26,450 | $5,711,299 |
| 36 | $15,468 | $10,982 | $26,450 | $5,700,317 |
$317,398
$187,557
$129,840
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,438 | $11,011 | $26,450 | $5,689,306 |
| 38 | $15,409 | $11,041 | $26,450 | $5,678,264 |
| 39 | $15,379 | $11,071 | $26,450 | $5,667,193 |
| 40 | $15,349 | $11,101 | $26,450 | $5,656,092 |
| 41 | $15,319 | $11,131 | $26,450 | $5,644,961 |
| 42 | $15,288 | $11,161 | $26,450 | $5,633,800 |
| 43 | $15,258 | $11,192 | $26,450 | $5,622,608 |
| 44 | $15,228 | $11,222 | $26,450 | $5,611,386 |
| 45 | $15,198 | $11,252 | $26,450 | $5,600,134 |
| 46 | $15,167 | $11,283 | $26,450 | $5,588,851 |
| 47 | $15,136 | $11,313 | $26,450 | $5,577,538 |
| 48 | $15,106 | $11,344 | $26,450 | $5,566,194 |
$317,398
$183,274
$134,123
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,075 | $11,375 | $26,450 | $5,554,819 |
| 50 | $15,044 | $11,405 | $26,450 | $5,543,413 |
| 51 | $15,013 | $11,436 | $26,450 | $5,531,977 |
| 52 | $14,982 | $11,467 | $26,450 | $5,520,510 |
| 53 | $14,951 | $11,498 | $26,450 | $5,509,011 |
| 54 | $14,920 | $11,530 | $26,450 | $5,497,482 |
| 55 | $14,889 | $11,561 | $26,450 | $5,485,921 |
| 56 | $14,858 | $11,592 | $26,450 | $5,474,329 |
| 57 | $14,826 | $11,623 | $26,450 | $5,462,705 |
| 58 | $14,795 | $11,655 | $26,450 | $5,451,050 |
| 59 | $14,763 | $11,687 | $26,450 | $5,439,364 |
| 60 | $14,732 | $11,718 | $26,450 | $5,427,646 |
$317,398
$178,850
$138,548
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,700 | $11,750 | $26,450 | $5,415,896 |
| 62 | $14,668 | $11,782 | $26,450 | $5,404,114 |
| 63 | $14,636 | $11,814 | $26,450 | $5,392,300 |
| 64 | $14,604 | $11,846 | $26,450 | $5,380,455 |
| 65 | $14,572 | $11,878 | $26,450 | $5,368,577 |
| 66 | $14,540 | $11,910 | $26,450 | $5,356,667 |
| 67 | $14,508 | $11,942 | $26,450 | $5,344,725 |
| 68 | $14,475 | $11,975 | $26,450 | $5,332,750 |
| 69 | $14,443 | $12,007 | $26,450 | $5,320,743 |
| 70 | $14,410 | $12,039 | $26,450 | $5,308,704 |
| 71 | $14,378 | $12,072 | $26,450 | $5,296,632 |
| 72 | $14,345 | $12,105 | $26,450 | $5,284,527 |
$317,398
$174,279
$143,118
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,312 | $12,138 | $26,450 | $5,272,390 |
| 74 | $14,279 | $12,170 | $26,450 | $5,260,219 |
| 75 | $14,246 | $12,203 | $26,450 | $5,248,016 |
| 76 | $14,213 | $12,236 | $26,450 | $5,235,779 |
| 77 | $14,180 | $12,270 | $26,450 | $5,223,510 |
| 78 | $14,147 | $12,303 | $26,450 | $5,211,207 |
| 79 | $14,114 | $12,336 | $26,450 | $5,198,871 |
| 80 | $14,080 | $12,370 | $26,450 | $5,186,501 |
| 81 | $14,047 | $12,403 | $26,450 | $5,174,098 |
| 82 | $14,013 | $12,437 | $26,450 | $5,161,662 |
| 83 | $13,980 | $12,470 | $26,450 | $5,149,192 |
| 84 | $13,946 | $12,504 | $26,450 | $5,136,687 |
$317,398
$169,558
$147,840
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,912 | $12,538 | $26,450 | $5,124,150 |
| 86 | $13,878 | $12,572 | $26,450 | $5,111,578 |
| 87 | $13,844 | $12,606 | $26,450 | $5,098,972 |
| 88 | $13,810 | $12,640 | $26,450 | $5,086,332 |
| 89 | $13,775 | $12,674 | $26,450 | $5,073,657 |
| 90 | $13,741 | $12,709 | $26,450 | $5,060,949 |
| 91 | $13,707 | $12,743 | $26,450 | $5,048,206 |
| 92 | $13,672 | $12,778 | $26,450 | $5,035,428 |
| 93 | $13,638 | $12,812 | $26,450 | $5,022,616 |
| 94 | $13,603 | $12,847 | $26,450 | $5,009,769 |
| 95 | $13,568 | $12,882 | $26,450 | $4,996,887 |
| 96 | $13,533 | $12,917 | $26,450 | $4,983,971 |
$317,398
$164,681
$152,717
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,498 | $12,952 | $26,450 | $4,971,019 |
| 98 | $13,463 | $12,987 | $26,450 | $4,958,033 |
| 99 | $13,428 | $13,022 | $26,450 | $4,945,011 |
| 100 | $13,393 | $13,057 | $26,450 | $4,931,954 |
| 101 | $13,357 | $13,092 | $26,450 | $4,918,861 |
| 102 | $13,322 | $13,128 | $26,450 | $4,905,733 |
| 103 | $13,286 | $13,163 | $26,450 | $4,892,570 |
| 104 | $13,251 | $13,199 | $26,450 | $4,879,371 |
| 105 | $13,215 | $13,235 | $26,450 | $4,866,136 |
| 106 | $13,179 | $13,271 | $26,450 | $4,852,865 |
| 107 | $13,143 | $13,307 | $26,450 | $4,839,559 |
| 108 | $13,107 | $13,343 | $26,450 | $4,826,216 |
$317,398
$159,643
$157,755
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,071 | $13,379 | $26,450 | $4,812,837 |
| 110 | $13,035 | $13,415 | $26,450 | $4,799,422 |
| 111 | $12,998 | $13,451 | $26,450 | $4,785,971 |
| 112 | $12,962 | $13,488 | $26,450 | $4,772,483 |
| 113 | $12,925 | $13,524 | $26,450 | $4,758,959 |
| 114 | $12,889 | $13,561 | $26,450 | $4,745,398 |
| 115 | $12,852 | $13,598 | $26,450 | $4,731,800 |
| 116 | $12,815 | $13,635 | $26,450 | $4,718,166 |
| 117 | $12,778 | $13,671 | $26,450 | $4,704,494 |
| 118 | $12,741 | $13,708 | $26,450 | $4,690,786 |
| 119 | $12,704 | $13,746 | $26,450 | $4,677,040 |
| 120 | $12,667 | $13,783 | $26,450 | $4,663,257 |
$317,398
$154,439
$162,959
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,630 | $13,820 | $26,450 | $4,649,437 |
| 122 | $12,592 | $13,858 | $26,450 | $4,635,580 |
| 123 | $12,555 | $13,895 | $26,450 | $4,621,685 |
| 124 | $12,517 | $13,933 | $26,450 | $4,607,752 |
| 125 | $12,479 | $13,970 | $26,450 | $4,593,781 |
| 126 | $12,441 | $14,008 | $26,450 | $4,579,773 |
| 127 | $12,404 | $14,046 | $26,450 | $4,565,727 |
| 128 | $12,366 | $14,084 | $26,450 | $4,551,642 |
| 129 | $12,327 | $14,122 | $26,450 | $4,537,520 |
| 130 | $12,289 | $14,161 | $26,450 | $4,523,359 |
| 131 | $12,251 | $14,199 | $26,450 | $4,509,160 |
| 132 | $12,212 | $14,237 | $26,450 | $4,494,923 |
$317,398
$149,063
$168,335
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,174 | $14,276 | $26,450 | $4,480,647 |
| 134 | $12,135 | $14,315 | $26,450 | $4,466,332 |
| 135 | $12,096 | $14,353 | $26,450 | $4,451,979 |
| 136 | $12,057 | $14,392 | $26,450 | $4,437,586 |
| 137 | $12,018 | $14,431 | $26,450 | $4,423,155 |
| 138 | $11,979 | $14,470 | $26,450 | $4,408,685 |
| 139 | $11,940 | $14,510 | $26,450 | $4,394,175 |
| 140 | $11,901 | $14,549 | $26,450 | $4,379,626 |
| 141 | $11,861 | $14,588 | $26,450 | $4,365,038 |
| 142 | $11,822 | $14,628 | $26,450 | $4,350,410 |
| 143 | $11,782 | $14,667 | $26,450 | $4,335,742 |
| 144 | $11,743 | $14,707 | $26,450 | $4,321,035 |
$317,398
$143,510
$173,888
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,703 | $14,747 | $26,450 | $4,306,288 |
| 146 | $11,663 | $14,787 | $26,450 | $4,291,501 |
| 147 | $11,623 | $14,827 | $26,450 | $4,276,674 |
| 148 | $11,583 | $14,867 | $26,450 | $4,261,807 |
| 149 | $11,542 | $14,907 | $26,450 | $4,246,900 |
| 150 | $11,502 | $14,948 | $26,450 | $4,231,952 |
| 151 | $11,462 | $14,988 | $26,450 | $4,216,964 |
| 152 | $11,421 | $15,029 | $26,450 | $4,201,935 |
| 153 | $11,380 | $15,070 | $26,450 | $4,186,865 |
| 154 | $11,339 | $15,110 | $26,450 | $4,171,755 |
| 155 | $11,299 | $15,151 | $26,450 | $4,156,604 |
| 156 | $11,257 | $15,192 | $26,450 | $4,141,411 |
$317,398
$137,774
$179,624
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,216 | $15,233 | $26,450 | $4,126,178 |
| 158 | $11,175 | $15,275 | $26,450 | $4,110,903 |
| 159 | $11,134 | $15,316 | $26,450 | $4,095,587 |
| 160 | $11,092 | $15,358 | $26,450 | $4,080,229 |
| 161 | $11,051 | $15,399 | $26,450 | $4,064,830 |
| 162 | $11,009 | $15,441 | $26,450 | $4,049,389 |
| 163 | $10,967 | $15,483 | $26,450 | $4,033,907 |
| 164 | $10,925 | $15,525 | $26,450 | $4,018,382 |
| 165 | $10,883 | $15,567 | $26,450 | $4,002,815 |
| 166 | $10,841 | $15,609 | $26,450 | $3,987,207 |
| 167 | $10,799 | $15,651 | $26,450 | $3,971,555 |
| 168 | $10,756 | $15,694 | $26,450 | $3,955,862 |
$317,398
$131,848
$185,549
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,714 | $15,736 | $26,450 | $3,940,126 |
| 170 | $10,671 | $15,779 | $26,450 | $3,924,347 |
| 171 | $10,628 | $15,821 | $26,450 | $3,908,526 |
| 172 | $10,586 | $15,864 | $26,450 | $3,892,662 |
| 173 | $10,543 | $15,907 | $26,450 | $3,876,755 |
| 174 | $10,500 | $15,950 | $26,450 | $3,860,804 |
| 175 | $10,456 | $15,993 | $26,450 | $3,844,811 |
| 176 | $10,413 | $16,037 | $26,450 | $3,828,774 |
| 177 | $10,370 | $16,080 | $26,450 | $3,812,694 |
| 178 | $10,326 | $16,124 | $26,450 | $3,796,570 |
| 179 | $10,282 | $16,167 | $26,450 | $3,780,403 |
| 180 | $10,239 | $16,211 | $26,450 | $3,764,192 |
$317,398
$125,727
$191,670
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,195 | $16,255 | $26,450 | $3,747,936 |
| 182 | $10,151 | $16,299 | $26,450 | $3,731,637 |
| 183 | $10,107 | $16,343 | $26,450 | $3,715,294 |
| 184 | $10,062 | $16,388 | $26,450 | $3,698,906 |
| 185 | $10,018 | $16,432 | $26,450 | $3,682,475 |
| 186 | $9,973 | $16,476 | $26,450 | $3,665,998 |
| 187 | $9,929 | $16,521 | $26,450 | $3,649,477 |
| 188 | $9,884 | $16,566 | $26,450 | $3,632,911 |
| 189 | $9,839 | $16,611 | $26,450 | $3,616,301 |
| 190 | $9,794 | $16,656 | $26,450 | $3,599,645 |
| 191 | $9,749 | $16,701 | $26,450 | $3,582,944 |
| 192 | $9,704 | $16,746 | $26,450 | $3,566,198 |
$317,398
$119,404
$197,993
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,658 | $16,791 | $26,450 | $3,549,407 |
| 194 | $9,613 | $16,837 | $26,450 | $3,532,570 |
| 195 | $9,567 | $16,882 | $26,450 | $3,515,688 |
| 196 | $9,522 | $16,928 | $26,450 | $3,498,759 |
| 197 | $9,476 | $16,974 | $26,450 | $3,481,785 |
| 198 | $9,430 | $17,020 | $26,450 | $3,464,765 |
| 199 | $9,384 | $17,066 | $26,450 | $3,447,699 |
| 200 | $9,338 | $17,112 | $26,450 | $3,430,587 |
| 201 | $9,291 | $17,159 | $26,450 | $3,413,429 |
| 202 | $9,245 | $17,205 | $26,450 | $3,396,223 |
| 203 | $9,198 | $17,252 | $26,450 | $3,378,972 |
| 204 | $9,151 | $17,298 | $26,450 | $3,361,673 |
$317,398
$112,873
$204,525
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,105 | $17,345 | $26,450 | $3,344,328 |
| 206 | $9,058 | $17,392 | $26,450 | $3,326,936 |
| 207 | $9,010 | $17,439 | $26,450 | $3,309,496 |
| 208 | $8,963 | $17,487 | $26,450 | $3,292,010 |
| 209 | $8,916 | $17,534 | $26,450 | $3,274,476 |
| 210 | $8,868 | $17,581 | $26,450 | $3,256,895 |
| 211 | $8,821 | $17,629 | $26,450 | $3,239,265 |
| 212 | $8,773 | $17,677 | $26,450 | $3,221,589 |
| 213 | $8,725 | $17,725 | $26,450 | $3,203,864 |
| 214 | $8,677 | $17,773 | $26,450 | $3,186,091 |
| 215 | $8,629 | $17,821 | $26,450 | $3,168,271 |
| 216 | $8,581 | $17,869 | $26,450 | $3,150,401 |
$317,398
$106,126
$211,272
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,532 | $17,917 | $26,450 | $3,132,484 |
| 218 | $8,484 | $17,966 | $26,450 | $3,114,518 |
| 219 | $8,435 | $18,015 | $26,450 | $3,096,503 |
| 220 | $8,386 | $18,063 | $26,450 | $3,078,440 |
| 221 | $8,337 | $18,112 | $26,450 | $3,060,328 |
| 222 | $8,288 | $18,161 | $26,450 | $3,042,166 |
| 223 | $8,239 | $18,211 | $26,450 | $3,023,956 |
| 224 | $8,190 | $18,260 | $26,450 | $3,005,696 |
| 225 | $8,140 | $18,309 | $26,450 | $2,987,386 |
| 226 | $8,091 | $18,359 | $26,450 | $2,969,027 |
| 227 | $8,041 | $18,409 | $26,450 | $2,950,619 |
| 228 | $7,991 | $18,459 | $26,450 | $2,932,160 |
$317,398
$99,156
$218,241
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,941 | $18,509 | $26,450 | $2,913,652 |
| 230 | $7,891 | $18,559 | $26,450 | $2,895,093 |
| 231 | $7,841 | $18,609 | $26,450 | $2,876,484 |
| 232 | $7,790 | $18,659 | $26,450 | $2,857,825 |
| 233 | $7,740 | $18,710 | $26,450 | $2,839,115 |
| 234 | $7,689 | $18,761 | $26,450 | $2,820,354 |
| 235 | $7,638 | $18,811 | $26,450 | $2,801,543 |
| 236 | $7,588 | $18,862 | $26,450 | $2,782,681 |
| 237 | $7,536 | $18,913 | $26,450 | $2,763,767 |
| 238 | $7,485 | $18,965 | $26,450 | $2,744,803 |
| 239 | $7,434 | $19,016 | $26,450 | $2,725,787 |
| 240 | $7,382 | $19,067 | $26,450 | $2,706,719 |
$317,398
$91,957
$225,441
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,331 | $19,119 | $26,450 | $2,687,600 |
| 242 | $7,279 | $19,171 | $26,450 | $2,668,429 |
| 243 | $7,227 | $19,223 | $26,450 | $2,649,207 |
| 244 | $7,175 | $19,275 | $26,450 | $2,629,932 |
| 245 | $7,123 | $19,327 | $26,450 | $2,610,605 |
| 246 | $7,070 | $19,379 | $26,450 | $2,591,225 |
| 247 | $7,018 | $19,432 | $26,450 | $2,571,793 |
| 248 | $6,965 | $19,485 | $26,450 | $2,552,309 |
| 249 | $6,913 | $19,537 | $26,450 | $2,532,771 |
| 250 | $6,860 | $19,590 | $26,450 | $2,513,181 |
| 251 | $6,807 | $19,643 | $26,450 | $2,493,538 |
| 252 | $6,753 | $19,696 | $26,450 | $2,473,842 |
$317,398
$84,520
$232,878
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,700 | $19,750 | $26,450 | $2,454,092 |
| 254 | $6,646 | $19,803 | $26,450 | $2,434,288 |
| 255 | $6,593 | $19,857 | $26,450 | $2,414,431 |
| 256 | $6,539 | $19,911 | $26,450 | $2,394,521 |
| 257 | $6,485 | $19,965 | $26,450 | $2,374,556 |
| 258 | $6,431 | $20,019 | $26,450 | $2,354,537 |
| 259 | $6,377 | $20,073 | $26,450 | $2,334,464 |
| 260 | $6,323 | $20,127 | $26,450 | $2,314,337 |
| 261 | $6,268 | $20,182 | $26,450 | $2,294,155 |
| 262 | $6,213 | $20,236 | $26,450 | $2,273,919 |
| 263 | $6,159 | $20,291 | $26,450 | $2,253,628 |
| 264 | $6,104 | $20,346 | $26,450 | $2,233,281 |
$317,398
$76,838
$240,560
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,048 | $20,401 | $26,450 | $2,212,880 |
| 266 | $5,993 | $20,457 | $26,450 | $2,192,424 |
| 267 | $5,938 | $20,512 | $26,450 | $2,171,912 |
| 268 | $5,882 | $20,568 | $26,450 | $2,151,344 |
| 269 | $5,827 | $20,623 | $26,450 | $2,130,721 |
| 270 | $5,771 | $20,679 | $26,450 | $2,110,042 |
| 271 | $5,715 | $20,735 | $26,450 | $2,089,307 |
| 272 | $5,659 | $20,791 | $26,450 | $2,068,515 |
| 273 | $5,602 | $20,848 | $26,450 | $2,047,668 |
| 274 | $5,546 | $20,904 | $26,450 | $2,026,764 |
| 275 | $5,489 | $20,961 | $26,450 | $2,005,803 |
| 276 | $5,432 | $21,017 | $26,450 | $1,984,786 |
$317,398
$68,902
$248,496
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,375 | $21,074 | $26,450 | $1,963,711 |
| 278 | $5,318 | $21,131 | $26,450 | $1,942,580 |
| 279 | $5,261 | $21,189 | $26,450 | $1,921,391 |
| 280 | $5,204 | $21,246 | $26,450 | $1,900,145 |
| 281 | $5,146 | $21,304 | $26,450 | $1,878,842 |
| 282 | $5,089 | $21,361 | $26,450 | $1,857,480 |
| 283 | $5,031 | $21,419 | $26,450 | $1,836,061 |
| 284 | $4,973 | $21,477 | $26,450 | $1,814,584 |
| 285 | $4,914 | $21,535 | $26,450 | $1,793,049 |
| 286 | $4,856 | $21,594 | $26,450 | $1,771,455 |
| 287 | $4,798 | $21,652 | $26,450 | $1,749,803 |
| 288 | $4,739 | $21,711 | $26,450 | $1,728,092 |
$317,398
$60,704
$256,693
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,680 | $21,770 | $26,450 | $1,706,323 |
| 290 | $4,621 | $21,829 | $26,450 | $1,684,494 |
| 291 | $4,562 | $21,888 | $26,450 | $1,662,607 |
| 292 | $4,503 | $21,947 | $26,450 | $1,640,660 |
| 293 | $4,443 | $22,006 | $26,450 | $1,618,653 |
| 294 | $4,384 | $22,066 | $26,450 | $1,596,587 |
| 295 | $4,324 | $22,126 | $26,450 | $1,574,462 |
| 296 | $4,264 | $22,186 | $26,450 | $1,552,276 |
| 297 | $4,204 | $22,246 | $26,450 | $1,530,030 |
| 298 | $4,144 | $22,306 | $26,450 | $1,507,724 |
| 299 | $4,083 | $22,366 | $26,450 | $1,485,358 |
| 300 | $4,023 | $22,427 | $26,450 | $1,462,931 |
$317,398
$52,236
$265,161
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,962 | $22,488 | $26,450 | $1,440,443 |
| 302 | $3,901 | $22,549 | $26,450 | $1,417,895 |
| 303 | $3,840 | $22,610 | $26,450 | $1,395,285 |
| 304 | $3,779 | $22,671 | $26,450 | $1,372,614 |
| 305 | $3,717 | $22,732 | $26,450 | $1,349,882 |
| 306 | $3,656 | $22,794 | $26,450 | $1,327,088 |
| 307 | $3,594 | $22,856 | $26,450 | $1,304,232 |
| 308 | $3,532 | $22,918 | $26,450 | $1,281,315 |
| 309 | $3,470 | $22,980 | $26,450 | $1,258,335 |
| 310 | $3,408 | $23,042 | $26,450 | $1,235,294 |
| 311 | $3,346 | $23,104 | $26,450 | $1,212,189 |
| 312 | $3,283 | $23,167 | $26,450 | $1,189,023 |
$317,398
$43,489
$273,909
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,220 | $23,230 | $26,450 | $1,165,793 |
| 314 | $3,157 | $23,292 | $26,450 | $1,142,501 |
| 315 | $3,094 | $23,356 | $26,450 | $1,119,145 |
| 316 | $3,031 | $23,419 | $26,450 | $1,095,726 |
| 317 | $2,968 | $23,482 | $26,450 | $1,072,244 |
| 318 | $2,904 | $23,546 | $26,450 | $1,048,698 |
| 319 | $2,840 | $23,610 | $26,450 | $1,025,089 |
| 320 | $2,776 | $23,674 | $26,450 | $1,001,415 |
| 321 | $2,712 | $23,738 | $26,450 | $977,678 |
| 322 | $2,648 | $23,802 | $26,450 | $953,876 |
| 323 | $2,583 | $23,866 | $26,450 | $930,009 |
| 324 | $2,519 | $23,931 | $26,450 | $906,078 |
$317,398
$34,453
$282,944
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,454 | $23,996 | $26,450 | $882,082 |
| 326 | $2,389 | $24,061 | $26,450 | $858,022 |
| 327 | $2,324 | $24,126 | $26,450 | $833,896 |
| 328 | $2,258 | $24,191 | $26,450 | $809,704 |
| 329 | $2,193 | $24,257 | $26,450 | $785,447 |
| 330 | $2,127 | $24,323 | $26,450 | $761,125 |
| 331 | $2,061 | $24,388 | $26,450 | $736,736 |
| 332 | $1,995 | $24,454 | $26,450 | $712,282 |
| 333 | $1,929 | $24,521 | $26,450 | $687,761 |
| 334 | $1,863 | $24,587 | $26,450 | $663,174 |
| 335 | $1,796 | $24,654 | $26,450 | $638,521 |
| 336 | $1,729 | $24,720 | $26,450 | $613,800 |
$317,398
$25,119
$292,278
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,662 | $24,787 | $26,450 | $589,013 |
| 338 | $1,595 | $24,855 | $26,450 | $564,158 |
| 339 | $1,528 | $24,922 | $26,450 | $539,236 |
| 340 | $1,460 | $24,989 | $26,450 | $514,247 |
| 341 | $1,393 | $25,057 | $26,450 | $489,190 |
| 342 | $1,325 | $25,125 | $26,450 | $464,065 |
| 343 | $1,257 | $25,193 | $26,450 | $438,872 |
| 344 | $1,189 | $25,261 | $26,450 | $413,611 |
| 345 | $1,120 | $25,330 | $26,450 | $388,281 |
| 346 | $1,052 | $25,398 | $26,450 | $362,883 |
| 347 | $983 | $25,467 | $26,450 | $337,416 |
| 348 | $914 | $25,536 | $26,450 | $311,880 |
$317,398
$15,478
$301,920
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $845 | $25,605 | $26,450 | $286,275 |
| 350 | $775 | $25,674 | $26,450 | $260,600 |
| 351 | $706 | $25,744 | $26,450 | $234,856 |
| 352 | $636 | $25,814 | $26,450 | $209,043 |
| 353 | $566 | $25,884 | $26,450 | $183,159 |
| 354 | $496 | $25,954 | $26,450 | $157,205 |
| 355 | $426 | $26,024 | $26,450 | $131,181 |
| 356 | $355 | $26,095 | $26,450 | $105,087 |
| 357 | $285 | $26,165 | $26,450 | $78,922 |
| 358 | $214 | $26,236 | $26,450 | $52,685 |
| 359 | $143 | $26,307 | $26,450 | $26,378 |
| 360 | $71 | $26,378 | $26,450 | $0 |
$317,398
$5,518
$311,880
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。