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
$850 萬
583 呎
@14,237
688 呎
@12,064
$830 萬
$780 萬
$750 萬
$880 萬
$880 萬
$850 萬
541 呎
@15,490
711 呎
@11,786
$838 萬
$900 萬
755 呎
@11,656
995 呎
@8,844
$880 萬
$718 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $35,551 | $27,318 | $22,386 | $19,105 |
| 1.500 | $36,872 | $28,663 | $23,756 | $20,500 |
| 2.000 | $38,224 | $30,049 | $25,177 | $21,955 |
| 2.500 | $39,607 | $31,476 | $26,648 | $23,470 |
| 3.000 | $41,021 | $32,943 | $28,168 | $25,043 |
| 3.375 | $42,100 | $34,069 | $29,340 | $26,261 |
| 3.500 | $42,464 | $34,450 | $29,737 | $26,673 |
| 4.000 | $43,937 | $35,995 | $31,354 | $28,358 |
| 4.500 | $45,441 | $37,579 | $33,016 | $30,097 |
| 5.000 | $46,973 | $39,201 | $34,725 | $31,887 |
| 5.500 | $48,535 | $40,861 | $36,477 | $33,727 |
| 6.000 | $50,125 | $42,556 | $38,272 | $35,613 |
每月供款$26,261
30年
$5,940,000
$3,513,786
$9,453,786
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,706 | $9,554 | $26,261 | $5,930,446 |
| 2 | $16,679 | $9,581 | $26,261 | $5,920,865 |
| 3 | $16,652 | $9,608 | $26,261 | $5,911,257 |
| 4 | $16,625 | $9,635 | $26,261 | $5,901,621 |
| 5 | $16,598 | $9,662 | $26,261 | $5,891,959 |
| 6 | $16,571 | $9,689 | $26,261 | $5,882,270 |
| 7 | $16,544 | $9,717 | $26,261 | $5,872,553 |
| 8 | $16,517 | $9,744 | $26,261 | $5,862,809 |
| 9 | $16,489 | $9,771 | $26,261 | $5,853,038 |
| 10 | $16,462 | $9,799 | $26,261 | $5,843,239 |
| 11 | $16,434 | $9,826 | $26,261 | $5,833,413 |
| 12 | $16,406 | $9,854 | $26,261 | $5,823,559 |
$315,126
$198,685
$116,441
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,379 | $9,882 | $26,261 | $5,813,677 |
| 14 | $16,351 | $9,910 | $26,261 | $5,803,767 |
| 15 | $16,323 | $9,937 | $26,261 | $5,793,830 |
| 16 | $16,295 | $9,965 | $26,261 | $5,783,864 |
| 17 | $16,267 | $9,993 | $26,261 | $5,773,871 |
| 18 | $16,239 | $10,022 | $26,261 | $5,763,850 |
| 19 | $16,211 | $10,050 | $26,261 | $5,753,800 |
| 20 | $16,183 | $10,078 | $26,261 | $5,743,722 |
| 21 | $16,154 | $10,106 | $26,261 | $5,733,616 |
| 22 | $16,126 | $10,135 | $26,261 | $5,723,481 |
| 23 | $16,097 | $10,163 | $26,261 | $5,713,318 |
| 24 | $16,069 | $10,192 | $26,261 | $5,703,126 |
$315,126
$194,693
$120,433
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,040 | $10,220 | $26,261 | $5,692,905 |
| 26 | $16,011 | $10,249 | $26,261 | $5,682,656 |
| 27 | $15,982 | $10,278 | $26,261 | $5,672,378 |
| 28 | $15,954 | $10,307 | $26,261 | $5,662,071 |
| 29 | $15,925 | $10,336 | $26,261 | $5,651,735 |
| 30 | $15,896 | $10,365 | $26,261 | $5,641,370 |
| 31 | $15,866 | $10,394 | $26,261 | $5,630,976 |
| 32 | $15,837 | $10,423 | $26,261 | $5,620,553 |
| 33 | $15,808 | $10,453 | $26,261 | $5,610,100 |
| 34 | $15,778 | $10,482 | $26,261 | $5,599,618 |
| 35 | $15,749 | $10,512 | $26,261 | $5,589,106 |
| 36 | $15,719 | $10,541 | $26,261 | $5,578,565 |
$315,126
$190,565
$124,561
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,690 | $10,571 | $26,261 | $5,567,994 |
| 38 | $15,660 | $10,601 | $26,261 | $5,557,394 |
| 39 | $15,630 | $10,630 | $26,261 | $5,546,763 |
| 40 | $15,600 | $10,660 | $26,261 | $5,536,103 |
| 41 | $15,570 | $10,690 | $26,261 | $5,525,413 |
| 42 | $15,540 | $10,720 | $26,261 | $5,514,693 |
| 43 | $15,510 | $10,750 | $26,261 | $5,503,942 |
| 44 | $15,480 | $10,781 | $26,261 | $5,493,162 |
| 45 | $15,450 | $10,811 | $26,261 | $5,482,351 |
| 46 | $15,419 | $10,841 | $26,261 | $5,471,509 |
| 47 | $15,389 | $10,872 | $26,261 | $5,460,637 |
| 48 | $15,358 | $10,902 | $26,261 | $5,449,735 |
$315,126
$186,296
$128,830
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,327 | $10,933 | $26,261 | $5,438,802 |
| 50 | $15,297 | $10,964 | $26,261 | $5,427,838 |
| 51 | $15,266 | $10,995 | $26,261 | $5,416,843 |
| 52 | $15,235 | $11,026 | $26,261 | $5,405,817 |
| 53 | $15,204 | $11,057 | $26,261 | $5,394,761 |
| 54 | $15,173 | $11,088 | $26,261 | $5,383,673 |
| 55 | $15,142 | $11,119 | $26,261 | $5,372,554 |
| 56 | $15,110 | $11,150 | $26,261 | $5,361,404 |
| 57 | $15,079 | $11,182 | $26,261 | $5,350,222 |
| 58 | $15,048 | $11,213 | $26,261 | $5,339,009 |
| 59 | $15,016 | $11,245 | $26,261 | $5,327,765 |
| 60 | $14,984 | $11,276 | $26,261 | $5,316,489 |
$315,126
$181,880
$133,246
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,953 | $11,308 | $26,261 | $5,305,181 |
| 62 | $14,921 | $11,340 | $26,261 | $5,293,841 |
| 63 | $14,889 | $11,372 | $26,261 | $5,282,469 |
| 64 | $14,857 | $11,404 | $26,261 | $5,271,066 |
| 65 | $14,825 | $11,436 | $26,261 | $5,259,630 |
| 66 | $14,793 | $11,468 | $26,261 | $5,248,162 |
| 67 | $14,760 | $11,500 | $26,261 | $5,236,662 |
| 68 | $14,728 | $11,532 | $26,261 | $5,225,130 |
| 69 | $14,696 | $11,565 | $26,261 | $5,213,565 |
| 70 | $14,663 | $11,597 | $26,261 | $5,201,968 |
| 71 | $14,631 | $11,630 | $26,261 | $5,190,338 |
| 72 | $14,598 | $11,663 | $26,261 | $5,178,675 |
$315,126
$177,313
$137,814
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,565 | $11,695 | $26,261 | $5,166,980 |
| 74 | $14,532 | $11,728 | $26,261 | $5,155,251 |
| 75 | $14,499 | $11,761 | $26,261 | $5,143,490 |
| 76 | $14,466 | $11,794 | $26,261 | $5,131,695 |
| 77 | $14,433 | $11,828 | $26,261 | $5,119,868 |
| 78 | $14,400 | $11,861 | $26,261 | $5,108,007 |
| 79 | $14,366 | $11,894 | $26,261 | $5,096,113 |
| 80 | $14,333 | $11,928 | $26,261 | $5,084,185 |
| 81 | $14,299 | $11,961 | $26,261 | $5,072,224 |
| 82 | $14,266 | $11,995 | $26,261 | $5,060,229 |
| 83 | $14,232 | $12,029 | $26,261 | $5,048,200 |
| 84 | $14,198 | $12,062 | $26,261 | $5,036,138 |
$315,126
$172,589
$142,537
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,164 | $12,096 | $26,261 | $5,024,041 |
| 86 | $14,130 | $12,130 | $26,261 | $5,011,911 |
| 87 | $14,096 | $12,165 | $26,261 | $4,999,746 |
| 88 | $14,062 | $12,199 | $26,261 | $4,987,548 |
| 89 | $14,027 | $12,233 | $26,261 | $4,975,315 |
| 90 | $13,993 | $12,267 | $26,261 | $4,963,047 |
| 91 | $13,959 | $12,302 | $26,261 | $4,950,745 |
| 92 | $13,924 | $12,337 | $26,261 | $4,938,409 |
| 93 | $13,889 | $12,371 | $26,261 | $4,926,037 |
| 94 | $13,854 | $12,406 | $26,261 | $4,913,631 |
| 95 | $13,820 | $12,441 | $26,261 | $4,901,191 |
| 96 | $13,785 | $12,476 | $26,261 | $4,888,715 |
$315,126
$167,703
$147,423
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,750 | $12,511 | $26,261 | $4,876,204 |
| 98 | $13,714 | $12,546 | $26,261 | $4,863,657 |
| 99 | $13,679 | $12,581 | $26,261 | $4,851,076 |
| 100 | $13,644 | $12,617 | $26,261 | $4,838,459 |
| 101 | $13,608 | $12,652 | $26,261 | $4,825,807 |
| 102 | $13,573 | $12,688 | $26,261 | $4,813,119 |
| 103 | $13,537 | $12,724 | $26,261 | $4,800,395 |
| 104 | $13,501 | $12,759 | $26,261 | $4,787,636 |
| 105 | $13,465 | $12,795 | $26,261 | $4,774,840 |
| 106 | $13,429 | $12,831 | $26,261 | $4,762,009 |
| 107 | $13,393 | $12,867 | $26,261 | $4,749,142 |
| 108 | $13,357 | $12,904 | $26,261 | $4,736,238 |
$315,126
$162,650
$152,476
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,321 | $12,940 | $26,261 | $4,723,298 |
| 110 | $13,284 | $12,976 | $26,261 | $4,710,322 |
| 111 | $13,248 | $13,013 | $26,261 | $4,697,309 |
| 112 | $13,211 | $13,049 | $26,261 | $4,684,260 |
| 113 | $13,174 | $13,086 | $26,261 | $4,671,174 |
| 114 | $13,138 | $13,123 | $26,261 | $4,658,051 |
| 115 | $13,101 | $13,160 | $26,261 | $4,644,892 |
| 116 | $13,064 | $13,197 | $26,261 | $4,631,695 |
| 117 | $13,027 | $13,234 | $26,261 | $4,618,461 |
| 118 | $12,989 | $13,271 | $26,261 | $4,605,190 |
| 119 | $12,952 | $13,308 | $26,261 | $4,591,881 |
| 120 | $12,915 | $13,346 | $26,261 | $4,578,536 |
$315,126
$157,423
$157,703
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,877 | $13,383 | $26,261 | $4,565,152 |
| 122 | $12,839 | $13,421 | $26,261 | $4,551,731 |
| 123 | $12,802 | $13,459 | $26,261 | $4,538,272 |
| 124 | $12,764 | $13,497 | $26,261 | $4,524,776 |
| 125 | $12,726 | $13,535 | $26,261 | $4,511,241 |
| 126 | $12,688 | $13,573 | $26,261 | $4,497,668 |
| 127 | $12,650 | $13,611 | $26,261 | $4,484,058 |
| 128 | $12,611 | $13,649 | $26,261 | $4,470,409 |
| 129 | $12,573 | $13,687 | $26,261 | $4,456,721 |
| 130 | $12,535 | $13,726 | $26,261 | $4,442,995 |
| 131 | $12,496 | $13,765 | $26,261 | $4,429,230 |
| 132 | $12,457 | $13,803 | $26,261 | $4,415,427 |
$315,126
$152,018
$163,108
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,418 | $13,842 | $26,261 | $4,401,585 |
| 134 | $12,379 | $13,881 | $26,261 | $4,387,704 |
| 135 | $12,340 | $13,920 | $26,261 | $4,373,784 |
| 136 | $12,301 | $13,959 | $26,261 | $4,359,825 |
| 137 | $12,262 | $13,999 | $26,261 | $4,345,826 |
| 138 | $12,223 | $14,038 | $26,261 | $4,331,788 |
| 139 | $12,183 | $14,077 | $26,261 | $4,317,711 |
| 140 | $12,144 | $14,117 | $26,261 | $4,303,594 |
| 141 | $12,104 | $14,157 | $26,261 | $4,289,437 |
| 142 | $12,064 | $14,196 | $26,261 | $4,275,241 |
| 143 | $12,024 | $14,236 | $26,261 | $4,261,004 |
| 144 | $11,984 | $14,276 | $26,261 | $4,246,728 |
$315,126
$146,427
$168,699
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,944 | $14,317 | $26,261 | $4,232,411 |
| 146 | $11,904 | $14,357 | $26,261 | $4,218,055 |
| 147 | $11,863 | $14,397 | $26,261 | $4,203,657 |
| 148 | $11,823 | $14,438 | $26,261 | $4,189,220 |
| 149 | $11,782 | $14,478 | $26,261 | $4,174,741 |
| 150 | $11,741 | $14,519 | $26,261 | $4,160,222 |
| 151 | $11,701 | $14,560 | $26,261 | $4,145,662 |
| 152 | $11,660 | $14,601 | $26,261 | $4,131,061 |
| 153 | $11,619 | $14,642 | $26,261 | $4,116,420 |
| 154 | $11,577 | $14,683 | $26,261 | $4,101,736 |
| 155 | $11,536 | $14,724 | $26,261 | $4,087,012 |
| 156 | $11,495 | $14,766 | $26,261 | $4,072,246 |
$315,126
$140,644
$174,482
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,453 | $14,807 | $26,261 | $4,057,439 |
| 158 | $11,412 | $14,849 | $26,261 | $4,042,590 |
| 159 | $11,370 | $14,891 | $26,261 | $4,027,699 |
| 160 | $11,328 | $14,933 | $26,261 | $4,012,767 |
| 161 | $11,286 | $14,975 | $26,261 | $3,997,792 |
| 162 | $11,244 | $15,017 | $26,261 | $3,982,775 |
| 163 | $11,202 | $15,059 | $26,261 | $3,967,716 |
| 164 | $11,159 | $15,101 | $26,261 | $3,952,615 |
| 165 | $11,117 | $15,144 | $26,261 | $3,937,471 |
| 166 | $11,074 | $15,186 | $26,261 | $3,922,285 |
| 167 | $11,031 | $15,229 | $26,261 | $3,907,056 |
| 168 | $10,989 | $15,272 | $26,261 | $3,891,784 |
$315,126
$134,664
$180,462
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,946 | $15,315 | $26,261 | $3,876,469 |
| 170 | $10,903 | $15,358 | $26,261 | $3,861,111 |
| 171 | $10,859 | $15,401 | $26,261 | $3,845,710 |
| 172 | $10,816 | $15,444 | $26,261 | $3,830,265 |
| 173 | $10,773 | $15,488 | $26,261 | $3,814,778 |
| 174 | $10,729 | $15,531 | $26,261 | $3,799,246 |
| 175 | $10,685 | $15,575 | $26,261 | $3,783,671 |
| 176 | $10,642 | $15,619 | $26,261 | $3,768,052 |
| 177 | $10,598 | $15,663 | $26,261 | $3,752,389 |
| 178 | $10,554 | $15,707 | $26,261 | $3,736,682 |
| 179 | $10,509 | $15,751 | $26,261 | $3,720,931 |
| 180 | $10,465 | $15,795 | $26,261 | $3,705,136 |
$315,126
$128,478
$186,648
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,421 | $15,840 | $26,261 | $3,689,296 |
| 182 | $10,376 | $15,884 | $26,261 | $3,673,412 |
| 183 | $10,331 | $15,929 | $26,261 | $3,657,483 |
| 184 | $10,287 | $15,974 | $26,261 | $3,641,509 |
| 185 | $10,242 | $16,019 | $26,261 | $3,625,490 |
| 186 | $10,197 | $16,064 | $26,261 | $3,609,426 |
| 187 | $10,152 | $16,109 | $26,261 | $3,593,317 |
| 188 | $10,106 | $16,154 | $26,261 | $3,577,163 |
| 189 | $10,061 | $16,200 | $26,261 | $3,560,963 |
| 190 | $10,015 | $16,245 | $26,261 | $3,544,718 |
| 191 | $9,970 | $16,291 | $26,261 | $3,528,427 |
| 192 | $9,924 | $16,337 | $26,261 | $3,512,090 |
$315,126
$122,080
$193,046
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,878 | $16,383 | $26,261 | $3,495,707 |
| 194 | $9,832 | $16,429 | $26,261 | $3,479,278 |
| 195 | $9,785 | $16,475 | $26,261 | $3,462,803 |
| 196 | $9,739 | $16,521 | $26,261 | $3,446,282 |
| 197 | $9,693 | $16,568 | $26,261 | $3,429,714 |
| 198 | $9,646 | $16,614 | $26,261 | $3,413,100 |
| 199 | $9,599 | $16,661 | $26,261 | $3,396,438 |
| 200 | $9,552 | $16,708 | $26,261 | $3,379,730 |
| 201 | $9,505 | $16,755 | $26,261 | $3,362,975 |
| 202 | $9,458 | $16,802 | $26,261 | $3,346,173 |
| 203 | $9,411 | $16,849 | $26,261 | $3,329,324 |
| 204 | $9,364 | $16,897 | $26,261 | $3,312,427 |
$315,126
$115,463
$199,663
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,316 | $16,944 | $26,261 | $3,295,483 |
| 206 | $9,269 | $16,992 | $26,261 | $3,278,491 |
| 207 | $9,221 | $17,040 | $26,261 | $3,261,451 |
| 208 | $9,173 | $17,088 | $26,261 | $3,244,363 |
| 209 | $9,125 | $17,136 | $26,261 | $3,227,228 |
| 210 | $9,077 | $17,184 | $26,261 | $3,210,044 |
| 211 | $9,028 | $17,232 | $26,261 | $3,192,811 |
| 212 | $8,980 | $17,281 | $26,261 | $3,175,531 |
| 213 | $8,931 | $17,329 | $26,261 | $3,158,201 |
| 214 | $8,882 | $17,378 | $26,261 | $3,140,823 |
| 215 | $8,834 | $17,427 | $26,261 | $3,123,396 |
| 216 | $8,785 | $17,476 | $26,261 | $3,105,920 |
$315,126
$108,619
$206,507
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,735 | $17,525 | $26,261 | $3,088,395 |
| 218 | $8,686 | $17,574 | $26,261 | $3,070,821 |
| 219 | $8,637 | $17,624 | $26,261 | $3,053,197 |
| 220 | $8,587 | $17,673 | $26,261 | $3,035,524 |
| 221 | $8,537 | $17,723 | $26,261 | $3,017,800 |
| 222 | $8,488 | $17,773 | $26,261 | $3,000,027 |
| 223 | $8,438 | $17,823 | $26,261 | $2,982,205 |
| 224 | $8,387 | $17,873 | $26,261 | $2,964,331 |
| 225 | $8,337 | $17,923 | $26,261 | $2,946,408 |
| 226 | $8,287 | $17,974 | $26,261 | $2,928,434 |
| 227 | $8,236 | $18,024 | $26,261 | $2,910,410 |
| 228 | $8,186 | $18,075 | $26,261 | $2,892,335 |
$315,126
$101,541
$213,585
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,135 | $18,126 | $26,261 | $2,874,209 |
| 230 | $8,084 | $18,177 | $26,261 | $2,856,033 |
| 231 | $8,033 | $18,228 | $26,261 | $2,837,805 |
| 232 | $7,981 | $18,279 | $26,261 | $2,819,525 |
| 233 | $7,930 | $18,331 | $26,261 | $2,801,195 |
| 234 | $7,878 | $18,382 | $26,261 | $2,782,813 |
| 235 | $7,827 | $18,434 | $26,261 | $2,764,379 |
| 236 | $7,775 | $18,486 | $26,261 | $2,745,893 |
| 237 | $7,723 | $18,538 | $26,261 | $2,727,355 |
| 238 | $7,671 | $18,590 | $26,261 | $2,708,766 |
| 239 | $7,618 | $18,642 | $26,261 | $2,690,123 |
| 240 | $7,566 | $18,695 | $26,261 | $2,671,429 |
$315,126
$94,220
$220,906
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,513 | $18,747 | $26,261 | $2,652,682 |
| 242 | $7,461 | $18,800 | $26,261 | $2,633,882 |
| 243 | $7,408 | $18,853 | $26,261 | $2,615,029 |
| 244 | $7,355 | $18,906 | $26,261 | $2,596,123 |
| 245 | $7,302 | $18,959 | $26,261 | $2,577,165 |
| 246 | $7,248 | $19,012 | $26,261 | $2,558,152 |
| 247 | $7,195 | $19,066 | $26,261 | $2,539,087 |
| 248 | $7,141 | $19,119 | $26,261 | $2,519,967 |
| 249 | $7,087 | $19,173 | $26,261 | $2,500,794 |
| 250 | $7,033 | $19,227 | $26,261 | $2,481,567 |
| 251 | $6,979 | $19,281 | $26,261 | $2,462,286 |
| 252 | $6,925 | $19,335 | $26,261 | $2,442,951 |
$315,126
$86,648
$228,478
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,871 | $19,390 | $26,261 | $2,423,561 |
| 254 | $6,816 | $19,444 | $26,261 | $2,404,117 |
| 255 | $6,762 | $19,499 | $26,261 | $2,384,618 |
| 256 | $6,707 | $19,554 | $26,261 | $2,365,064 |
| 257 | $6,652 | $19,609 | $26,261 | $2,345,455 |
| 258 | $6,597 | $19,664 | $26,261 | $2,325,791 |
| 259 | $6,541 | $19,719 | $26,261 | $2,306,072 |
| 260 | $6,486 | $19,775 | $26,261 | $2,286,297 |
| 261 | $6,430 | $19,830 | $26,261 | $2,266,467 |
| 262 | $6,374 | $19,886 | $26,261 | $2,246,581 |
| 263 | $6,319 | $19,942 | $26,261 | $2,226,639 |
| 264 | $6,262 | $19,998 | $26,261 | $2,206,641 |
$315,126
$78,816
$236,310
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,206 | $20,054 | $26,261 | $2,186,587 |
| 266 | $6,150 | $20,111 | $26,261 | $2,166,476 |
| 267 | $6,093 | $20,167 | $26,261 | $2,146,309 |
| 268 | $6,036 | $20,224 | $26,261 | $2,126,085 |
| 269 | $5,980 | $20,281 | $26,261 | $2,105,804 |
| 270 | $5,923 | $20,338 | $26,261 | $2,085,466 |
| 271 | $5,865 | $20,395 | $26,261 | $2,065,071 |
| 272 | $5,808 | $20,453 | $26,261 | $2,044,618 |
| 273 | $5,750 | $20,510 | $26,261 | $2,024,108 |
| 274 | $5,693 | $20,568 | $26,261 | $2,003,540 |
| 275 | $5,635 | $20,626 | $26,261 | $1,982,915 |
| 276 | $5,577 | $20,684 | $26,261 | $1,962,231 |
$315,126
$70,716
$244,410
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,519 | $20,742 | $26,261 | $1,941,489 |
| 278 | $5,460 | $20,800 | $26,261 | $1,920,689 |
| 279 | $5,402 | $20,859 | $26,261 | $1,899,831 |
| 280 | $5,343 | $20,917 | $26,261 | $1,878,914 |
| 281 | $5,284 | $20,976 | $26,261 | $1,857,937 |
| 282 | $5,225 | $21,035 | $26,261 | $1,836,902 |
| 283 | $5,166 | $21,094 | $26,261 | $1,815,808 |
| 284 | $5,107 | $21,154 | $26,261 | $1,794,655 |
| 285 | $5,047 | $21,213 | $26,261 | $1,773,442 |
| 286 | $4,988 | $21,273 | $26,261 | $1,752,169 |
| 287 | $4,928 | $21,333 | $26,261 | $1,730,836 |
| 288 | $4,868 | $21,393 | $26,261 | $1,709,444 |
$315,126
$62,339
$252,787
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,808 | $21,453 | $26,261 | $1,687,991 |
| 290 | $4,747 | $21,513 | $26,261 | $1,666,478 |
| 291 | $4,687 | $21,574 | $26,261 | $1,644,904 |
| 292 | $4,626 | $21,634 | $26,261 | $1,623,270 |
| 293 | $4,565 | $21,695 | $26,261 | $1,601,575 |
| 294 | $4,504 | $21,756 | $26,261 | $1,579,819 |
| 295 | $4,443 | $21,817 | $26,261 | $1,558,002 |
| 296 | $4,382 | $21,879 | $26,261 | $1,536,123 |
| 297 | $4,320 | $21,940 | $26,261 | $1,514,183 |
| 298 | $4,259 | $22,002 | $26,261 | $1,492,181 |
| 299 | $4,197 | $22,064 | $26,261 | $1,470,117 |
| 300 | $4,135 | $22,126 | $26,261 | $1,447,992 |
$315,126
$53,674
$261,452
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,072 | $22,188 | $26,261 | $1,425,804 |
| 302 | $4,010 | $22,250 | $26,261 | $1,403,553 |
| 303 | $3,947 | $22,313 | $26,261 | $1,381,240 |
| 304 | $3,885 | $22,376 | $26,261 | $1,358,864 |
| 305 | $3,822 | $22,439 | $26,261 | $1,336,426 |
| 306 | $3,759 | $22,502 | $26,261 | $1,313,924 |
| 307 | $3,695 | $22,565 | $26,261 | $1,291,359 |
| 308 | $3,632 | $22,629 | $26,261 | $1,268,730 |
| 309 | $3,568 | $22,692 | $26,261 | $1,246,038 |
| 310 | $3,504 | $22,756 | $26,261 | $1,223,282 |
| 311 | $3,440 | $22,820 | $26,261 | $1,200,462 |
| 312 | $3,376 | $22,884 | $26,261 | $1,177,578 |
$315,126
$44,712
$270,414
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,312 | $22,949 | $26,261 | $1,154,629 |
| 314 | $3,247 | $23,013 | $26,261 | $1,131,616 |
| 315 | $3,183 | $23,078 | $26,261 | $1,108,538 |
| 316 | $3,118 | $23,143 | $26,261 | $1,085,395 |
| 317 | $3,053 | $23,208 | $26,261 | $1,062,188 |
| 318 | $2,987 | $23,273 | $26,261 | $1,038,914 |
| 319 | $2,922 | $23,339 | $26,261 | $1,015,576 |
| 320 | $2,856 | $23,404 | $26,261 | $992,172 |
| 321 | $2,790 | $23,470 | $26,261 | $968,702 |
| 322 | $2,724 | $23,536 | $26,261 | $945,166 |
| 323 | $2,658 | $23,602 | $26,261 | $921,563 |
| 324 | $2,592 | $23,669 | $26,261 | $897,895 |
$315,126
$35,443
$279,683
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,525 | $23,735 | $26,261 | $874,159 |
| 326 | $2,459 | $23,802 | $26,261 | $850,358 |
| 327 | $2,392 | $23,869 | $26,261 | $826,489 |
| 328 | $2,324 | $23,936 | $26,261 | $802,553 |
| 329 | $2,257 | $24,003 | $26,261 | $778,549 |
| 330 | $2,190 | $24,071 | $26,261 | $754,478 |
| 331 | $2,122 | $24,139 | $26,261 | $730,340 |
| 332 | $2,054 | $24,206 | $26,261 | $706,133 |
| 333 | $1,986 | $24,275 | $26,261 | $681,859 |
| 334 | $1,918 | $24,343 | $26,261 | $657,516 |
| 335 | $1,849 | $24,411 | $26,261 | $633,105 |
| 336 | $1,781 | $24,480 | $26,261 | $608,625 |
$315,126
$25,857
$289,270
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,712 | $24,549 | $26,261 | $584,076 |
| 338 | $1,643 | $24,618 | $26,261 | $559,458 |
| 339 | $1,573 | $24,687 | $26,261 | $534,771 |
| 340 | $1,504 | $24,756 | $26,261 | $510,015 |
| 341 | $1,434 | $24,826 | $26,261 | $485,189 |
| 342 | $1,365 | $24,896 | $26,261 | $460,293 |
| 343 | $1,295 | $24,966 | $26,261 | $435,327 |
| 344 | $1,224 | $25,036 | $26,261 | $410,291 |
| 345 | $1,154 | $25,107 | $26,261 | $385,184 |
| 346 | $1,083 | $25,177 | $26,261 | $360,007 |
| 347 | $1,013 | $25,248 | $26,261 | $334,759 |
| 348 | $942 | $25,319 | $26,261 | $309,440 |
$315,126
$15,941
$299,185
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $870 | $25,390 | $26,261 | $284,050 |
| 350 | $799 | $25,462 | $26,261 | $258,588 |
| 351 | $727 | $25,533 | $26,261 | $233,055 |
| 352 | $655 | $25,605 | $26,261 | $207,450 |
| 353 | $583 | $25,677 | $26,261 | $181,773 |
| 354 | $511 | $25,749 | $26,261 | $156,024 |
| 355 | $439 | $25,822 | $26,261 | $130,202 |
| 356 | $366 | $25,894 | $26,261 | $104,308 |
| 357 | $293 | $25,967 | $26,261 | $78,340 |
| 358 | $220 | $26,040 | $26,261 | $52,300 |
| 359 | $147 | $26,113 | $26,261 | $26,187 |
| 360 | $74 | $26,187 | $26,261 | $0 |
$315,126
$5,686
$309,440
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。
