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
686 呎
@12,974
895 呎
@9,944
$890 萬
666 呎
@12,462
878 呎
@9,453
$830 萬
$808 萬
$700 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $34,366 | $26,407 | $21,640 | $18,469 |
| 1.500 | $35,643 | $27,708 | $22,964 | $19,817 |
| 2.000 | $36,950 | $29,048 | $24,338 | $21,224 |
| 2.500 | $38,287 | $30,427 | $25,760 | $22,688 |
| 3.000 | $39,653 | $31,845 | $27,229 | $24,209 |
| 3.500 | $41,049 | $33,301 | $28,746 | $25,784 |
| 3.625 | $41,402 | $33,671 | $29,132 | $26,186 |
| 4.000 | $42,473 | $34,795 | $30,308 | $27,413 |
| 4.500 | $43,926 | $36,327 | $31,916 | $29,094 |
| 5.000 | $45,407 | $37,895 | $33,567 | $30,824 |
| 5.500 | $46,917 | $39,498 | $35,261 | $32,602 |
| 6.000 | $48,454 | $41,137 | $36,996 | $34,426 |
每月供款$26,187
30年
$5,742,000
$3,685,128
$9,427,128
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,346 | $8,841 | $26,186 | $5,733,159 |
| 2 | $17,319 | $8,868 | $26,186 | $5,724,292 |
| 3 | $17,292 | $8,894 | $26,186 | $5,715,397 |
| 4 | $17,265 | $8,921 | $26,186 | $5,706,476 |
| 5 | $17,238 | $8,948 | $26,186 | $5,697,528 |
| 6 | $17,211 | $8,975 | $26,186 | $5,688,553 |
| 7 | $17,184 | $9,002 | $26,186 | $5,679,550 |
| 8 | $17,157 | $9,029 | $26,186 | $5,670,521 |
| 9 | $17,130 | $9,057 | $26,186 | $5,661,464 |
| 10 | $17,102 | $9,084 | $26,186 | $5,652,380 |
| 11 | $17,075 | $9,112 | $26,186 | $5,643,268 |
| 12 | $17,047 | $9,139 | $26,186 | $5,634,129 |
$314,238
$206,367
$107,871
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,020 | $9,167 | $26,186 | $5,624,963 |
| 14 | $16,992 | $9,194 | $26,186 | $5,615,768 |
| 15 | $16,964 | $9,222 | $26,186 | $5,606,546 |
| 16 | $16,936 | $9,250 | $26,186 | $5,597,296 |
| 17 | $16,908 | $9,278 | $26,186 | $5,588,018 |
| 18 | $16,880 | $9,306 | $26,186 | $5,578,712 |
| 19 | $16,852 | $9,334 | $26,186 | $5,569,378 |
| 20 | $16,824 | $9,362 | $26,186 | $5,560,016 |
| 21 | $16,796 | $9,391 | $26,186 | $5,550,625 |
| 22 | $16,768 | $9,419 | $26,186 | $5,541,206 |
| 23 | $16,739 | $9,447 | $26,186 | $5,531,759 |
| 24 | $16,711 | $9,476 | $26,186 | $5,522,283 |
$314,238
$202,391
$111,847
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,682 | $9,505 | $26,186 | $5,512,778 |
| 26 | $16,653 | $9,533 | $26,186 | $5,503,245 |
| 27 | $16,624 | $9,562 | $26,186 | $5,493,683 |
| 28 | $16,596 | $9,591 | $26,186 | $5,484,092 |
| 29 | $16,567 | $9,620 | $26,186 | $5,474,472 |
| 30 | $16,537 | $9,649 | $26,186 | $5,464,823 |
| 31 | $16,508 | $9,678 | $26,186 | $5,455,145 |
| 32 | $16,479 | $9,707 | $26,186 | $5,445,437 |
| 33 | $16,450 | $9,737 | $26,186 | $5,435,701 |
| 34 | $16,420 | $9,766 | $26,186 | $5,425,935 |
| 35 | $16,391 | $9,796 | $26,186 | $5,416,139 |
| 36 | $16,361 | $9,825 | $26,186 | $5,406,314 |
$314,238
$198,269
$115,969
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,332 | $9,855 | $26,186 | $5,396,459 |
| 38 | $16,302 | $9,885 | $26,186 | $5,386,574 |
| 39 | $16,272 | $9,915 | $26,186 | $5,376,660 |
| 40 | $16,242 | $9,944 | $26,186 | $5,366,715 |
| 41 | $16,212 | $9,975 | $26,186 | $5,356,741 |
| 42 | $16,182 | $10,005 | $26,186 | $5,346,736 |
| 43 | $16,152 | $10,035 | $26,186 | $5,336,701 |
| 44 | $16,121 | $10,065 | $26,186 | $5,326,636 |
| 45 | $16,091 | $10,096 | $26,186 | $5,316,540 |
| 46 | $16,060 | $10,126 | $26,186 | $5,306,414 |
| 47 | $16,030 | $10,157 | $26,186 | $5,296,258 |
| 48 | $15,999 | $10,187 | $26,186 | $5,286,070 |
$314,238
$193,994
$120,243
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,968 | $10,218 | $26,186 | $5,275,852 |
| 50 | $15,937 | $10,249 | $26,186 | $5,265,603 |
| 51 | $15,907 | $10,280 | $26,186 | $5,255,323 |
| 52 | $15,875 | $10,311 | $26,186 | $5,245,012 |
| 53 | $15,844 | $10,342 | $26,186 | $5,234,670 |
| 54 | $15,813 | $10,373 | $26,186 | $5,224,297 |
| 55 | $15,782 | $10,405 | $26,186 | $5,213,892 |
| 56 | $15,750 | $10,436 | $26,186 | $5,203,456 |
| 57 | $15,719 | $10,468 | $26,186 | $5,192,988 |
| 58 | $15,687 | $10,499 | $26,186 | $5,182,489 |
| 59 | $15,655 | $10,531 | $26,186 | $5,171,958 |
| 60 | $15,624 | $10,563 | $26,186 | $5,161,395 |
$314,238
$189,562
$124,675
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,592 | $10,595 | $26,186 | $5,150,800 |
| 62 | $15,560 | $10,627 | $26,186 | $5,140,173 |
| 63 | $15,528 | $10,659 | $26,186 | $5,129,515 |
| 64 | $15,495 | $10,691 | $26,186 | $5,118,824 |
| 65 | $15,463 | $10,723 | $26,186 | $5,108,100 |
| 66 | $15,431 | $10,756 | $26,186 | $5,097,344 |
| 67 | $15,398 | $10,788 | $26,186 | $5,086,556 |
| 68 | $15,366 | $10,821 | $26,186 | $5,075,735 |
| 69 | $15,333 | $10,854 | $26,186 | $5,064,882 |
| 70 | $15,300 | $10,886 | $26,186 | $5,053,996 |
| 71 | $15,267 | $10,919 | $26,186 | $5,043,076 |
| 72 | $15,234 | $10,952 | $26,186 | $5,032,124 |
$314,238
$184,967
$129,271
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,201 | $10,985 | $26,186 | $5,021,139 |
| 74 | $15,168 | $11,018 | $26,186 | $5,010,120 |
| 75 | $15,135 | $11,052 | $26,186 | $4,999,069 |
| 76 | $15,101 | $11,085 | $26,186 | $4,987,984 |
| 77 | $15,068 | $11,119 | $26,186 | $4,976,865 |
| 78 | $15,034 | $11,152 | $26,186 | $4,965,713 |
| 79 | $15,001 | $11,186 | $26,186 | $4,954,527 |
| 80 | $14,967 | $11,220 | $26,186 | $4,943,307 |
| 81 | $14,933 | $11,254 | $26,186 | $4,932,054 |
| 82 | $14,899 | $11,288 | $26,186 | $4,920,766 |
| 83 | $14,865 | $11,322 | $26,186 | $4,909,445 |
| 84 | $14,831 | $11,356 | $26,186 | $4,898,089 |
$314,238
$180,202
$134,035
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,796 | $11,390 | $26,186 | $4,886,699 |
| 86 | $14,762 | $11,425 | $26,186 | $4,875,274 |
| 87 | $14,727 | $11,459 | $26,186 | $4,863,815 |
| 88 | $14,693 | $11,494 | $26,186 | $4,852,321 |
| 89 | $14,658 | $11,528 | $26,186 | $4,840,793 |
| 90 | $14,623 | $11,563 | $26,186 | $4,829,230 |
| 91 | $14,588 | $11,598 | $26,186 | $4,817,631 |
| 92 | $14,553 | $11,633 | $26,186 | $4,805,998 |
| 93 | $14,518 | $11,668 | $26,186 | $4,794,330 |
| 94 | $14,483 | $11,704 | $26,186 | $4,782,626 |
| 95 | $14,448 | $11,739 | $26,186 | $4,770,887 |
| 96 | $14,412 | $11,774 | $26,186 | $4,759,113 |
$314,238
$175,262
$138,976
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,376 | $11,810 | $26,186 | $4,747,303 |
| 98 | $14,341 | $11,846 | $26,186 | $4,735,457 |
| 99 | $14,305 | $11,881 | $26,186 | $4,723,576 |
| 100 | $14,269 | $11,917 | $26,186 | $4,711,659 |
| 101 | $14,233 | $11,953 | $26,186 | $4,699,705 |
| 102 | $14,197 | $11,989 | $26,186 | $4,687,716 |
| 103 | $14,161 | $12,026 | $26,186 | $4,675,690 |
| 104 | $14,124 | $12,062 | $26,186 | $4,663,628 |
| 105 | $14,088 | $12,098 | $26,186 | $4,651,530 |
| 106 | $14,051 | $12,135 | $26,186 | $4,639,395 |
| 107 | $14,015 | $12,172 | $26,186 | $4,627,223 |
| 108 | $13,978 | $12,208 | $26,186 | $4,615,015 |
$314,238
$170,139
$144,098
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,941 | $12,245 | $26,186 | $4,602,769 |
| 110 | $13,904 | $12,282 | $26,186 | $4,590,487 |
| 111 | $13,867 | $12,319 | $26,186 | $4,578,168 |
| 112 | $13,830 | $12,357 | $26,186 | $4,565,811 |
| 113 | $13,793 | $12,394 | $26,186 | $4,553,417 |
| 114 | $13,755 | $12,431 | $26,186 | $4,540,986 |
| 115 | $13,718 | $12,469 | $26,186 | $4,528,517 |
| 116 | $13,680 | $12,507 | $26,186 | $4,516,010 |
| 117 | $13,642 | $12,544 | $26,186 | $4,503,466 |
| 118 | $13,604 | $12,582 | $26,186 | $4,490,884 |
| 119 | $13,566 | $12,620 | $26,186 | $4,478,264 |
| 120 | $13,528 | $12,658 | $26,186 | $4,465,605 |
$314,238
$164,828
$149,409
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,490 | $12,697 | $26,186 | $4,452,909 |
| 122 | $13,451 | $12,735 | $26,186 | $4,440,174 |
| 123 | $13,413 | $12,773 | $26,186 | $4,427,400 |
| 124 | $13,374 | $12,812 | $26,186 | $4,414,588 |
| 125 | $13,336 | $12,851 | $26,186 | $4,401,737 |
| 126 | $13,297 | $12,890 | $26,186 | $4,388,848 |
| 127 | $13,258 | $12,928 | $26,186 | $4,375,919 |
| 128 | $13,219 | $12,968 | $26,186 | $4,362,952 |
| 129 | $13,180 | $13,007 | $26,186 | $4,349,945 |
| 130 | $13,140 | $13,046 | $26,186 | $4,336,899 |
| 131 | $13,101 | $13,085 | $26,186 | $4,323,814 |
| 132 | $13,062 | $13,125 | $26,186 | $4,310,689 |
$314,238
$159,321
$154,916
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,022 | $13,165 | $26,186 | $4,297,524 |
| 134 | $12,982 | $13,204 | $26,186 | $4,284,320 |
| 135 | $12,942 | $13,244 | $26,186 | $4,271,076 |
| 136 | $12,902 | $13,284 | $26,186 | $4,257,791 |
| 137 | $12,862 | $13,324 | $26,186 | $4,244,467 |
| 138 | $12,822 | $13,365 | $26,186 | $4,231,102 |
| 139 | $12,781 | $13,405 | $26,186 | $4,217,697 |
| 140 | $12,741 | $13,446 | $26,186 | $4,204,252 |
| 141 | $12,700 | $13,486 | $26,186 | $4,190,766 |
| 142 | $12,660 | $13,527 | $26,186 | $4,177,239 |
| 143 | $12,619 | $13,568 | $26,186 | $4,163,671 |
| 144 | $12,578 | $13,609 | $26,186 | $4,150,062 |
$314,238
$153,611
$160,626
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,537 | $13,650 | $26,186 | $4,136,413 |
| 146 | $12,495 | $13,691 | $26,186 | $4,122,721 |
| 147 | $12,454 | $13,732 | $26,186 | $4,108,989 |
| 148 | $12,413 | $13,774 | $26,186 | $4,095,215 |
| 149 | $12,371 | $13,816 | $26,186 | $4,081,400 |
| 150 | $12,329 | $13,857 | $26,186 | $4,067,542 |
| 151 | $12,287 | $13,899 | $26,186 | $4,053,643 |
| 152 | $12,245 | $13,941 | $26,186 | $4,039,702 |
| 153 | $12,203 | $13,983 | $26,186 | $4,025,719 |
| 154 | $12,161 | $14,025 | $26,186 | $4,011,694 |
| 155 | $12,119 | $14,068 | $26,186 | $3,997,626 |
| 156 | $12,076 | $14,110 | $26,186 | $3,983,515 |
$314,238
$147,691
$166,547
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,034 | $14,153 | $26,186 | $3,969,363 |
| 158 | $11,991 | $14,196 | $26,186 | $3,955,167 |
| 159 | $11,948 | $14,239 | $26,186 | $3,940,928 |
| 160 | $11,905 | $14,282 | $26,186 | $3,926,647 |
| 161 | $11,862 | $14,325 | $26,186 | $3,912,322 |
| 162 | $11,818 | $14,368 | $26,186 | $3,897,954 |
| 163 | $11,775 | $14,411 | $26,186 | $3,883,543 |
| 164 | $11,732 | $14,455 | $26,186 | $3,869,088 |
| 165 | $11,688 | $14,499 | $26,186 | $3,854,589 |
| 166 | $11,644 | $14,542 | $26,186 | $3,840,047 |
| 167 | $11,600 | $14,586 | $26,186 | $3,825,460 |
| 168 | $11,556 | $14,630 | $26,186 | $3,810,830 |
$314,238
$141,552
$172,686
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,512 | $14,675 | $26,186 | $3,796,155 |
| 170 | $11,468 | $14,719 | $26,186 | $3,781,436 |
| 171 | $11,423 | $14,763 | $26,186 | $3,766,673 |
| 172 | $11,378 | $14,808 | $26,186 | $3,751,865 |
| 173 | $11,334 | $14,853 | $26,186 | $3,737,012 |
| 174 | $11,289 | $14,898 | $26,186 | $3,722,115 |
| 175 | $11,244 | $14,943 | $26,186 | $3,707,172 |
| 176 | $11,199 | $14,988 | $26,186 | $3,692,185 |
| 177 | $11,153 | $15,033 | $26,186 | $3,677,152 |
| 178 | $11,108 | $15,078 | $26,186 | $3,662,073 |
| 179 | $11,063 | $15,124 | $26,186 | $3,646,949 |
| 180 | $11,017 | $15,170 | $26,186 | $3,631,780 |
$314,238
$135,187
$179,050
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,971 | $15,215 | $26,186 | $3,616,564 |
| 182 | $10,925 | $15,261 | $26,186 | $3,601,303 |
| 183 | $10,879 | $15,308 | $26,186 | $3,585,995 |
| 184 | $10,833 | $15,354 | $26,186 | $3,570,641 |
| 185 | $10,786 | $15,400 | $26,186 | $3,555,241 |
| 186 | $10,740 | $15,447 | $26,186 | $3,539,795 |
| 187 | $10,693 | $15,493 | $26,186 | $3,524,301 |
| 188 | $10,646 | $15,540 | $26,186 | $3,508,761 |
| 189 | $10,599 | $15,587 | $26,186 | $3,493,174 |
| 190 | $10,552 | $15,634 | $26,186 | $3,477,540 |
| 191 | $10,505 | $15,681 | $26,186 | $3,461,858 |
| 192 | $10,458 | $15,729 | $26,186 | $3,446,130 |
$314,238
$128,588
$185,650
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,410 | $15,776 | $26,186 | $3,430,353 |
| 194 | $10,363 | $15,824 | $26,186 | $3,414,529 |
| 195 | $10,315 | $15,872 | $26,186 | $3,398,658 |
| 196 | $10,267 | $15,920 | $26,186 | $3,382,738 |
| 197 | $10,219 | $15,968 | $26,186 | $3,366,770 |
| 198 | $10,170 | $16,016 | $26,186 | $3,350,754 |
| 199 | $10,122 | $16,064 | $26,186 | $3,334,690 |
| 200 | $10,074 | $16,113 | $26,186 | $3,318,577 |
| 201 | $10,025 | $16,162 | $26,186 | $3,302,415 |
| 202 | $9,976 | $16,210 | $26,186 | $3,286,205 |
| 203 | $9,927 | $16,259 | $26,186 | $3,269,945 |
| 204 | $9,878 | $16,309 | $26,186 | $3,253,637 |
$314,238
$121,745
$192,493
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,829 | $16,358 | $26,186 | $3,237,279 |
| 206 | $9,779 | $16,407 | $26,186 | $3,220,872 |
| 207 | $9,730 | $16,457 | $26,186 | $3,204,415 |
| 208 | $9,680 | $16,506 | $26,186 | $3,187,909 |
| 209 | $9,630 | $16,556 | $26,186 | $3,171,352 |
| 210 | $9,580 | $16,606 | $26,186 | $3,154,746 |
| 211 | $9,530 | $16,657 | $26,186 | $3,138,090 |
| 212 | $9,480 | $16,707 | $26,186 | $3,121,383 |
| 213 | $9,429 | $16,757 | $26,186 | $3,104,626 |
| 214 | $9,379 | $16,808 | $26,186 | $3,087,818 |
| 215 | $9,328 | $16,859 | $26,186 | $3,070,959 |
| 216 | $9,277 | $16,910 | $26,186 | $3,054,049 |
$314,238
$114,650
$199,588
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,226 | $16,961 | $26,186 | $3,037,089 |
| 218 | $9,175 | $17,012 | $26,186 | $3,020,077 |
| 219 | $9,123 | $17,063 | $26,186 | $3,003,013 |
| 220 | $9,072 | $17,115 | $26,186 | $2,985,899 |
| 221 | $9,020 | $17,167 | $26,186 | $2,968,732 |
| 222 | $8,968 | $17,218 | $26,186 | $2,951,514 |
| 223 | $8,916 | $17,270 | $26,186 | $2,934,243 |
| 224 | $8,864 | $17,323 | $26,186 | $2,916,921 |
| 225 | $8,812 | $17,375 | $26,186 | $2,899,546 |
| 226 | $8,759 | $17,427 | $26,186 | $2,882,118 |
| 227 | $8,706 | $17,480 | $26,186 | $2,864,638 |
| 228 | $8,654 | $17,533 | $26,186 | $2,847,105 |
$314,238
$107,293
$206,944
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,601 | $17,586 | $26,186 | $2,829,519 |
| 230 | $8,548 | $17,639 | $26,186 | $2,811,880 |
| 231 | $8,494 | $17,692 | $26,186 | $2,794,188 |
| 232 | $8,441 | $17,746 | $26,186 | $2,776,442 |
| 233 | $8,387 | $17,799 | $26,186 | $2,758,643 |
| 234 | $8,333 | $17,853 | $26,186 | $2,740,790 |
| 235 | $8,279 | $17,907 | $26,186 | $2,722,883 |
| 236 | $8,225 | $17,961 | $26,186 | $2,704,922 |
| 237 | $8,171 | $18,015 | $26,186 | $2,686,907 |
| 238 | $8,117 | $18,070 | $26,186 | $2,668,837 |
| 239 | $8,062 | $18,124 | $26,186 | $2,650,713 |
| 240 | $8,007 | $18,179 | $26,186 | $2,632,533 |
$314,238
$99,666
$214,572
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,952 | $18,234 | $26,186 | $2,614,299 |
| 242 | $7,897 | $18,289 | $26,186 | $2,596,010 |
| 243 | $7,842 | $18,344 | $26,186 | $2,577,666 |
| 244 | $7,787 | $18,400 | $26,186 | $2,559,266 |
| 245 | $7,731 | $18,455 | $26,186 | $2,540,811 |
| 246 | $7,675 | $18,511 | $26,186 | $2,522,300 |
| 247 | $7,619 | $18,567 | $26,186 | $2,503,733 |
| 248 | $7,563 | $18,623 | $26,186 | $2,485,110 |
| 249 | $7,507 | $18,679 | $26,186 | $2,466,430 |
| 250 | $7,451 | $18,736 | $26,186 | $2,447,695 |
| 251 | $7,394 | $18,792 | $26,186 | $2,428,902 |
| 252 | $7,337 | $18,849 | $26,186 | $2,410,053 |
$314,238
$91,757
$222,481
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,280 | $18,906 | $26,186 | $2,391,147 |
| 254 | $7,223 | $18,963 | $26,186 | $2,372,184 |
| 255 | $7,166 | $19,020 | $26,186 | $2,353,163 |
| 256 | $7,109 | $19,078 | $26,186 | $2,334,085 |
| 257 | $7,051 | $19,136 | $26,186 | $2,314,950 |
| 258 | $6,993 | $19,193 | $26,186 | $2,295,756 |
| 259 | $6,935 | $19,251 | $26,186 | $2,276,505 |
| 260 | $6,877 | $19,310 | $26,186 | $2,257,195 |
| 261 | $6,819 | $19,368 | $26,186 | $2,237,827 |
| 262 | $6,760 | $19,426 | $26,186 | $2,218,401 |
| 263 | $6,701 | $19,485 | $26,186 | $2,198,916 |
| 264 | $6,643 | $19,544 | $26,186 | $2,179,372 |
$314,238
$83,557
$230,681
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,584 | $19,603 | $26,186 | $2,159,769 |
| 266 | $6,524 | $19,662 | $26,186 | $2,140,107 |
| 267 | $6,465 | $19,722 | $26,186 | $2,120,386 |
| 268 | $6,405 | $19,781 | $26,186 | $2,100,604 |
| 269 | $6,346 | $19,841 | $26,186 | $2,080,763 |
| 270 | $6,286 | $19,901 | $26,186 | $2,060,863 |
| 271 | $6,226 | $19,961 | $26,186 | $2,040,902 |
| 272 | $6,165 | $20,021 | $26,186 | $2,020,880 |
| 273 | $6,105 | $20,082 | $26,186 | $2,000,799 |
| 274 | $6,044 | $20,142 | $26,186 | $1,980,656 |
| 275 | $5,983 | $20,203 | $26,186 | $1,960,453 |
| 276 | $5,922 | $20,264 | $26,186 | $1,940,189 |
$314,238
$75,054
$239,183
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,861 | $20,325 | $26,186 | $1,919,863 |
| 278 | $5,800 | $20,387 | $26,186 | $1,899,477 |
| 279 | $5,738 | $20,448 | $26,186 | $1,879,028 |
| 280 | $5,676 | $20,510 | $26,186 | $1,858,518 |
| 281 | $5,614 | $20,572 | $26,186 | $1,837,946 |
| 282 | $5,552 | $20,634 | $26,186 | $1,817,311 |
| 283 | $5,490 | $20,697 | $26,186 | $1,796,615 |
| 284 | $5,427 | $20,759 | $26,186 | $1,775,855 |
| 285 | $5,365 | $20,822 | $26,186 | $1,755,034 |
| 286 | $5,302 | $20,885 | $26,186 | $1,734,149 |
| 287 | $5,239 | $20,948 | $26,186 | $1,713,201 |
| 288 | $5,175 | $21,011 | $26,186 | $1,692,190 |
$314,238
$66,238
$247,999
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,112 | $21,075 | $26,186 | $1,671,115 |
| 290 | $5,048 | $21,138 | $26,186 | $1,649,977 |
| 291 | $4,984 | $21,202 | $26,186 | $1,628,775 |
| 292 | $4,920 | $21,266 | $26,186 | $1,607,508 |
| 293 | $4,856 | $21,330 | $26,186 | $1,586,178 |
| 294 | $4,792 | $21,395 | $26,186 | $1,564,783 |
| 295 | $4,727 | $21,460 | $26,186 | $1,543,323 |
| 296 | $4,662 | $21,524 | $26,186 | $1,521,799 |
| 297 | $4,597 | $21,589 | $26,186 | $1,500,210 |
| 298 | $4,532 | $21,655 | $26,186 | $1,478,555 |
| 299 | $4,466 | $21,720 | $26,186 | $1,456,835 |
| 300 | $4,401 | $21,786 | $26,186 | $1,435,050 |
$314,238
$57,098
$257,140
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,335 | $21,851 | $26,186 | $1,413,198 |
| 302 | $4,269 | $21,917 | $26,186 | $1,391,281 |
| 303 | $4,203 | $21,984 | $26,186 | $1,369,297 |
| 304 | $4,136 | $22,050 | $26,186 | $1,347,247 |
| 305 | $4,070 | $22,117 | $26,186 | $1,325,130 |
| 306 | $4,003 | $22,183 | $26,186 | $1,302,947 |
| 307 | $3,936 | $22,250 | $26,186 | $1,280,696 |
| 308 | $3,869 | $22,318 | $26,186 | $1,258,379 |
| 309 | $3,801 | $22,385 | $26,186 | $1,235,994 |
| 310 | $3,734 | $22,453 | $26,186 | $1,213,541 |
| 311 | $3,666 | $22,521 | $26,186 | $1,191,020 |
| 312 | $3,598 | $22,589 | $26,186 | $1,168,432 |
$314,238
$47,620
$266,618
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,530 | $22,657 | $26,186 | $1,145,775 |
| 314 | $3,461 | $22,725 | $26,186 | $1,123,050 |
| 315 | $3,393 | $22,794 | $26,186 | $1,100,256 |
| 316 | $3,324 | $22,863 | $26,186 | $1,077,393 |
| 317 | $3,255 | $22,932 | $26,186 | $1,054,461 |
| 318 | $3,185 | $23,001 | $26,186 | $1,031,460 |
| 319 | $3,116 | $23,071 | $26,186 | $1,008,389 |
| 320 | $3,046 | $23,140 | $26,186 | $985,249 |
| 321 | $2,976 | $23,210 | $26,186 | $962,039 |
| 322 | $2,906 | $23,280 | $26,186 | $938,759 |
| 323 | $2,836 | $23,351 | $26,186 | $915,408 |
| 324 | $2,765 | $23,421 | $26,186 | $891,987 |
$314,238
$37,793
$276,445
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,695 | $23,492 | $26,186 | $868,495 |
| 326 | $2,624 | $23,563 | $26,186 | $844,932 |
| 327 | $2,552 | $23,634 | $26,186 | $821,298 |
| 328 | $2,481 | $23,705 | $26,186 | $797,592 |
| 329 | $2,409 | $23,777 | $26,186 | $773,815 |
| 330 | $2,338 | $23,849 | $26,186 | $749,966 |
| 331 | $2,266 | $23,921 | $26,186 | $726,046 |
| 332 | $2,193 | $23,993 | $26,186 | $702,052 |
| 333 | $2,121 | $24,066 | $26,186 | $677,987 |
| 334 | $2,048 | $24,138 | $26,186 | $653,848 |
| 335 | $1,975 | $24,211 | $26,186 | $629,637 |
| 336 | $1,902 | $24,284 | $26,186 | $605,353 |
$314,238
$27,603
$286,634
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,829 | $24,358 | $26,186 | $580,995 |
| 338 | $1,755 | $24,431 | $26,186 | $556,563 |
| 339 | $1,681 | $24,505 | $26,186 | $532,058 |
| 340 | $1,607 | $24,579 | $26,186 | $507,479 |
| 341 | $1,533 | $24,653 | $26,186 | $482,826 |
| 342 | $1,459 | $24,728 | $26,186 | $458,098 |
| 343 | $1,384 | $24,803 | $26,186 | $433,295 |
| 344 | $1,309 | $24,878 | $26,186 | $408,417 |
| 345 | $1,234 | $24,953 | $26,186 | $383,465 |
| 346 | $1,158 | $25,028 | $26,186 | $358,437 |
| 347 | $1,083 | $25,104 | $26,186 | $333,333 |
| 348 | $1,007 | $25,180 | $26,186 | $308,153 |
$314,238
$17,038
$297,199
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $931 | $25,256 | $26,186 | $282,898 |
| 350 | $855 | $25,332 | $26,186 | $257,566 |
| 351 | $778 | $25,408 | $26,186 | $232,158 |
| 352 | $701 | $25,485 | $26,186 | $206,672 |
| 353 | $624 | $25,562 | $26,186 | $181,110 |
| 354 | $547 | $25,639 | $26,186 | $155,471 |
| 355 | $470 | $25,717 | $26,186 | $129,754 |
| 356 | $392 | $25,795 | $26,186 | $103,960 |
| 357 | $314 | $25,872 | $26,186 | $78,087 |
| 358 | $236 | $25,951 | $26,186 | $52,137 |
| 359 | $157 | $26,029 | $26,186 | $26,108 |
| 360 | $79 | $26,108 | $26,186 | $0 |
$314,238
$6,084
$308,153
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。
