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
$895 萬
$860 萬
$880 萬
$900 萬
760 呎
@11,316
1,001 呎
@8,591
$860 萬
583 呎
@14,237
688 呎
@12,064
$830 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $37,027 | $28,452 | $23,316 | $19,899 |
| 1.500 | $38,404 | $29,854 | $24,743 | $21,352 |
| 2.000 | $39,812 | $31,298 | $26,223 | $22,867 |
| 2.500 | $41,252 | $32,784 | $27,755 | $24,445 |
| 3.000 | $42,724 | $34,311 | $29,338 | $26,083 |
| 3.250 | $43,472 | $35,091 | $30,149 | $26,925 |
| 3.500 | $44,228 | $35,880 | $30,972 | $27,781 |
| 4.000 | $45,762 | $37,490 | $32,656 | $29,536 |
| 4.500 | $47,328 | $39,140 | $34,388 | $31,347 |
| 5.000 | $48,924 | $40,830 | $36,167 | $33,212 |
| 5.500 | $50,551 | $42,558 | $37,992 | $35,127 |
| 6.000 | $52,207 | $44,323 | $39,861 | $37,092 |
每月供款$26,925
30年
$6,186,708
$3,506,272
$9,692,980
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,756 | $10,169 | $26,925 | $6,176,539 |
| 2 | $16,728 | $10,197 | $26,925 | $6,166,342 |
| 3 | $16,701 | $10,224 | $26,925 | $6,156,117 |
| 4 | $16,673 | $10,252 | $26,925 | $6,145,865 |
| 5 | $16,645 | $10,280 | $26,925 | $6,135,585 |
| 6 | $16,617 | $10,308 | $26,925 | $6,125,278 |
| 7 | $16,589 | $10,336 | $26,925 | $6,114,942 |
| 8 | $16,561 | $10,364 | $26,925 | $6,104,578 |
| 9 | $16,533 | $10,392 | $26,925 | $6,094,187 |
| 10 | $16,505 | $10,420 | $26,925 | $6,083,767 |
| 11 | $16,477 | $10,448 | $26,925 | $6,073,319 |
| 12 | $16,449 | $10,476 | $26,925 | $6,062,842 |
$323,099
$199,234
$123,866
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,420 | $10,505 | $26,925 | $6,052,338 |
| 14 | $16,392 | $10,533 | $26,925 | $6,041,804 |
| 15 | $16,363 | $10,562 | $26,925 | $6,031,243 |
| 16 | $16,335 | $10,590 | $26,925 | $6,020,652 |
| 17 | $16,306 | $10,619 | $26,925 | $6,010,033 |
| 18 | $16,277 | $10,648 | $26,925 | $5,999,386 |
| 19 | $16,248 | $10,677 | $26,925 | $5,988,709 |
| 20 | $16,219 | $10,706 | $26,925 | $5,978,004 |
| 21 | $16,190 | $10,735 | $26,925 | $5,967,269 |
| 22 | $16,161 | $10,764 | $26,925 | $5,956,505 |
| 23 | $16,132 | $10,793 | $26,925 | $5,945,713 |
| 24 | $16,103 | $10,822 | $26,925 | $5,934,891 |
$323,099
$195,148
$127,952
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,074 | $10,851 | $26,925 | $5,924,039 |
| 26 | $16,044 | $10,881 | $26,925 | $5,913,159 |
| 27 | $16,015 | $10,910 | $26,925 | $5,902,249 |
| 28 | $15,985 | $10,940 | $26,925 | $5,891,309 |
| 29 | $15,956 | $10,969 | $26,925 | $5,880,340 |
| 30 | $15,926 | $10,999 | $26,925 | $5,869,341 |
| 31 | $15,896 | $11,029 | $26,925 | $5,858,312 |
| 32 | $15,866 | $11,059 | $26,925 | $5,847,253 |
| 33 | $15,836 | $11,089 | $26,925 | $5,836,164 |
| 34 | $15,806 | $11,119 | $26,925 | $5,825,046 |
| 35 | $15,776 | $11,149 | $26,925 | $5,813,897 |
| 36 | $15,746 | $11,179 | $26,925 | $5,802,718 |
$323,099
$190,927
$132,173
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,716 | $11,209 | $26,925 | $5,791,509 |
| 38 | $15,685 | $11,240 | $26,925 | $5,780,269 |
| 39 | $15,655 | $11,270 | $26,925 | $5,768,999 |
| 40 | $15,624 | $11,301 | $26,925 | $5,757,699 |
| 41 | $15,594 | $11,331 | $26,925 | $5,746,367 |
| 42 | $15,563 | $11,362 | $26,925 | $5,735,005 |
| 43 | $15,532 | $11,393 | $26,925 | $5,723,613 |
| 44 | $15,501 | $11,423 | $26,925 | $5,712,189 |
| 45 | $15,471 | $11,454 | $26,925 | $5,700,735 |
| 46 | $15,439 | $11,485 | $26,925 | $5,689,249 |
| 47 | $15,408 | $11,517 | $26,925 | $5,677,733 |
| 48 | $15,377 | $11,548 | $26,925 | $5,666,185 |
$323,099
$186,566
$136,533
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,346 | $11,579 | $26,925 | $5,654,606 |
| 50 | $15,315 | $11,610 | $26,925 | $5,642,996 |
| 51 | $15,283 | $11,642 | $26,925 | $5,631,354 |
| 52 | $15,252 | $11,673 | $26,925 | $5,619,681 |
| 53 | $15,220 | $11,705 | $26,925 | $5,607,976 |
| 54 | $15,188 | $11,737 | $26,925 | $5,596,239 |
| 55 | $15,156 | $11,768 | $26,925 | $5,584,470 |
| 56 | $15,125 | $11,800 | $26,925 | $5,572,670 |
| 57 | $15,093 | $11,832 | $26,925 | $5,560,838 |
| 58 | $15,061 | $11,864 | $26,925 | $5,548,973 |
| 59 | $15,028 | $11,896 | $26,925 | $5,537,077 |
| 60 | $14,996 | $11,929 | $26,925 | $5,525,148 |
$323,099
$182,062
$141,037
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,964 | $11,961 | $26,925 | $5,513,187 |
| 62 | $14,932 | $11,993 | $26,925 | $5,501,194 |
| 63 | $14,899 | $12,026 | $26,925 | $5,489,168 |
| 64 | $14,866 | $12,058 | $26,925 | $5,477,110 |
| 65 | $14,834 | $12,091 | $26,925 | $5,465,018 |
| 66 | $14,801 | $12,124 | $26,925 | $5,452,895 |
| 67 | $14,768 | $12,157 | $26,925 | $5,440,738 |
| 68 | $14,735 | $12,190 | $26,925 | $5,428,548 |
| 69 | $14,702 | $12,223 | $26,925 | $5,416,326 |
| 70 | $14,669 | $12,256 | $26,925 | $5,404,070 |
| 71 | $14,636 | $12,289 | $26,925 | $5,391,781 |
| 72 | $14,603 | $12,322 | $26,925 | $5,379,459 |
$323,099
$177,410
$145,689
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,569 | $12,356 | $26,925 | $5,367,103 |
| 74 | $14,536 | $12,389 | $26,925 | $5,354,714 |
| 75 | $14,502 | $12,423 | $26,925 | $5,342,292 |
| 76 | $14,469 | $12,456 | $26,925 | $5,329,835 |
| 77 | $14,435 | $12,490 | $26,925 | $5,317,345 |
| 78 | $14,401 | $12,524 | $26,925 | $5,304,822 |
| 79 | $14,367 | $12,558 | $26,925 | $5,292,264 |
| 80 | $14,333 | $12,592 | $26,925 | $5,279,672 |
| 81 | $14,299 | $12,626 | $26,925 | $5,267,046 |
| 82 | $14,265 | $12,660 | $26,925 | $5,254,386 |
| 83 | $14,231 | $12,694 | $26,925 | $5,241,692 |
| 84 | $14,196 | $12,729 | $26,925 | $5,228,963 |
$323,099
$172,604
$150,496
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,162 | $12,763 | $26,925 | $5,216,200 |
| 86 | $14,127 | $12,798 | $26,925 | $5,203,402 |
| 87 | $14,093 | $12,832 | $26,925 | $5,190,570 |
| 88 | $14,058 | $12,867 | $26,925 | $5,177,703 |
| 89 | $14,023 | $12,902 | $26,925 | $5,164,801 |
| 90 | $13,988 | $12,937 | $26,925 | $5,151,864 |
| 91 | $13,953 | $12,972 | $26,925 | $5,138,892 |
| 92 | $13,918 | $13,007 | $26,925 | $5,125,885 |
| 93 | $13,883 | $13,042 | $26,925 | $5,112,842 |
| 94 | $13,847 | $13,078 | $26,925 | $5,099,765 |
| 95 | $13,812 | $13,113 | $26,925 | $5,086,652 |
| 96 | $13,776 | $13,149 | $26,925 | $5,073,503 |
$323,099
$167,639
$155,460
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,741 | $13,184 | $26,925 | $5,060,319 |
| 98 | $13,705 | $13,220 | $26,925 | $5,047,099 |
| 99 | $13,669 | $13,256 | $26,925 | $5,033,843 |
| 100 | $13,633 | $13,292 | $26,925 | $5,020,552 |
| 101 | $13,597 | $13,328 | $26,925 | $5,007,224 |
| 102 | $13,561 | $13,364 | $26,925 | $4,993,860 |
| 103 | $13,525 | $13,400 | $26,925 | $4,980,460 |
| 104 | $13,489 | $13,436 | $26,925 | $4,967,024 |
| 105 | $13,452 | $13,473 | $26,925 | $4,953,552 |
| 106 | $13,416 | $13,509 | $26,925 | $4,940,043 |
| 107 | $13,379 | $13,546 | $26,925 | $4,926,497 |
| 108 | $13,343 | $13,582 | $26,925 | $4,912,915 |
$323,099
$162,511
$160,589
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,306 | $13,619 | $26,925 | $4,899,295 |
| 110 | $13,269 | $13,656 | $26,925 | $4,885,639 |
| 111 | $13,232 | $13,693 | $26,925 | $4,871,946 |
| 112 | $13,195 | $13,730 | $26,925 | $4,858,216 |
| 113 | $13,158 | $13,767 | $26,925 | $4,844,449 |
| 114 | $13,120 | $13,805 | $26,925 | $4,830,645 |
| 115 | $13,083 | $13,842 | $26,925 | $4,816,803 |
| 116 | $13,046 | $13,879 | $26,925 | $4,802,923 |
| 117 | $13,008 | $13,917 | $26,925 | $4,789,006 |
| 118 | $12,970 | $13,955 | $26,925 | $4,775,051 |
| 119 | $12,932 | $13,993 | $26,925 | $4,761,059 |
| 120 | $12,895 | $14,030 | $26,925 | $4,747,028 |
$323,099
$157,213
$165,886
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,857 | $14,068 | $26,925 | $4,732,960 |
| 122 | $12,818 | $14,107 | $26,925 | $4,718,854 |
| 123 | $12,780 | $14,145 | $26,925 | $4,704,709 |
| 124 | $12,742 | $14,183 | $26,925 | $4,690,526 |
| 125 | $12,704 | $14,221 | $26,925 | $4,676,304 |
| 126 | $12,665 | $14,260 | $26,925 | $4,662,044 |
| 127 | $12,626 | $14,299 | $26,925 | $4,647,746 |
| 128 | $12,588 | $14,337 | $26,925 | $4,633,409 |
| 129 | $12,549 | $14,376 | $26,925 | $4,619,032 |
| 130 | $12,510 | $14,415 | $26,925 | $4,604,617 |
| 131 | $12,471 | $14,454 | $26,925 | $4,590,163 |
| 132 | $12,432 | $14,493 | $26,925 | $4,575,670 |
$323,099
$151,741
$171,358
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,392 | $14,533 | $26,925 | $4,561,137 |
| 134 | $12,353 | $14,572 | $26,925 | $4,546,566 |
| 135 | $12,314 | $14,611 | $26,925 | $4,531,954 |
| 136 | $12,274 | $14,651 | $26,925 | $4,517,303 |
| 137 | $12,234 | $14,691 | $26,925 | $4,502,613 |
| 138 | $12,195 | $14,730 | $26,925 | $4,487,882 |
| 139 | $12,155 | $14,770 | $26,925 | $4,473,112 |
| 140 | $12,115 | $14,810 | $26,925 | $4,458,302 |
| 141 | $12,075 | $14,850 | $26,925 | $4,443,452 |
| 142 | $12,034 | $14,891 | $26,925 | $4,428,561 |
| 143 | $11,994 | $14,931 | $26,925 | $4,413,630 |
| 144 | $11,954 | $14,971 | $26,925 | $4,398,659 |
$323,099
$146,088
$177,011
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,913 | $15,012 | $26,925 | $4,383,647 |
| 146 | $11,872 | $15,053 | $26,925 | $4,368,594 |
| 147 | $11,832 | $15,093 | $26,925 | $4,353,501 |
| 148 | $11,791 | $15,134 | $26,925 | $4,338,367 |
| 149 | $11,750 | $15,175 | $26,925 | $4,323,191 |
| 150 | $11,709 | $15,216 | $26,925 | $4,307,975 |
| 151 | $11,667 | $15,258 | $26,925 | $4,292,718 |
| 152 | $11,626 | $15,299 | $26,925 | $4,277,419 |
| 153 | $11,585 | $15,340 | $26,925 | $4,262,078 |
| 154 | $11,543 | $15,382 | $26,925 | $4,246,697 |
| 155 | $11,501 | $15,423 | $26,925 | $4,231,273 |
| 156 | $11,460 | $15,465 | $26,925 | $4,215,808 |
$323,099
$140,249
$182,851
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,418 | $15,507 | $26,925 | $4,200,301 |
| 158 | $11,376 | $15,549 | $26,925 | $4,184,752 |
| 159 | $11,334 | $15,591 | $26,925 | $4,169,160 |
| 160 | $11,291 | $15,633 | $26,925 | $4,153,527 |
| 161 | $11,249 | $15,676 | $26,925 | $4,137,851 |
| 162 | $11,207 | $15,718 | $26,925 | $4,122,133 |
| 163 | $11,164 | $15,761 | $26,925 | $4,106,372 |
| 164 | $11,121 | $15,804 | $26,925 | $4,090,569 |
| 165 | $11,079 | $15,846 | $26,925 | $4,074,722 |
| 166 | $11,036 | $15,889 | $26,925 | $4,058,833 |
| 167 | $10,993 | $15,932 | $26,925 | $4,042,901 |
| 168 | $10,950 | $15,975 | $26,925 | $4,026,925 |
$323,099
$134,217
$188,883
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,906 | $16,019 | $26,925 | $4,010,907 |
| 170 | $10,863 | $16,062 | $26,925 | $3,994,845 |
| 171 | $10,819 | $16,106 | $26,925 | $3,978,739 |
| 172 | $10,776 | $16,149 | $26,925 | $3,962,590 |
| 173 | $10,732 | $16,193 | $26,925 | $3,946,397 |
| 174 | $10,688 | $16,237 | $26,925 | $3,930,160 |
| 175 | $10,644 | $16,281 | $26,925 | $3,913,879 |
| 176 | $10,600 | $16,325 | $26,925 | $3,897,554 |
| 177 | $10,556 | $16,369 | $26,925 | $3,881,185 |
| 178 | $10,512 | $16,413 | $26,925 | $3,864,772 |
| 179 | $10,467 | $16,458 | $26,925 | $3,848,314 |
| 180 | $10,423 | $16,502 | $26,925 | $3,831,812 |
$323,099
$127,986
$195,114
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,378 | $16,547 | $26,925 | $3,815,265 |
| 182 | $10,333 | $16,592 | $26,925 | $3,798,673 |
| 183 | $10,288 | $16,637 | $26,925 | $3,782,036 |
| 184 | $10,243 | $16,682 | $26,925 | $3,765,354 |
| 185 | $10,198 | $16,727 | $26,925 | $3,748,627 |
| 186 | $10,153 | $16,772 | $26,925 | $3,731,854 |
| 187 | $10,107 | $16,818 | $26,925 | $3,715,036 |
| 188 | $10,062 | $16,863 | $26,925 | $3,698,173 |
| 189 | $10,016 | $16,909 | $26,925 | $3,681,264 |
| 190 | $9,970 | $16,955 | $26,925 | $3,664,309 |
| 191 | $9,924 | $17,001 | $26,925 | $3,647,308 |
| 192 | $9,878 | $17,047 | $26,925 | $3,630,262 |
$323,099
$121,549
$201,550
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,832 | $17,093 | $26,925 | $3,613,169 |
| 194 | $9,786 | $17,139 | $26,925 | $3,596,029 |
| 195 | $9,739 | $17,186 | $26,925 | $3,578,844 |
| 196 | $9,693 | $17,232 | $26,925 | $3,561,611 |
| 197 | $9,646 | $17,279 | $26,925 | $3,544,332 |
| 198 | $9,599 | $17,326 | $26,925 | $3,527,007 |
| 199 | $9,552 | $17,373 | $26,925 | $3,509,634 |
| 200 | $9,505 | $17,420 | $26,925 | $3,492,214 |
| 201 | $9,458 | $17,467 | $26,925 | $3,474,748 |
| 202 | $9,411 | $17,514 | $26,925 | $3,457,233 |
| 203 | $9,363 | $17,562 | $26,925 | $3,439,672 |
| 204 | $9,316 | $17,609 | $26,925 | $3,422,063 |
$323,099
$114,900
$208,199
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,268 | $17,657 | $26,925 | $3,404,406 |
| 206 | $9,220 | $17,705 | $26,925 | $3,386,701 |
| 207 | $9,172 | $17,753 | $26,925 | $3,368,948 |
| 208 | $9,124 | $17,801 | $26,925 | $3,351,148 |
| 209 | $9,076 | $17,849 | $26,925 | $3,333,299 |
| 210 | $9,028 | $17,897 | $26,925 | $3,315,402 |
| 211 | $8,979 | $17,946 | $26,925 | $3,297,456 |
| 212 | $8,931 | $17,994 | $26,925 | $3,279,462 |
| 213 | $8,882 | $18,043 | $26,925 | $3,261,418 |
| 214 | $8,833 | $18,092 | $26,925 | $3,243,327 |
| 215 | $8,784 | $18,141 | $26,925 | $3,225,186 |
| 216 | $8,735 | $18,190 | $26,925 | $3,206,996 |
$323,099
$108,032
$215,067
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,686 | $18,239 | $26,925 | $3,188,756 |
| 218 | $8,636 | $18,289 | $26,925 | $3,170,467 |
| 219 | $8,587 | $18,338 | $26,925 | $3,152,129 |
| 220 | $8,537 | $18,388 | $26,925 | $3,133,741 |
| 221 | $8,487 | $18,438 | $26,925 | $3,115,304 |
| 222 | $8,437 | $18,488 | $26,925 | $3,096,816 |
| 223 | $8,387 | $18,538 | $26,925 | $3,078,278 |
| 224 | $8,337 | $18,588 | $26,925 | $3,059,690 |
| 225 | $8,287 | $18,638 | $26,925 | $3,041,052 |
| 226 | $8,236 | $18,689 | $26,925 | $3,022,363 |
| 227 | $8,186 | $18,739 | $26,925 | $3,003,624 |
| 228 | $8,135 | $18,790 | $26,925 | $2,984,834 |
$323,099
$100,937
$222,162
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,084 | $18,841 | $26,925 | $2,965,993 |
| 230 | $8,033 | $18,892 | $26,925 | $2,947,101 |
| 231 | $7,982 | $18,943 | $26,925 | $2,928,157 |
| 232 | $7,930 | $18,995 | $26,925 | $2,909,163 |
| 233 | $7,879 | $19,046 | $26,925 | $2,890,117 |
| 234 | $7,827 | $19,098 | $26,925 | $2,871,019 |
| 235 | $7,776 | $19,149 | $26,925 | $2,851,870 |
| 236 | $7,724 | $19,201 | $26,925 | $2,832,669 |
| 237 | $7,672 | $19,253 | $26,925 | $2,813,416 |
| 238 | $7,620 | $19,305 | $26,925 | $2,794,111 |
| 239 | $7,567 | $19,358 | $26,925 | $2,774,753 |
| 240 | $7,515 | $19,410 | $26,925 | $2,755,343 |
$323,099
$93,609
$229,491
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,462 | $19,463 | $26,925 | $2,735,880 |
| 242 | $7,410 | $19,515 | $26,925 | $2,716,365 |
| 243 | $7,357 | $19,568 | $26,925 | $2,696,797 |
| 244 | $7,304 | $19,621 | $26,925 | $2,677,176 |
| 245 | $7,251 | $19,674 | $26,925 | $2,657,502 |
| 246 | $7,197 | $19,728 | $26,925 | $2,637,774 |
| 247 | $7,144 | $19,781 | $26,925 | $2,617,993 |
| 248 | $7,090 | $19,835 | $26,925 | $2,598,159 |
| 249 | $7,037 | $19,888 | $26,925 | $2,578,270 |
| 250 | $6,983 | $19,942 | $26,925 | $2,558,328 |
| 251 | $6,929 | $19,996 | $26,925 | $2,538,332 |
| 252 | $6,875 | $20,050 | $26,925 | $2,518,282 |
$323,099
$86,038
$237,061
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,820 | $20,105 | $26,925 | $2,498,177 |
| 254 | $6,766 | $20,159 | $26,925 | $2,478,018 |
| 255 | $6,711 | $20,214 | $26,925 | $2,457,804 |
| 256 | $6,657 | $20,268 | $26,925 | $2,437,536 |
| 257 | $6,602 | $20,323 | $26,925 | $2,417,213 |
| 258 | $6,547 | $20,378 | $26,925 | $2,396,834 |
| 259 | $6,491 | $20,434 | $26,925 | $2,376,401 |
| 260 | $6,436 | $20,489 | $26,925 | $2,355,912 |
| 261 | $6,381 | $20,544 | $26,925 | $2,335,368 |
| 262 | $6,325 | $20,600 | $26,925 | $2,314,768 |
| 263 | $6,269 | $20,656 | $26,925 | $2,294,112 |
| 264 | $6,213 | $20,712 | $26,925 | $2,273,400 |
$323,099
$78,218
$244,882
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,157 | $20,768 | $26,925 | $2,252,632 |
| 266 | $6,101 | $20,824 | $26,925 | $2,231,808 |
| 267 | $6,044 | $20,880 | $26,925 | $2,210,928 |
| 268 | $5,988 | $20,937 | $26,925 | $2,189,991 |
| 269 | $5,931 | $20,994 | $26,925 | $2,168,997 |
| 270 | $5,874 | $21,051 | $26,925 | $2,147,947 |
| 271 | $5,817 | $21,108 | $26,925 | $2,126,839 |
| 272 | $5,760 | $21,165 | $26,925 | $2,105,674 |
| 273 | $5,703 | $21,222 | $26,925 | $2,084,452 |
| 274 | $5,645 | $21,280 | $26,925 | $2,063,173 |
| 275 | $5,588 | $21,337 | $26,925 | $2,041,835 |
| 276 | $5,530 | $21,395 | $26,925 | $2,020,440 |
$323,099
$70,140
$252,960
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,472 | $21,453 | $26,925 | $1,998,988 |
| 278 | $5,414 | $21,511 | $26,925 | $1,977,477 |
| 279 | $5,356 | $21,569 | $26,925 | $1,955,907 |
| 280 | $5,297 | $21,628 | $26,925 | $1,934,280 |
| 281 | $5,239 | $21,686 | $26,925 | $1,912,593 |
| 282 | $5,180 | $21,745 | $26,925 | $1,890,848 |
| 283 | $5,121 | $21,804 | $26,925 | $1,869,044 |
| 284 | $5,062 | $21,863 | $26,925 | $1,847,181 |
| 285 | $5,003 | $21,922 | $26,925 | $1,825,259 |
| 286 | $4,943 | $21,982 | $26,925 | $1,803,278 |
| 287 | $4,884 | $22,041 | $26,925 | $1,781,237 |
| 288 | $4,824 | $22,101 | $26,925 | $1,759,136 |
$323,099
$61,795
$261,305
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,764 | $22,161 | $26,925 | $1,736,975 |
| 290 | $4,704 | $22,221 | $26,925 | $1,714,755 |
| 291 | $4,644 | $22,281 | $26,925 | $1,692,474 |
| 292 | $4,584 | $22,341 | $26,925 | $1,670,133 |
| 293 | $4,523 | $22,402 | $26,925 | $1,647,731 |
| 294 | $4,463 | $22,462 | $26,925 | $1,625,269 |
| 295 | $4,402 | $22,523 | $26,925 | $1,602,746 |
| 296 | $4,341 | $22,584 | $26,925 | $1,580,161 |
| 297 | $4,280 | $22,645 | $26,925 | $1,557,516 |
| 298 | $4,218 | $22,707 | $26,925 | $1,534,809 |
| 299 | $4,157 | $22,768 | $26,925 | $1,512,041 |
| 300 | $4,095 | $22,830 | $26,925 | $1,489,211 |
$323,099
$53,175
$269,925
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,033 | $22,892 | $26,925 | $1,466,320 |
| 302 | $3,971 | $22,954 | $26,925 | $1,443,366 |
| 303 | $3,909 | $23,016 | $26,925 | $1,420,350 |
| 304 | $3,847 | $23,078 | $26,925 | $1,397,272 |
| 305 | $3,784 | $23,141 | $26,925 | $1,374,131 |
| 306 | $3,722 | $23,203 | $26,925 | $1,350,928 |
| 307 | $3,659 | $23,266 | $26,925 | $1,327,662 |
| 308 | $3,596 | $23,329 | $26,925 | $1,304,333 |
| 309 | $3,533 | $23,392 | $26,925 | $1,280,940 |
| 310 | $3,469 | $23,456 | $26,925 | $1,257,485 |
| 311 | $3,406 | $23,519 | $26,925 | $1,233,965 |
| 312 | $3,342 | $23,583 | $26,925 | $1,210,382 |
$323,099
$44,270
$278,829
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,278 | $23,647 | $26,925 | $1,186,735 |
| 314 | $3,214 | $23,711 | $26,925 | $1,163,025 |
| 315 | $3,150 | $23,775 | $26,925 | $1,139,250 |
| 316 | $3,085 | $23,839 | $26,925 | $1,115,410 |
| 317 | $3,021 | $23,904 | $26,925 | $1,091,506 |
| 318 | $2,956 | $23,969 | $26,925 | $1,067,537 |
| 319 | $2,891 | $24,034 | $26,925 | $1,043,504 |
| 320 | $2,826 | $24,099 | $26,925 | $1,019,405 |
| 321 | $2,761 | $24,164 | $26,925 | $995,241 |
| 322 | $2,695 | $24,230 | $26,925 | $971,011 |
| 323 | $2,630 | $24,295 | $26,925 | $946,716 |
| 324 | $2,564 | $24,361 | $26,925 | $922,355 |
$323,099
$35,072
$288,027
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,498 | $24,427 | $26,925 | $897,928 |
| 326 | $2,432 | $24,493 | $26,925 | $873,435 |
| 327 | $2,366 | $24,559 | $26,925 | $848,876 |
| 328 | $2,299 | $24,626 | $26,925 | $824,250 |
| 329 | $2,232 | $24,693 | $26,925 | $799,557 |
| 330 | $2,165 | $24,759 | $26,925 | $774,798 |
| 331 | $2,098 | $24,827 | $26,925 | $749,971 |
| 332 | $2,031 | $24,894 | $26,925 | $725,078 |
| 333 | $1,964 | $24,961 | $26,925 | $700,116 |
| 334 | $1,896 | $25,029 | $26,925 | $675,088 |
| 335 | $1,828 | $25,097 | $26,925 | $649,991 |
| 336 | $1,760 | $25,165 | $26,925 | $624,826 |
$323,099
$25,571
$297,529
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,692 | $25,233 | $26,925 | $599,594 |
| 338 | $1,624 | $25,301 | $26,925 | $574,293 |
| 339 | $1,555 | $25,370 | $26,925 | $548,923 |
| 340 | $1,487 | $25,438 | $26,925 | $523,485 |
| 341 | $1,418 | $25,507 | $26,925 | $497,978 |
| 342 | $1,349 | $25,576 | $26,925 | $472,401 |
| 343 | $1,279 | $25,646 | $26,925 | $446,756 |
| 344 | $1,210 | $25,715 | $26,925 | $421,041 |
| 345 | $1,140 | $25,785 | $26,925 | $395,256 |
| 346 | $1,070 | $25,854 | $26,925 | $369,402 |
| 347 | $1,000 | $25,924 | $26,925 | $343,477 |
| 348 | $930 | $25,995 | $26,925 | $317,483 |
$323,099
$15,756
$307,344
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $860 | $26,065 | $26,925 | $291,418 |
| 350 | $789 | $26,136 | $26,925 | $265,282 |
| 351 | $718 | $26,206 | $26,925 | $239,075 |
| 352 | $647 | $26,277 | $26,925 | $212,798 |
| 353 | $576 | $26,349 | $26,925 | $186,449 |
| 354 | $505 | $26,420 | $26,925 | $160,029 |
| 355 | $433 | $26,492 | $26,925 | $133,538 |
| 356 | $362 | $26,563 | $26,925 | $106,974 |
| 357 | $290 | $26,635 | $26,925 | $80,339 |
| 358 | $218 | $26,707 | $26,925 | $53,632 |
| 359 | $145 | $26,780 | $26,925 | $26,852 |
| 360 | $73 | $26,852 | $26,925 | $0 |
$323,099
$5,617
$317,483
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。
