本計數機只適用於首個自用住宅物業。計算只作參考用途，計算詳情請參閱 「 最新按揭措施 」 。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。
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。
免責聲明
筍盤推介
$798 萬
451 呎
@17,694
562 呎
@14,199
$798 萬
$630 萬
315 呎
@20,000
423 呎
@14,894
$630 萬
$660 萬
297 呎
@22,222
404 呎
@16,337
$660 萬
$650 萬
520 呎
@12,500
665 呎
@9,774
$650 萬
$745 萬
451 呎
@16,519
562 呎
@13,256
$745 萬
$710 萬
309 呎
@22,977
$710 萬
$780 萬
483 呎
@16,149
690 呎
@11,304
$780 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $39,477 | $30,335 | $24,859 | $21,216 |
| 1.500 | $40,945 | $31,829 | $26,380 | $22,764 |
| 2.000 | $42,446 | $33,369 | $27,958 | $24,380 |
| 2.500 | $43,982 | $34,953 | $29,591 | $26,063 |
| 3.000 | $45,551 | $36,582 | $31,279 | $27,809 |
| 3.500 | $47,154 | $38,255 | $33,022 | $29,619 |
| 4.000 | $48,791 | $39,971 | $34,817 | $31,491 |
| 4.500 | $50,460 | $41,730 | $36,663 | $33,421 |
| 5.000 | $52,162 | $43,531 | $38,560 | $35,409 |
| 5.500 | $53,896 | $45,374 | $40,506 | $37,452 |
| 6.000 | $55,662 | $47,257 | $42,499 | $39,547 |
每月供款$26,063
30年
$6,596,100
$2,786,426
$9,382,526
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $13,742 | $12,321 | $26,063 | $6,583,779 |
| 2 | $13,716 | $12,346 | $26,063 | $6,571,433 |
| 3 | $13,690 | $12,372 | $26,063 | $6,559,061 |
| 4 | $13,665 | $12,398 | $26,063 | $6,546,663 |
| 5 | $13,639 | $12,424 | $26,063 | $6,534,239 |
| 6 | $13,613 | $12,450 | $26,063 | $6,521,790 |
| 7 | $13,587 | $12,476 | $26,063 | $6,509,314 |
| 8 | $13,561 | $12,501 | $26,063 | $6,496,813 |
| 9 | $13,535 | $12,528 | $26,063 | $6,484,285 |
| 10 | $13,509 | $12,554 | $26,063 | $6,471,732 |
| 11 | $13,483 | $12,580 | $26,063 | $6,459,152 |
| 12 | $13,457 | $12,606 | $26,063 | $6,446,546 |
$312,751
$163,197
$149,554
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $13,430 | $12,632 | $26,063 | $6,433,913 |
| 14 | $13,404 | $12,659 | $26,063 | $6,421,255 |
| 15 | $13,378 | $12,685 | $26,063 | $6,408,570 |
| 16 | $13,351 | $12,711 | $26,063 | $6,395,859 |
| 17 | $13,325 | $12,738 | $26,063 | $6,383,121 |
| 18 | $13,298 | $12,764 | $26,063 | $6,370,356 |
| 19 | $13,272 | $12,791 | $26,063 | $6,357,565 |
| 20 | $13,245 | $12,818 | $26,063 | $6,344,748 |
| 21 | $13,218 | $12,844 | $26,063 | $6,331,903 |
| 22 | $13,191 | $12,871 | $26,063 | $6,319,032 |
| 23 | $13,165 | $12,898 | $26,063 | $6,306,134 |
| 24 | $13,138 | $12,925 | $26,063 | $6,293,210 |
$312,751
$159,415
$153,336
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $13,111 | $12,952 | $26,063 | $6,280,258 |
| 26 | $13,084 | $12,979 | $26,063 | $6,267,279 |
| 27 | $13,057 | $13,006 | $26,063 | $6,254,273 |
| 28 | $13,030 | $13,033 | $26,063 | $6,241,241 |
| 29 | $13,003 | $13,060 | $26,063 | $6,228,181 |
| 30 | $12,975 | $13,087 | $26,063 | $6,215,093 |
| 31 | $12,948 | $13,114 | $26,063 | $6,201,979 |
| 32 | $12,921 | $13,142 | $26,063 | $6,188,837 |
| 33 | $12,893 | $13,169 | $26,063 | $6,175,668 |
| 34 | $12,866 | $13,197 | $26,063 | $6,162,471 |
| 35 | $12,838 | $13,224 | $26,063 | $6,149,247 |
| 36 | $12,811 | $13,252 | $26,063 | $6,135,996 |
$312,751
$155,537
$157,214
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $12,783 | $13,279 | $26,063 | $6,122,716 |
| 38 | $12,756 | $13,307 | $26,063 | $6,109,409 |
| 39 | $12,728 | $13,335 | $26,063 | $6,096,075 |
| 40 | $12,700 | $13,362 | $26,063 | $6,082,712 |
| 41 | $12,672 | $13,390 | $26,063 | $6,069,322 |
| 42 | $12,644 | $13,418 | $26,063 | $6,055,904 |
| 43 | $12,616 | $13,446 | $26,063 | $6,042,458 |
| 44 | $12,588 | $13,474 | $26,063 | $6,028,984 |
| 45 | $12,560 | $13,502 | $26,063 | $6,015,482 |
| 46 | $12,532 | $13,530 | $26,063 | $6,001,951 |
| 47 | $12,504 | $13,559 | $26,063 | $5,988,393 |
| 48 | $12,476 | $13,587 | $26,063 | $5,974,806 |
$312,751
$151,561
$161,190
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $12,448 | $13,615 | $26,063 | $5,961,191 |
| 50 | $12,419 | $13,643 | $26,063 | $5,947,548 |
| 51 | $12,391 | $13,672 | $26,063 | $5,933,876 |
| 52 | $12,362 | $13,700 | $26,063 | $5,920,175 |
| 53 | $12,334 | $13,729 | $26,063 | $5,906,447 |
| 54 | $12,305 | $13,757 | $26,063 | $5,892,689 |
| 55 | $12,276 | $13,786 | $26,063 | $5,878,903 |
| 56 | $12,248 | $13,815 | $26,063 | $5,865,088 |
| 57 | $12,219 | $13,844 | $26,063 | $5,851,244 |
| 58 | $12,190 | $13,872 | $26,063 | $5,837,372 |
| 59 | $12,161 | $13,901 | $26,063 | $5,823,471 |
| 60 | $12,132 | $13,930 | $26,063 | $5,809,540 |
$312,751
$147,485
$165,266
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $12,103 | $13,959 | $26,063 | $5,795,581 |
| 62 | $12,074 | $13,988 | $26,063 | $5,781,592 |
| 63 | $12,045 | $14,018 | $26,063 | $5,767,575 |
| 64 | $12,016 | $14,047 | $26,063 | $5,753,528 |
| 65 | $11,987 | $14,076 | $26,063 | $5,739,452 |
| 66 | $11,957 | $14,105 | $26,063 | $5,725,347 |
| 67 | $11,928 | $14,135 | $26,063 | $5,711,212 |
| 68 | $11,898 | $14,164 | $26,063 | $5,697,048 |
| 69 | $11,869 | $14,194 | $26,063 | $5,682,854 |
| 70 | $11,839 | $14,223 | $26,063 | $5,668,631 |
| 71 | $11,810 | $14,253 | $26,063 | $5,654,378 |
| 72 | $11,780 | $14,283 | $26,063 | $5,640,095 |
$312,751
$143,306
$169,445
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $11,750 | $14,312 | $26,063 | $5,625,783 |
| 74 | $11,720 | $14,342 | $26,063 | $5,611,441 |
| 75 | $11,691 | $14,372 | $26,063 | $5,597,068 |
| 76 | $11,661 | $14,402 | $26,063 | $5,582,666 |
| 77 | $11,631 | $14,432 | $26,063 | $5,568,234 |
| 78 | $11,600 | $14,462 | $26,063 | $5,553,772 |
| 79 | $11,570 | $14,492 | $26,063 | $5,539,280 |
| 80 | $11,540 | $14,522 | $26,063 | $5,524,758 |
| 81 | $11,510 | $14,553 | $26,063 | $5,510,205 |
| 82 | $11,480 | $14,583 | $26,063 | $5,495,622 |
| 83 | $11,449 | $14,613 | $26,063 | $5,481,009 |
| 84 | $11,419 | $14,644 | $26,063 | $5,466,365 |
$312,751
$139,021
$173,730
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $11,388 | $14,674 | $26,063 | $5,451,691 |
| 86 | $11,358 | $14,705 | $26,063 | $5,436,986 |
| 87 | $11,327 | $14,736 | $26,063 | $5,422,250 |
| 88 | $11,296 | $14,766 | $26,063 | $5,407,484 |
| 89 | $11,266 | $14,797 | $26,063 | $5,392,687 |
| 90 | $11,235 | $14,828 | $26,063 | $5,377,859 |
| 91 | $11,204 | $14,859 | $26,063 | $5,363,001 |
| 92 | $11,173 | $14,890 | $26,063 | $5,348,111 |
| 93 | $11,142 | $14,921 | $26,063 | $5,333,190 |
| 94 | $11,111 | $14,952 | $26,063 | $5,318,238 |
| 95 | $11,080 | $14,983 | $26,063 | $5,303,256 |
| 96 | $11,048 | $15,014 | $26,063 | $5,288,241 |
$312,751
$134,627
$178,124
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $11,017 | $15,045 | $26,063 | $5,273,196 |
| 98 | $10,986 | $15,077 | $26,063 | $5,258,119 |
| 99 | $10,954 | $15,108 | $26,063 | $5,243,011 |
| 100 | $10,923 | $15,140 | $26,063 | $5,227,872 |
| 101 | $10,891 | $15,171 | $26,063 | $5,212,700 |
| 102 | $10,860 | $15,203 | $26,063 | $5,197,498 |
| 103 | $10,828 | $15,234 | $26,063 | $5,182,263 |
| 104 | $10,796 | $15,266 | $26,063 | $5,166,997 |
| 105 | $10,765 | $15,298 | $26,063 | $5,151,699 |
| 106 | $10,733 | $15,330 | $26,063 | $5,136,369 |
| 107 | $10,701 | $15,362 | $26,063 | $5,121,007 |
| 108 | $10,669 | $15,394 | $26,063 | $5,105,613 |
$312,751
$130,123
$182,628
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $10,637 | $15,426 | $26,063 | $5,090,188 |
| 110 | $10,605 | $15,458 | $26,063 | $5,074,730 |
| 111 | $10,572 | $15,490 | $26,063 | $5,059,239 |
| 112 | $10,540 | $15,522 | $26,063 | $5,043,717 |
| 113 | $10,508 | $15,555 | $26,063 | $5,028,162 |
| 114 | $10,475 | $15,587 | $26,063 | $5,012,575 |
| 115 | $10,443 | $15,620 | $26,063 | $4,996,955 |
| 116 | $10,410 | $15,652 | $26,063 | $4,981,303 |
| 117 | $10,378 | $15,685 | $26,063 | $4,965,618 |
| 118 | $10,345 | $15,718 | $26,063 | $4,949,900 |
| 119 | $10,312 | $15,750 | $26,063 | $4,934,150 |
| 120 | $10,279 | $15,783 | $26,063 | $4,918,367 |
$312,751
$125,504
$187,246
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $10,247 | $15,816 | $26,063 | $4,902,551 |
| 122 | $10,214 | $15,849 | $26,063 | $4,886,702 |
| 123 | $10,181 | $15,882 | $26,063 | $4,870,820 |
| 124 | $10,148 | $15,915 | $26,063 | $4,854,905 |
| 125 | $10,114 | $15,948 | $26,063 | $4,838,957 |
| 126 | $10,081 | $15,981 | $26,063 | $4,822,976 |
| 127 | $10,048 | $16,015 | $26,063 | $4,806,961 |
| 128 | $10,015 | $16,048 | $26,063 | $4,790,913 |
| 129 | $9,981 | $16,082 | $26,063 | $4,774,831 |
| 130 | $9,948 | $16,115 | $26,063 | $4,758,716 |
| 131 | $9,914 | $16,149 | $26,063 | $4,742,568 |
| 132 | $9,880 | $16,182 | $26,063 | $4,726,386 |
$312,751
$120,769
$191,982
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,847 | $16,216 | $26,063 | $4,710,170 |
| 134 | $9,813 | $16,250 | $26,063 | $4,693,920 |
| 135 | $9,779 | $16,284 | $26,063 | $4,677,636 |
| 136 | $9,745 | $16,317 | $26,063 | $4,661,319 |
| 137 | $9,711 | $16,351 | $26,063 | $4,644,967 |
| 138 | $9,677 | $16,386 | $26,063 | $4,628,582 |
| 139 | $9,643 | $16,420 | $26,063 | $4,612,162 |
| 140 | $9,609 | $16,454 | $26,063 | $4,595,708 |
| 141 | $9,574 | $16,488 | $26,063 | $4,579,220 |
| 142 | $9,540 | $16,523 | $26,063 | $4,562,698 |
| 143 | $9,506 | $16,557 | $26,063 | $4,546,141 |
| 144 | $9,471 | $16,591 | $26,063 | $4,529,549 |
$312,751
$115,914
$196,836
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $9,437 | $16,626 | $26,063 | $4,512,923 |
| 146 | $9,402 | $16,661 | $26,063 | $4,496,262 |
| 147 | $9,367 | $16,695 | $26,063 | $4,479,567 |
| 148 | $9,332 | $16,730 | $26,063 | $4,462,837 |
| 149 | $9,298 | $16,765 | $26,063 | $4,446,072 |
| 150 | $9,263 | $16,800 | $26,063 | $4,429,272 |
| 151 | $9,228 | $16,835 | $26,063 | $4,412,437 |
| 152 | $9,193 | $16,870 | $26,063 | $4,395,567 |
| 153 | $9,157 | $16,905 | $26,063 | $4,378,662 |
| 154 | $9,122 | $16,940 | $26,063 | $4,361,722 |
| 155 | $9,087 | $16,976 | $26,063 | $4,344,746 |
| 156 | $9,052 | $17,011 | $26,063 | $4,327,735 |
$312,751
$110,937
$201,814
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $9,016 | $17,046 | $26,063 | $4,310,689 |
| 158 | $8,981 | $17,082 | $26,063 | $4,293,607 |
| 159 | $8,945 | $17,118 | $26,063 | $4,276,489 |
| 160 | $8,909 | $17,153 | $26,063 | $4,259,336 |
| 161 | $8,874 | $17,189 | $26,063 | $4,242,147 |
| 162 | $8,838 | $17,225 | $26,063 | $4,224,922 |
| 163 | $8,802 | $17,261 | $26,063 | $4,207,661 |
| 164 | $8,766 | $17,297 | $26,063 | $4,190,365 |
| 165 | $8,730 | $17,333 | $26,063 | $4,173,032 |
| 166 | $8,694 | $17,369 | $26,063 | $4,155,663 |
| 167 | $8,658 | $17,405 | $26,063 | $4,138,259 |
| 168 | $8,621 | $17,441 | $26,063 | $4,120,817 |
$312,751
$105,833
$206,918
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,585 | $17,478 | $26,063 | $4,103,340 |
| 170 | $8,549 | $17,514 | $26,063 | $4,085,826 |
| 171 | $8,512 | $17,550 | $26,063 | $4,068,275 |
| 172 | $8,476 | $17,587 | $26,063 | $4,050,688 |
| 173 | $8,439 | $17,624 | $26,063 | $4,033,065 |
| 174 | $8,402 | $17,660 | $26,063 | $4,015,404 |
| 175 | $8,365 | $17,697 | $26,063 | $3,997,707 |
| 176 | $8,329 | $17,734 | $26,063 | $3,979,973 |
| 177 | $8,292 | $17,771 | $26,063 | $3,962,202 |
| 178 | $8,255 | $17,808 | $26,063 | $3,944,394 |
| 179 | $8,217 | $17,845 | $26,063 | $3,926,549 |
| 180 | $8,180 | $17,882 | $26,063 | $3,908,667 |
$312,751
$100,601
$212,150
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $8,143 | $17,920 | $26,063 | $3,890,747 |
| 182 | $8,106 | $17,957 | $26,063 | $3,872,791 |
| 183 | $8,068 | $17,994 | $26,063 | $3,854,796 |
| 184 | $8,031 | $18,032 | $26,063 | $3,836,765 |
| 185 | $7,993 | $18,069 | $26,063 | $3,818,695 |
| 186 | $7,956 | $18,107 | $26,063 | $3,800,588 |
| 187 | $7,918 | $18,145 | $26,063 | $3,782,444 |
| 188 | $7,880 | $18,182 | $26,063 | $3,764,261 |
| 189 | $7,842 | $18,220 | $26,063 | $3,746,041 |
| 190 | $7,804 | $18,258 | $26,063 | $3,727,783 |
| 191 | $7,766 | $18,296 | $26,063 | $3,709,486 |
| 192 | $7,728 | $18,334 | $26,063 | $3,691,152 |
$312,751
$95,236
$217,515
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,690 | $18,373 | $26,063 | $3,672,779 |
| 194 | $7,652 | $18,411 | $26,063 | $3,654,368 |
| 195 | $7,613 | $18,449 | $26,063 | $3,635,919 |
| 196 | $7,575 | $18,488 | $26,063 | $3,617,431 |
| 197 | $7,536 | $18,526 | $26,063 | $3,598,905 |
| 198 | $7,498 | $18,565 | $26,063 | $3,580,340 |
| 199 | $7,459 | $18,604 | $26,063 | $3,561,736 |
| 200 | $7,420 | $18,642 | $26,063 | $3,543,094 |
| 201 | $7,381 | $18,681 | $26,063 | $3,524,413 |
| 202 | $7,343 | $18,720 | $26,063 | $3,505,693 |
| 203 | $7,304 | $18,759 | $26,063 | $3,486,934 |
| 204 | $7,264 | $18,798 | $26,063 | $3,468,136 |
$312,751
$89,735
$223,016
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,225 | $18,837 | $26,063 | $3,449,298 |
| 206 | $7,186 | $18,877 | $26,063 | $3,430,422 |
| 207 | $7,147 | $18,916 | $26,063 | $3,411,506 |
| 208 | $7,107 | $18,955 | $26,063 | $3,392,551 |
| 209 | $7,068 | $18,995 | $26,063 | $3,373,556 |
| 210 | $7,028 | $19,034 | $26,063 | $3,354,522 |
| 211 | $6,989 | $19,074 | $26,063 | $3,335,448 |
| 212 | $6,949 | $19,114 | $26,063 | $3,316,334 |
| 213 | $6,909 | $19,154 | $26,063 | $3,297,181 |
| 214 | $6,869 | $19,193 | $26,063 | $3,277,987 |
| 215 | $6,829 | $19,233 | $26,063 | $3,258,754 |
| 216 | $6,789 | $19,273 | $26,063 | $3,239,480 |
$312,751
$84,095
$228,656
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,749 | $19,314 | $26,063 | $3,220,166 |
| 218 | $6,709 | $19,354 | $26,063 | $3,200,813 |
| 219 | $6,668 | $19,394 | $26,063 | $3,181,418 |
| 220 | $6,628 | $19,435 | $26,063 | $3,161,984 |
| 221 | $6,587 | $19,475 | $26,063 | $3,142,509 |
| 222 | $6,547 | $19,516 | $26,063 | $3,122,993 |
| 223 | $6,506 | $19,556 | $26,063 | $3,103,437 |
| 224 | $6,465 | $19,597 | $26,063 | $3,083,840 |
| 225 | $6,425 | $19,638 | $26,063 | $3,064,202 |
| 226 | $6,384 | $19,679 | $26,063 | $3,044,523 |
| 227 | $6,343 | $19,720 | $26,063 | $3,024,803 |
| 228 | $6,302 | $19,761 | $26,063 | $3,005,042 |
$312,751
$78,313
$234,438
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,261 | $19,802 | $26,063 | $2,985,240 |
| 230 | $6,219 | $19,843 | $26,063 | $2,965,397 |
| 231 | $6,178 | $19,885 | $26,063 | $2,945,512 |
| 232 | $6,136 | $19,926 | $26,063 | $2,925,586 |
| 233 | $6,095 | $19,968 | $26,063 | $2,905,618 |
| 234 | $6,053 | $20,009 | $26,063 | $2,885,609 |
| 235 | $6,012 | $20,051 | $26,063 | $2,865,558 |
| 236 | $5,970 | $20,093 | $26,063 | $2,845,466 |
| 237 | $5,928 | $20,135 | $26,063 | $2,825,331 |
| 238 | $5,886 | $20,176 | $26,063 | $2,805,155 |
| 239 | $5,844 | $20,218 | $26,063 | $2,784,936 |
| 240 | $5,802 | $20,261 | $26,063 | $2,764,676 |
$312,751
$72,384
$240,367
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,760 | $20,303 | $26,063 | $2,744,373 |
| 242 | $5,717 | $20,345 | $26,063 | $2,724,028 |
| 243 | $5,675 | $20,388 | $26,063 | $2,703,640 |
| 244 | $5,633 | $20,430 | $26,063 | $2,683,210 |
| 245 | $5,590 | $20,473 | $26,063 | $2,662,738 |
| 246 | $5,547 | $20,515 | $26,063 | $2,642,222 |
| 247 | $5,505 | $20,558 | $26,063 | $2,621,664 |
| 248 | $5,462 | $20,601 | $26,063 | $2,601,064 |
| 249 | $5,419 | $20,644 | $26,063 | $2,580,420 |
| 250 | $5,376 | $20,687 | $26,063 | $2,559,733 |
| 251 | $5,333 | $20,730 | $26,063 | $2,539,004 |
| 252 | $5,290 | $20,773 | $26,063 | $2,518,231 |
$312,751
$66,306
$246,445
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,246 | $20,816 | $26,063 | $2,497,414 |
| 254 | $5,203 | $20,860 | $26,063 | $2,476,555 |
| 255 | $5,159 | $20,903 | $26,063 | $2,455,652 |
| 256 | $5,116 | $20,947 | $26,063 | $2,434,705 |
| 257 | $5,072 | $20,990 | $26,063 | $2,413,715 |
| 258 | $5,029 | $21,034 | $26,063 | $2,392,681 |
| 259 | $4,985 | $21,078 | $26,063 | $2,371,603 |
| 260 | $4,941 | $21,122 | $26,063 | $2,350,481 |
| 261 | $4,897 | $21,166 | $26,063 | $2,329,315 |
| 262 | $4,853 | $21,210 | $26,063 | $2,308,106 |
| 263 | $4,809 | $21,254 | $26,063 | $2,286,852 |
| 264 | $4,764 | $21,298 | $26,063 | $2,265,553 |
$312,751
$60,074
$252,677
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,720 | $21,343 | $26,063 | $2,244,211 |
| 266 | $4,675 | $21,387 | $26,063 | $2,222,823 |
| 267 | $4,631 | $21,432 | $26,063 | $2,201,392 |
| 268 | $4,586 | $21,476 | $26,063 | $2,179,915 |
| 269 | $4,541 | $21,521 | $26,063 | $2,158,394 |
| 270 | $4,497 | $21,566 | $26,063 | $2,136,828 |
| 271 | $4,452 | $21,611 | $26,063 | $2,115,218 |
| 272 | $4,407 | $21,656 | $26,063 | $2,093,562 |
| 273 | $4,362 | $21,701 | $26,063 | $2,071,861 |
| 274 | $4,316 | $21,746 | $26,063 | $2,050,115 |
| 275 | $4,271 | $21,791 | $26,063 | $2,028,323 |
| 276 | $4,226 | $21,837 | $26,063 | $2,006,486 |
$312,751
$53,684
$259,067
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,180 | $21,882 | $26,063 | $1,984,604 |
| 278 | $4,135 | $21,928 | $26,063 | $1,962,676 |
| 279 | $4,089 | $21,974 | $26,063 | $1,940,702 |
| 280 | $4,043 | $22,019 | $26,063 | $1,918,683 |
| 281 | $3,997 | $22,065 | $26,063 | $1,896,617 |
| 282 | $3,951 | $22,111 | $26,063 | $1,874,506 |
| 283 | $3,905 | $22,157 | $26,063 | $1,852,349 |
| 284 | $3,859 | $22,204 | $26,063 | $1,830,145 |
| 285 | $3,813 | $22,250 | $26,063 | $1,807,895 |
| 286 | $3,766 | $22,296 | $26,063 | $1,785,599 |
| 287 | $3,720 | $22,343 | $26,063 | $1,763,257 |
| 288 | $3,673 | $22,389 | $26,063 | $1,740,868 |
$312,751
$47,132
$265,619
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,627 | $22,436 | $26,063 | $1,718,432 |
| 290 | $3,580 | $22,483 | $26,063 | $1,695,949 |
| 291 | $3,533 | $22,529 | $26,063 | $1,673,420 |
| 292 | $3,486 | $22,576 | $26,063 | $1,650,844 |
| 293 | $3,439 | $22,623 | $26,063 | $1,628,220 |
| 294 | $3,392 | $22,670 | $26,063 | $1,605,550 |
| 295 | $3,345 | $22,718 | $26,063 | $1,582,832 |
| 296 | $3,298 | $22,765 | $26,063 | $1,560,067 |
| 297 | $3,250 | $22,812 | $26,063 | $1,537,255 |
| 298 | $3,203 | $22,860 | $26,063 | $1,514,395 |
| 299 | $3,155 | $22,908 | $26,063 | $1,491,487 |
| 300 | $3,107 | $22,955 | $26,063 | $1,468,532 |
$312,751
$40,415
$272,336
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,059 | $23,003 | $26,063 | $1,445,529 |
| 302 | $3,012 | $23,051 | $26,063 | $1,422,478 |
| 303 | $2,963 | $23,099 | $26,063 | $1,399,379 |
| 304 | $2,915 | $23,147 | $26,063 | $1,376,232 |
| 305 | $2,867 | $23,195 | $26,063 | $1,353,036 |
| 306 | $2,819 | $23,244 | $26,063 | $1,329,792 |
| 307 | $2,770 | $23,292 | $26,063 | $1,306,500 |
| 308 | $2,722 | $23,341 | $26,063 | $1,283,160 |
| 309 | $2,673 | $23,389 | $26,063 | $1,259,770 |
| 310 | $2,625 | $23,438 | $26,063 | $1,236,332 |
| 311 | $2,576 | $23,487 | $26,063 | $1,212,845 |
| 312 | $2,527 | $23,536 | $26,063 | $1,189,310 |
$312,751
$33,528
$279,223
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,478 | $23,585 | $26,063 | $1,165,725 |
| 314 | $2,429 | $23,634 | $26,063 | $1,142,091 |
| 315 | $2,379 | $23,683 | $26,063 | $1,118,408 |
| 316 | $2,330 | $23,733 | $26,063 | $1,094,675 |
| 317 | $2,281 | $23,782 | $26,063 | $1,070,893 |
| 318 | $2,231 | $23,832 | $26,063 | $1,047,061 |
| 319 | $2,181 | $23,881 | $26,063 | $1,023,180 |
| 320 | $2,132 | $23,931 | $26,063 | $999,249 |
| 321 | $2,082 | $23,981 | $26,063 | $975,268 |
| 322 | $2,032 | $24,031 | $26,063 | $951,238 |
| 323 | $1,982 | $24,081 | $26,063 | $927,157 |
| 324 | $1,932 | $24,131 | $26,063 | $903,026 |
$312,751
$26,467
$286,284
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,881 | $24,181 | $26,063 | $878,845 |
| 326 | $1,831 | $24,232 | $26,063 | $854,613 |
| 327 | $1,780 | $24,282 | $26,063 | $830,331 |
| 328 | $1,730 | $24,333 | $26,063 | $805,998 |
| 329 | $1,679 | $24,383 | $26,063 | $781,615 |
| 330 | $1,628 | $24,434 | $26,063 | $757,181 |
| 331 | $1,577 | $24,485 | $26,063 | $732,695 |
| 332 | $1,526 | $24,536 | $26,063 | $708,159 |
| 333 | $1,475 | $24,587 | $26,063 | $683,572 |
| 334 | $1,424 | $24,638 | $26,063 | $658,934 |
| 335 | $1,373 | $24,690 | $26,063 | $634,244 |
| 336 | $1,321 | $24,741 | $26,063 | $609,503 |
$312,751
$19,228
$293,523
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,270 | $24,793 | $26,063 | $584,710 |
| 338 | $1,218 | $24,844 | $26,063 | $559,865 |
| 339 | $1,166 | $24,896 | $26,063 | $534,969 |
| 340 | $1,115 | $24,948 | $26,063 | $510,021 |
| 341 | $1,063 | $25,000 | $26,063 | $485,021 |
| 342 | $1,010 | $25,052 | $26,063 | $459,969 |
| 343 | $958 | $25,104 | $26,063 | $434,865 |
| 344 | $906 | $25,157 | $26,063 | $409,708 |
| 345 | $854 | $25,209 | $26,063 | $384,499 |
| 346 | $801 | $25,262 | $26,063 | $359,238 |
| 347 | $748 | $25,314 | $26,063 | $333,923 |
| 348 | $696 | $25,367 | $26,063 | $308,557 |
$312,751
$11,805
$300,946
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $643 | $25,420 | $26,063 | $283,137 |
| 350 | $590 | $25,473 | $26,063 | $257,664 |
| 351 | $537 | $25,526 | $26,063 | $232,138 |
| 352 | $484 | $25,579 | $26,063 | $206,559 |
| 353 | $430 | $25,632 | $26,063 | $180,927 |
| 354 | $377 | $25,686 | $26,063 | $155,241 |
| 355 | $323 | $25,739 | $26,063 | $129,502 |
| 356 | $270 | $25,793 | $26,063 | $103,710 |
| 357 | $216 | $25,847 | $26,063 | $77,863 |
| 358 | $162 | $25,900 | $26,063 | $51,963 |
| 359 | $108 | $25,954 | $26,063 | $26,008 |
| 360 | $54 | $26,008 | $26,063 | $0 |
$312,751
$4,194
$308,557
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。