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
$548 萬
$710 萬
$630 萬
$560 萬
$698 萬
$650 萬
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $35,225 | $27,067 | $22,181 | $18,930 |
| 1.500 | $36,534 | $28,400 | $23,538 | $20,312 |
| 2.000 | $37,874 | $29,774 | $24,946 | $21,754 |
| 2.500 | $39,244 | $31,188 | $26,404 | $23,255 |
| 3.000 | $40,645 | $32,641 | $27,910 | $24,814 |
| 3.500 | $42,075 | $34,134 | $29,464 | $26,429 |
| 4.000 | $43,535 | $35,665 | $31,066 | $28,099 |
| 4.500 | $45,024 | $37,235 | $32,714 | $29,821 |
| 5.000 | $46,543 | $38,842 | $34,406 | $31,595 |
| 5.500 | $48,090 | $40,486 | $36,142 | $33,418 |
| 6.000 | $49,666 | $42,166 | $37,921 | $35,287 |
每月供款$26,429
30年
$5,885,550
$3,628,800
$9,514,350
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,166 | $9,263 | $26,429 | $5,876,287 |
| 2 | $17,139 | $9,290 | $26,429 | $5,866,998 |
| 3 | $17,112 | $9,317 | $26,429 | $5,857,681 |
| 4 | $17,085 | $9,344 | $26,429 | $5,848,337 |
| 5 | $17,058 | $9,371 | $26,429 | $5,838,966 |
| 6 | $17,030 | $9,398 | $26,429 | $5,829,568 |
| 7 | $17,003 | $9,426 | $26,429 | $5,820,142 |
| 8 | $16,975 | $9,453 | $26,429 | $5,810,689 |
| 9 | $16,948 | $9,481 | $26,429 | $5,801,208 |
| 10 | $16,920 | $9,509 | $26,429 | $5,791,699 |
| 11 | $16,892 | $9,536 | $26,429 | $5,782,163 |
| 12 | $16,865 | $9,564 | $26,429 | $5,772,599 |
$317,145
$204,194
$112,951
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,837 | $9,592 | $26,429 | $5,763,007 |
| 14 | $16,809 | $9,620 | $26,429 | $5,753,387 |
| 15 | $16,781 | $9,648 | $26,429 | $5,743,739 |
| 16 | $16,753 | $9,676 | $26,429 | $5,734,063 |
| 17 | $16,724 | $9,704 | $26,429 | $5,724,358 |
| 18 | $16,696 | $9,733 | $26,429 | $5,714,625 |
| 19 | $16,668 | $9,761 | $26,429 | $5,704,864 |
| 20 | $16,639 | $9,790 | $26,429 | $5,695,075 |
| 21 | $16,611 | $9,818 | $26,429 | $5,685,257 |
| 22 | $16,582 | $9,847 | $26,429 | $5,675,410 |
| 23 | $16,553 | $9,875 | $26,429 | $5,665,534 |
| 24 | $16,524 | $9,904 | $26,429 | $5,655,630 |
$317,145
$200,176
$116,969
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,496 | $9,933 | $26,429 | $5,645,697 |
| 26 | $16,467 | $9,962 | $26,429 | $5,635,735 |
| 27 | $16,438 | $9,991 | $26,429 | $5,625,744 |
| 28 | $16,408 | $10,020 | $26,429 | $5,615,723 |
| 29 | $16,379 | $10,050 | $26,429 | $5,605,674 |
| 30 | $16,350 | $10,079 | $26,429 | $5,595,595 |
| 31 | $16,320 | $10,108 | $26,429 | $5,585,487 |
| 32 | $16,291 | $10,138 | $26,429 | $5,575,349 |
| 33 | $16,261 | $10,167 | $26,429 | $5,565,182 |
| 34 | $16,232 | $10,197 | $26,429 | $5,554,985 |
| 35 | $16,202 | $10,227 | $26,429 | $5,544,758 |
| 36 | $16,172 | $10,257 | $26,429 | $5,534,501 |
$317,145
$196,016
$121,129
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,142 | $10,286 | $26,429 | $5,524,215 |
| 38 | $16,112 | $10,316 | $26,429 | $5,513,898 |
| 39 | $16,082 | $10,347 | $26,429 | $5,503,552 |
| 40 | $16,052 | $10,377 | $26,429 | $5,493,175 |
| 41 | $16,022 | $10,407 | $26,429 | $5,482,768 |
| 42 | $15,991 | $10,437 | $26,429 | $5,472,331 |
| 43 | $15,961 | $10,468 | $26,429 | $5,461,863 |
| 44 | $15,930 | $10,498 | $26,429 | $5,451,365 |
| 45 | $15,900 | $10,529 | $26,429 | $5,440,836 |
| 46 | $15,869 | $10,560 | $26,429 | $5,430,276 |
| 47 | $15,838 | $10,590 | $26,429 | $5,419,686 |
| 48 | $15,807 | $10,621 | $26,429 | $5,409,064 |
$317,145
$191,708
$125,437
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,776 | $10,652 | $26,429 | $5,398,412 |
| 50 | $15,745 | $10,683 | $26,429 | $5,387,729 |
| 51 | $15,714 | $10,715 | $26,429 | $5,377,014 |
| 52 | $15,683 | $10,746 | $26,429 | $5,366,268 |
| 53 | $15,652 | $10,777 | $26,429 | $5,355,491 |
| 54 | $15,620 | $10,809 | $26,429 | $5,344,683 |
| 55 | $15,589 | $10,840 | $26,429 | $5,333,843 |
| 56 | $15,557 | $10,872 | $26,429 | $5,322,971 |
| 57 | $15,525 | $10,903 | $26,429 | $5,312,067 |
| 58 | $15,494 | $10,935 | $26,429 | $5,301,132 |
| 59 | $15,462 | $10,967 | $26,429 | $5,290,165 |
| 60 | $15,430 | $10,999 | $26,429 | $5,279,166 |
$317,145
$187,247
$129,898
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,398 | $11,031 | $26,429 | $5,268,135 |
| 62 | $15,365 | $11,063 | $26,429 | $5,257,072 |
| 63 | $15,333 | $11,096 | $26,429 | $5,245,976 |
| 64 | $15,301 | $11,128 | $26,429 | $5,234,848 |
| 65 | $15,268 | $11,160 | $26,429 | $5,223,687 |
| 66 | $15,236 | $11,193 | $26,429 | $5,212,494 |
| 67 | $15,203 | $11,226 | $26,429 | $5,201,269 |
| 68 | $15,170 | $11,258 | $26,429 | $5,190,010 |
| 69 | $15,138 | $11,291 | $26,429 | $5,178,719 |
| 70 | $15,105 | $11,324 | $26,429 | $5,167,395 |
| 71 | $15,072 | $11,357 | $26,429 | $5,156,038 |
| 72 | $15,038 | $11,390 | $26,429 | $5,144,648 |
$317,145
$182,627
$134,518
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,005 | $11,424 | $26,429 | $5,133,224 |
| 74 | $14,972 | $11,457 | $26,429 | $5,121,767 |
| 75 | $14,938 | $11,490 | $26,429 | $5,110,277 |
| 76 | $14,905 | $11,524 | $26,429 | $5,098,753 |
| 77 | $14,871 | $11,557 | $26,429 | $5,087,196 |
| 78 | $14,838 | $11,591 | $26,429 | $5,075,605 |
| 79 | $14,804 | $11,625 | $26,429 | $5,063,980 |
| 80 | $14,770 | $11,659 | $26,429 | $5,052,321 |
| 81 | $14,736 | $11,693 | $26,429 | $5,040,628 |
| 82 | $14,702 | $11,727 | $26,429 | $5,028,901 |
| 83 | $14,668 | $11,761 | $26,429 | $5,017,140 |
| 84 | $14,633 | $11,795 | $26,429 | $5,005,345 |
$317,145
$177,842
$139,303
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,599 | $11,830 | $26,429 | $4,993,515 |
| 86 | $14,564 | $11,864 | $26,429 | $4,981,651 |
| 87 | $14,530 | $11,899 | $26,429 | $4,969,752 |
| 88 | $14,495 | $11,934 | $26,429 | $4,957,818 |
| 89 | $14,460 | $11,968 | $26,429 | $4,945,850 |
| 90 | $14,425 | $12,003 | $26,429 | $4,933,846 |
| 91 | $14,390 | $12,038 | $26,429 | $4,921,808 |
| 92 | $14,355 | $12,073 | $26,429 | $4,909,734 |
| 93 | $14,320 | $12,109 | $26,429 | $4,897,626 |
| 94 | $14,285 | $12,144 | $26,429 | $4,885,482 |
| 95 | $14,249 | $12,179 | $26,429 | $4,873,302 |
| 96 | $14,214 | $12,215 | $26,429 | $4,861,087 |
$317,145
$172,888
$144,257
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,178 | $12,251 | $26,429 | $4,848,837 |
| 98 | $14,142 | $12,286 | $26,429 | $4,836,550 |
| 99 | $14,107 | $12,322 | $26,429 | $4,824,228 |
| 100 | $14,071 | $12,358 | $26,429 | $4,811,870 |
| 101 | $14,035 | $12,394 | $26,429 | $4,799,476 |
| 102 | $13,998 | $12,430 | $26,429 | $4,787,046 |
| 103 | $13,962 | $12,467 | $26,429 | $4,774,579 |
| 104 | $13,926 | $12,503 | $26,429 | $4,762,076 |
| 105 | $13,889 | $12,539 | $26,429 | $4,749,537 |
| 106 | $13,853 | $12,576 | $26,429 | $4,736,961 |
| 107 | $13,816 | $12,613 | $26,429 | $4,724,348 |
| 108 | $13,779 | $12,649 | $26,429 | $4,711,699 |
$317,145
$167,757
$149,388
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,742 | $12,686 | $26,429 | $4,699,013 |
| 110 | $13,705 | $12,723 | $26,429 | $4,686,289 |
| 111 | $13,668 | $12,760 | $26,429 | $4,673,529 |
| 112 | $13,631 | $12,798 | $26,429 | $4,660,731 |
| 113 | $13,594 | $12,835 | $26,429 | $4,647,896 |
| 114 | $13,556 | $12,872 | $26,429 | $4,635,024 |
| 115 | $13,519 | $12,910 | $26,429 | $4,622,114 |
| 116 | $13,481 | $12,948 | $26,429 | $4,609,167 |
| 117 | $13,443 | $12,985 | $26,429 | $4,596,181 |
| 118 | $13,406 | $13,023 | $26,429 | $4,583,158 |
| 119 | $13,368 | $13,061 | $26,429 | $4,570,097 |
| 120 | $13,329 | $13,099 | $26,429 | $4,556,997 |
$317,145
$162,443
$154,702
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,291 | $13,138 | $26,429 | $4,543,860 |
| 122 | $13,253 | $13,176 | $26,429 | $4,530,684 |
| 123 | $13,214 | $13,214 | $26,429 | $4,517,470 |
| 124 | $13,176 | $13,253 | $26,429 | $4,504,217 |
| 125 | $13,137 | $13,291 | $26,429 | $4,490,926 |
| 126 | $13,099 | $13,330 | $26,429 | $4,477,595 |
| 127 | $13,060 | $13,369 | $26,429 | $4,464,226 |
| 128 | $13,021 | $13,408 | $26,429 | $4,450,818 |
| 129 | $12,982 | $13,447 | $26,429 | $4,437,371 |
| 130 | $12,942 | $13,486 | $26,429 | $4,423,885 |
| 131 | $12,903 | $13,526 | $26,429 | $4,410,359 |
| 132 | $12,864 | $13,565 | $26,429 | $4,396,794 |
$317,145
$156,941
$160,204
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,824 | $13,605 | $26,429 | $4,383,189 |
| 134 | $12,784 | $13,644 | $26,429 | $4,369,544 |
| 135 | $12,745 | $13,684 | $26,429 | $4,355,860 |
| 136 | $12,705 | $13,724 | $26,429 | $4,342,136 |
| 137 | $12,665 | $13,764 | $26,429 | $4,328,372 |
| 138 | $12,624 | $13,804 | $26,429 | $4,314,568 |
| 139 | $12,584 | $13,845 | $26,429 | $4,300,723 |
| 140 | $12,544 | $13,885 | $26,429 | $4,286,838 |
| 141 | $12,503 | $13,925 | $26,429 | $4,272,912 |
| 142 | $12,463 | $13,966 | $26,429 | $4,258,946 |
| 143 | $12,422 | $14,007 | $26,429 | $4,244,940 |
| 144 | $12,381 | $14,048 | $26,429 | $4,230,892 |
$317,145
$151,243
$165,902
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,340 | $14,089 | $26,429 | $4,216,803 |
| 146 | $12,299 | $14,130 | $26,429 | $4,202,674 |
| 147 | $12,258 | $14,171 | $26,429 | $4,188,503 |
| 148 | $12,216 | $14,212 | $26,429 | $4,174,290 |
| 149 | $12,175 | $14,254 | $26,429 | $4,160,037 |
| 150 | $12,133 | $14,295 | $26,429 | $4,145,741 |
| 151 | $12,092 | $14,337 | $26,429 | $4,131,404 |
| 152 | $12,050 | $14,379 | $26,429 | $4,117,025 |
| 153 | $12,008 | $14,421 | $26,429 | $4,102,605 |
| 154 | $11,966 | $14,463 | $26,429 | $4,088,142 |
| 155 | $11,924 | $14,505 | $26,429 | $4,073,637 |
| 156 | $11,881 | $14,547 | $26,429 | $4,059,090 |
$317,145
$145,343
$171,802
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,839 | $14,590 | $26,429 | $4,044,500 |
| 158 | $11,796 | $14,632 | $26,429 | $4,029,867 |
| 159 | $11,754 | $14,675 | $26,429 | $4,015,193 |
| 160 | $11,711 | $14,718 | $26,429 | $4,000,475 |
| 161 | $11,668 | $14,761 | $26,429 | $3,985,714 |
| 162 | $11,625 | $14,804 | $26,429 | $3,970,910 |
| 163 | $11,582 | $14,847 | $26,429 | $3,956,063 |
| 164 | $11,539 | $14,890 | $26,429 | $3,941,173 |
| 165 | $11,495 | $14,934 | $26,429 | $3,926,239 |
| 166 | $11,452 | $14,977 | $26,429 | $3,911,262 |
| 167 | $11,408 | $15,021 | $26,429 | $3,896,241 |
| 168 | $11,364 | $15,065 | $26,429 | $3,881,177 |
$317,145
$139,232
$177,913
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,320 | $15,109 | $26,429 | $3,866,068 |
| 170 | $11,276 | $15,153 | $26,429 | $3,850,915 |
| 171 | $11,232 | $15,197 | $26,429 | $3,835,718 |
| 172 | $11,188 | $15,241 | $26,429 | $3,820,477 |
| 173 | $11,143 | $15,286 | $26,429 | $3,805,191 |
| 174 | $11,098 | $15,330 | $26,429 | $3,789,861 |
| 175 | $11,054 | $15,375 | $26,429 | $3,774,486 |
| 176 | $11,009 | $15,420 | $26,429 | $3,759,066 |
| 177 | $10,964 | $15,465 | $26,429 | $3,743,602 |
| 178 | $10,919 | $15,510 | $26,429 | $3,728,092 |
| 179 | $10,874 | $15,555 | $26,429 | $3,712,536 |
| 180 | $10,828 | $15,601 | $26,429 | $3,696,936 |
$317,145
$132,904
$184,241
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,783 | $15,646 | $26,429 | $3,681,290 |
| 182 | $10,737 | $15,692 | $26,429 | $3,665,598 |
| 183 | $10,691 | $15,737 | $26,429 | $3,649,861 |
| 184 | $10,645 | $15,783 | $26,429 | $3,634,078 |
| 185 | $10,599 | $15,829 | $26,429 | $3,618,248 |
| 186 | $10,553 | $15,876 | $26,429 | $3,602,373 |
| 187 | $10,507 | $15,922 | $26,429 | $3,586,451 |
| 188 | $10,460 | $15,968 | $26,429 | $3,570,483 |
| 189 | $10,414 | $16,015 | $26,429 | $3,554,468 |
| 190 | $10,367 | $16,062 | $26,429 | $3,538,406 |
| 191 | $10,320 | $16,108 | $26,429 | $3,522,298 |
| 192 | $10,273 | $16,155 | $26,429 | $3,506,142 |
$317,145
$126,351
$190,794
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,226 | $16,203 | $26,429 | $3,489,940 |
| 194 | $10,179 | $16,250 | $26,429 | $3,473,690 |
| 195 | $10,132 | $16,297 | $26,429 | $3,457,393 |
| 196 | $10,084 | $16,345 | $26,429 | $3,441,048 |
| 197 | $10,036 | $16,392 | $26,429 | $3,424,656 |
| 198 | $9,989 | $16,440 | $26,429 | $3,408,216 |
| 199 | $9,941 | $16,488 | $26,429 | $3,391,728 |
| 200 | $9,893 | $16,536 | $26,429 | $3,375,191 |
| 201 | $9,844 | $16,584 | $26,429 | $3,358,607 |
| 202 | $9,796 | $16,633 | $26,429 | $3,341,974 |
| 203 | $9,747 | $16,681 | $26,429 | $3,325,293 |
| 204 | $9,699 | $16,730 | $26,429 | $3,308,563 |
$317,145
$119,565
$197,580
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,650 | $16,779 | $26,429 | $3,291,784 |
| 206 | $9,601 | $16,828 | $26,429 | $3,274,956 |
| 207 | $9,552 | $16,877 | $26,429 | $3,258,080 |
| 208 | $9,503 | $16,926 | $26,429 | $3,241,154 |
| 209 | $9,453 | $16,975 | $26,429 | $3,224,178 |
| 210 | $9,404 | $17,025 | $26,429 | $3,207,153 |
| 211 | $9,354 | $17,075 | $26,429 | $3,190,079 |
| 212 | $9,304 | $17,124 | $26,429 | $3,172,954 |
| 213 | $9,254 | $17,174 | $26,429 | $3,155,780 |
| 214 | $9,204 | $17,224 | $26,429 | $3,138,556 |
| 215 | $9,154 | $17,275 | $26,429 | $3,121,281 |
| 216 | $9,104 | $17,325 | $26,429 | $3,103,956 |
$317,145
$112,538
$204,607
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,053 | $17,376 | $26,429 | $3,086,580 |
| 218 | $9,003 | $17,426 | $26,429 | $3,069,154 |
| 219 | $8,952 | $17,477 | $26,429 | $3,051,677 |
| 220 | $8,901 | $17,528 | $26,429 | $3,034,149 |
| 221 | $8,850 | $17,579 | $26,429 | $3,016,570 |
| 222 | $8,798 | $17,630 | $26,429 | $2,998,940 |
| 223 | $8,747 | $17,682 | $26,429 | $2,981,258 |
| 224 | $8,695 | $17,733 | $26,429 | $2,963,524 |
| 225 | $8,644 | $17,785 | $26,429 | $2,945,739 |
| 226 | $8,592 | $17,837 | $26,429 | $2,927,902 |
| 227 | $8,540 | $17,889 | $26,429 | $2,910,013 |
| 228 | $8,488 | $17,941 | $26,429 | $2,892,072 |
$317,145
$105,261
$211,884
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,435 | $17,994 | $26,429 | $2,874,078 |
| 230 | $8,383 | $18,046 | $26,429 | $2,856,032 |
| 231 | $8,330 | $18,099 | $26,429 | $2,837,934 |
| 232 | $8,277 | $18,151 | $26,429 | $2,819,782 |
| 233 | $8,224 | $18,204 | $26,429 | $2,801,578 |
| 234 | $8,171 | $18,257 | $26,429 | $2,783,320 |
| 235 | $8,118 | $18,311 | $26,429 | $2,765,010 |
| 236 | $8,065 | $18,364 | $26,429 | $2,746,646 |
| 237 | $8,011 | $18,418 | $26,429 | $2,728,228 |
| 238 | $7,957 | $18,471 | $26,429 | $2,709,756 |
| 239 | $7,903 | $18,525 | $26,429 | $2,691,231 |
| 240 | $7,849 | $18,579 | $26,429 | $2,672,652 |
$317,145
$97,725
$219,420
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,795 | $18,634 | $26,429 | $2,654,018 |
| 242 | $7,741 | $18,688 | $26,429 | $2,635,330 |
| 243 | $7,686 | $18,742 | $26,429 | $2,616,588 |
| 244 | $7,632 | $18,797 | $26,429 | $2,597,791 |
| 245 | $7,577 | $18,852 | $26,429 | $2,578,939 |
| 246 | $7,522 | $18,907 | $26,429 | $2,560,032 |
| 247 | $7,467 | $18,962 | $26,429 | $2,541,070 |
| 248 | $7,411 | $19,017 | $26,429 | $2,522,053 |
| 249 | $7,356 | $19,073 | $26,429 | $2,502,980 |
| 250 | $7,300 | $19,128 | $26,429 | $2,483,852 |
| 251 | $7,245 | $19,184 | $26,429 | $2,464,668 |
| 252 | $7,189 | $19,240 | $26,429 | $2,445,428 |
$317,145
$89,921
$227,224
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,132 | $19,296 | $26,429 | $2,426,131 |
| 254 | $7,076 | $19,353 | $26,429 | $2,406,779 |
| 255 | $7,020 | $19,409 | $26,429 | $2,387,370 |
| 256 | $6,963 | $19,466 | $26,429 | $2,367,904 |
| 257 | $6,906 | $19,522 | $26,429 | $2,348,382 |
| 258 | $6,849 | $19,579 | $26,429 | $2,328,803 |
| 259 | $6,792 | $19,636 | $26,429 | $2,309,166 |
| 260 | $6,735 | $19,694 | $26,429 | $2,289,473 |
| 261 | $6,678 | $19,751 | $26,429 | $2,269,721 |
| 262 | $6,620 | $19,809 | $26,429 | $2,249,913 |
| 263 | $6,562 | $19,867 | $26,429 | $2,230,046 |
| 264 | $6,504 | $19,924 | $26,429 | $2,210,122 |
$317,145
$81,839
$235,306
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,446 | $19,983 | $26,429 | $2,190,139 |
| 266 | $6,388 | $20,041 | $26,429 | $2,170,098 |
| 267 | $6,329 | $20,099 | $26,429 | $2,149,999 |
| 268 | $6,271 | $20,158 | $26,429 | $2,129,841 |
| 269 | $6,212 | $20,217 | $26,429 | $2,109,624 |
| 270 | $6,153 | $20,276 | $26,429 | $2,089,349 |
| 271 | $6,094 | $20,335 | $26,429 | $2,069,014 |
| 272 | $6,035 | $20,394 | $26,429 | $2,048,620 |
| 273 | $5,975 | $20,454 | $26,429 | $2,028,166 |
| 274 | $5,915 | $20,513 | $26,429 | $2,007,653 |
| 275 | $5,856 | $20,573 | $26,429 | $1,987,080 |
| 276 | $5,796 | $20,633 | $26,429 | $1,966,447 |
$317,145
$73,470
$243,675
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,735 | $20,693 | $26,429 | $1,945,753 |
| 278 | $5,675 | $20,754 | $26,429 | $1,925,000 |
| 279 | $5,615 | $20,814 | $26,429 | $1,904,186 |
| 280 | $5,554 | $20,875 | $26,429 | $1,883,311 |
| 281 | $5,493 | $20,936 | $26,429 | $1,862,375 |
| 282 | $5,432 | $20,997 | $26,429 | $1,841,378 |
| 283 | $5,371 | $21,058 | $26,429 | $1,820,320 |
| 284 | $5,309 | $21,119 | $26,429 | $1,799,201 |
| 285 | $5,248 | $21,181 | $26,429 | $1,778,020 |
| 286 | $5,186 | $21,243 | $26,429 | $1,756,777 |
| 287 | $5,124 | $21,305 | $26,429 | $1,735,472 |
| 288 | $5,062 | $21,367 | $26,429 | $1,714,105 |
$317,145
$64,803
$252,342
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,999 | $21,429 | $26,429 | $1,692,676 |
| 290 | $4,937 | $21,492 | $26,429 | $1,671,184 |
| 291 | $4,874 | $21,554 | $26,429 | $1,649,629 |
| 292 | $4,811 | $21,617 | $26,429 | $1,628,012 |
| 293 | $4,748 | $21,680 | $26,429 | $1,606,332 |
| 294 | $4,685 | $21,744 | $26,429 | $1,584,588 |
| 295 | $4,622 | $21,807 | $26,429 | $1,562,781 |
| 296 | $4,558 | $21,871 | $26,429 | $1,540,910 |
| 297 | $4,494 | $21,934 | $26,429 | $1,518,976 |
| 298 | $4,430 | $21,998 | $26,429 | $1,496,978 |
| 299 | $4,366 | $22,063 | $26,429 | $1,474,915 |
| 300 | $4,302 | $22,127 | $26,429 | $1,452,788 |
$317,145
$55,828
$261,317
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,237 | $22,191 | $26,429 | $1,430,597 |
| 302 | $4,173 | $22,256 | $26,429 | $1,408,340 |
| 303 | $4,108 | $22,321 | $26,429 | $1,386,019 |
| 304 | $4,043 | $22,386 | $26,429 | $1,363,633 |
| 305 | $3,977 | $22,451 | $26,429 | $1,341,182 |
| 306 | $3,912 | $22,517 | $26,429 | $1,318,665 |
| 307 | $3,846 | $22,583 | $26,429 | $1,296,082 |
| 308 | $3,780 | $22,649 | $26,429 | $1,273,434 |
| 309 | $3,714 | $22,715 | $26,429 | $1,250,719 |
| 310 | $3,648 | $22,781 | $26,429 | $1,227,938 |
| 311 | $3,581 | $22,847 | $26,429 | $1,205,091 |
| 312 | $3,515 | $22,914 | $26,429 | $1,182,177 |
$317,145
$46,534
$270,611
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,448 | $22,981 | $26,429 | $1,159,196 |
| 314 | $3,381 | $23,048 | $26,429 | $1,136,148 |
| 315 | $3,314 | $23,115 | $26,429 | $1,113,033 |
| 316 | $3,246 | $23,182 | $26,429 | $1,089,851 |
| 317 | $3,179 | $23,250 | $26,429 | $1,066,601 |
| 318 | $3,111 | $23,318 | $26,429 | $1,043,283 |
| 319 | $3,043 | $23,386 | $26,429 | $1,019,897 |
| 320 | $2,975 | $23,454 | $26,429 | $996,443 |
| 321 | $2,906 | $23,522 | $26,429 | $972,921 |
| 322 | $2,838 | $23,591 | $26,429 | $949,330 |
| 323 | $2,769 | $23,660 | $26,429 | $925,670 |
| 324 | $2,700 | $23,729 | $26,429 | $901,941 |
$317,145
$36,909
$280,236
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,631 | $23,798 | $26,429 | $878,143 |
| 326 | $2,561 | $23,867 | $26,429 | $854,275 |
| 327 | $2,492 | $23,937 | $26,429 | $830,338 |
| 328 | $2,422 | $24,007 | $26,429 | $806,331 |
| 329 | $2,352 | $24,077 | $26,429 | $782,255 |
| 330 | $2,282 | $24,147 | $26,429 | $758,107 |
| 331 | $2,211 | $24,218 | $26,429 | $733,890 |
| 332 | $2,141 | $24,288 | $26,429 | $709,601 |
| 333 | $2,070 | $24,359 | $26,429 | $685,242 |
| 334 | $1,999 | $24,430 | $26,429 | $660,812 |
| 335 | $1,927 | $24,501 | $26,429 | $636,311 |
| 336 | $1,856 | $24,573 | $26,429 | $611,738 |
$317,145
$26,942
$290,203
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,784 | $24,645 | $26,429 | $587,094 |
| 338 | $1,712 | $24,716 | $26,429 | $562,377 |
| 339 | $1,640 | $24,788 | $26,429 | $537,589 |
| 340 | $1,568 | $24,861 | $26,429 | $512,728 |
| 341 | $1,495 | $24,933 | $26,429 | $487,795 |
| 342 | $1,423 | $25,006 | $26,429 | $462,789 |
| 343 | $1,350 | $25,079 | $26,429 | $437,710 |
| 344 | $1,277 | $25,152 | $26,429 | $412,558 |
| 345 | $1,203 | $25,225 | $26,429 | $387,332 |
| 346 | $1,130 | $25,299 | $26,429 | $362,033 |
| 347 | $1,056 | $25,373 | $26,429 | $336,660 |
| 348 | $982 | $25,447 | $26,429 | $311,213 |
$317,145
$16,620
$300,525
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $908 | $25,521 | $26,429 | $285,692 |
| 350 | $833 | $25,595 | $26,429 | $260,097 |
| 351 | $759 | $25,670 | $26,429 | $234,427 |
| 352 | $684 | $25,745 | $26,429 | $208,682 |
| 353 | $609 | $25,820 | $26,429 | $182,862 |
| 354 | $533 | $25,895 | $26,429 | $156,966 |
| 355 | $458 | $25,971 | $26,429 | $130,995 |
| 356 | $382 | $26,047 | $26,429 | $104,949 |
| 357 | $306 | $26,123 | $26,429 | $78,826 |
| 358 | $230 | $26,199 | $26,429 | $52,627 |
| 359 | $153 | $26,275 | $26,429 | $26,352 |
| 360 | $77 | $26,352 | $26,429 | $0 |
$317,145
$5,932
$311,213
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。
