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
$855 萬
615 呎
@13,333
805 呎
@10,186
$820 萬
$820 萬
$727 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $35,012 | $26,904 | $22,047 | $18,816 |
| 1.500 | $36,313 | $28,229 | $23,396 | $20,190 |
| 2.000 | $37,645 | $29,594 | $24,795 | $21,623 |
| 2.500 | $39,007 | $30,999 | $26,244 | $23,115 |
| 3.000 | $40,399 | $32,444 | $27,741 | $24,664 |
| 3.500 | $41,821 | $33,928 | $29,286 | $26,269 |
| 3.625 | $42,181 | $34,305 | $29,680 | $26,679 |
| 4.000 | $43,272 | $35,450 | $30,878 | $27,929 |
| 4.500 | $44,752 | $37,010 | $32,516 | $29,641 |
| 5.000 | $46,261 | $38,607 | $34,199 | $31,404 |
| 5.500 | $47,799 | $40,241 | $35,924 | $33,216 |
| 6.000 | $49,366 | $41,911 | $37,692 | $35,074 |
每月供款$26,680
30年
$5,850,000
$3,754,441
$9,604,441
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,672 | $9,007 | $26,679 | $5,840,993 |
| 2 | $17,645 | $9,034 | $26,679 | $5,831,959 |
| 3 | $17,617 | $9,062 | $26,679 | $5,822,897 |
| 4 | $17,590 | $9,089 | $26,679 | $5,813,808 |
| 5 | $17,563 | $9,116 | $26,679 | $5,804,691 |
| 6 | $17,535 | $9,144 | $26,679 | $5,795,547 |
| 7 | $17,507 | $9,172 | $26,679 | $5,786,376 |
| 8 | $17,480 | $9,199 | $26,679 | $5,777,177 |
| 9 | $17,452 | $9,227 | $26,679 | $5,767,949 |
| 10 | $17,424 | $9,255 | $26,679 | $5,758,694 |
| 11 | $17,396 | $9,283 | $26,679 | $5,749,411 |
| 12 | $17,368 | $9,311 | $26,679 | $5,740,100 |
$320,148
$210,248
$109,900
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,340 | $9,339 | $26,679 | $5,730,761 |
| 14 | $17,312 | $9,367 | $26,679 | $5,721,394 |
| 15 | $17,283 | $9,396 | $26,679 | $5,711,998 |
| 16 | $17,255 | $9,424 | $26,679 | $5,702,574 |
| 17 | $17,227 | $9,452 | $26,679 | $5,693,122 |
| 18 | $17,198 | $9,481 | $26,679 | $5,683,641 |
| 19 | $17,169 | $9,510 | $26,679 | $5,674,131 |
| 20 | $17,141 | $9,538 | $26,679 | $5,664,593 |
| 21 | $17,112 | $9,567 | $26,679 | $5,655,026 |
| 22 | $17,083 | $9,596 | $26,679 | $5,645,430 |
| 23 | $17,054 | $9,625 | $26,679 | $5,635,804 |
| 24 | $17,025 | $9,654 | $26,679 | $5,626,150 |
$320,148
$206,198
$113,950
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,996 | $9,683 | $26,679 | $5,616,467 |
| 26 | $16,966 | $9,713 | $26,679 | $5,606,754 |
| 27 | $16,937 | $9,742 | $26,679 | $5,597,012 |
| 28 | $16,908 | $9,771 | $26,679 | $5,587,241 |
| 29 | $16,878 | $9,801 | $26,679 | $5,577,440 |
| 30 | $16,849 | $9,830 | $26,679 | $5,567,610 |
| 31 | $16,819 | $9,860 | $26,679 | $5,557,749 |
| 32 | $16,789 | $9,890 | $26,679 | $5,547,860 |
| 33 | $16,759 | $9,920 | $26,679 | $5,537,940 |
| 34 | $16,729 | $9,950 | $26,679 | $5,527,990 |
| 35 | $16,699 | $9,980 | $26,679 | $5,518,010 |
| 36 | $16,669 | $10,010 | $26,679 | $5,508,000 |
$320,148
$201,998
$118,150
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,639 | $10,040 | $26,679 | $5,497,960 |
| 38 | $16,608 | $10,071 | $26,679 | $5,487,889 |
| 39 | $16,578 | $10,101 | $26,679 | $5,477,788 |
| 40 | $16,547 | $10,132 | $26,679 | $5,467,657 |
| 41 | $16,517 | $10,162 | $26,679 | $5,457,495 |
| 42 | $16,486 | $10,193 | $26,679 | $5,447,302 |
| 43 | $16,455 | $10,224 | $26,679 | $5,437,078 |
| 44 | $16,425 | $10,254 | $26,679 | $5,426,824 |
| 45 | $16,394 | $10,285 | $26,679 | $5,416,538 |
| 46 | $16,362 | $10,317 | $26,679 | $5,406,222 |
| 47 | $16,331 | $10,348 | $26,679 | $5,395,874 |
| 48 | $16,300 | $10,379 | $26,679 | $5,385,495 |
$320,148
$197,643
$122,505
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,269 | $10,410 | $26,679 | $5,375,085 |
| 50 | $16,237 | $10,442 | $26,679 | $5,364,643 |
| 51 | $16,206 | $10,473 | $26,679 | $5,354,170 |
| 52 | $16,174 | $10,505 | $26,679 | $5,343,665 |
| 53 | $16,142 | $10,537 | $26,679 | $5,333,128 |
| 54 | $16,110 | $10,569 | $26,679 | $5,322,559 |
| 55 | $16,079 | $10,600 | $26,679 | $5,311,959 |
| 56 | $16,047 | $10,632 | $26,679 | $5,301,326 |
| 57 | $16,014 | $10,665 | $26,679 | $5,290,662 |
| 58 | $15,982 | $10,697 | $26,679 | $5,279,965 |
| 59 | $15,950 | $10,729 | $26,679 | $5,269,236 |
| 60 | $15,917 | $10,762 | $26,679 | $5,258,474 |
$320,148
$193,128
$127,020
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,885 | $10,794 | $26,679 | $5,247,680 |
| 62 | $15,852 | $10,827 | $26,679 | $5,236,854 |
| 63 | $15,820 | $10,859 | $26,679 | $5,225,994 |
| 64 | $15,787 | $10,892 | $26,679 | $5,215,102 |
| 65 | $15,754 | $10,925 | $26,679 | $5,204,177 |
| 66 | $15,721 | $10,958 | $26,679 | $5,193,219 |
| 67 | $15,688 | $10,991 | $26,679 | $5,182,228 |
| 68 | $15,655 | $11,024 | $26,679 | $5,171,204 |
| 69 | $15,621 | $11,058 | $26,679 | $5,160,146 |
| 70 | $15,588 | $11,091 | $26,679 | $5,149,055 |
| 71 | $15,554 | $11,125 | $26,679 | $5,137,930 |
| 72 | $15,521 | $11,158 | $26,679 | $5,126,772 |
$320,148
$188,446
$131,702
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,487 | $11,192 | $26,679 | $5,115,580 |
| 74 | $15,453 | $11,226 | $26,679 | $5,104,355 |
| 75 | $15,419 | $11,260 | $26,679 | $5,093,095 |
| 76 | $15,385 | $11,294 | $26,679 | $5,081,802 |
| 77 | $15,351 | $11,328 | $26,679 | $5,070,474 |
| 78 | $15,317 | $11,362 | $26,679 | $5,059,112 |
| 79 | $15,283 | $11,396 | $26,679 | $5,047,716 |
| 80 | $15,248 | $11,431 | $26,679 | $5,036,285 |
| 81 | $15,214 | $11,465 | $26,679 | $5,024,820 |
| 82 | $15,179 | $11,500 | $26,679 | $5,013,320 |
| 83 | $15,144 | $11,535 | $26,679 | $5,001,785 |
| 84 | $15,110 | $11,569 | $26,679 | $4,990,216 |
$320,148
$183,591
$136,557
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $15,075 | $11,604 | $26,679 | $4,978,611 |
| 86 | $15,040 | $11,639 | $26,679 | $4,966,972 |
| 87 | $15,004 | $11,675 | $26,679 | $4,955,297 |
| 88 | $14,969 | $11,710 | $26,679 | $4,943,587 |
| 89 | $14,934 | $11,745 | $26,679 | $4,931,842 |
| 90 | $14,898 | $11,781 | $26,679 | $4,920,061 |
| 91 | $14,863 | $11,816 | $26,679 | $4,908,245 |
| 92 | $14,827 | $11,852 | $26,679 | $4,896,393 |
| 93 | $14,791 | $11,888 | $26,679 | $4,884,505 |
| 94 | $14,755 | $11,924 | $26,679 | $4,872,582 |
| 95 | $14,719 | $11,960 | $26,679 | $4,860,622 |
| 96 | $14,683 | $11,996 | $26,679 | $4,848,626 |
$320,148
$178,558
$141,590
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,647 | $12,032 | $26,679 | $4,836,594 |
| 98 | $14,611 | $12,068 | $26,679 | $4,824,525 |
| 99 | $14,574 | $12,105 | $26,679 | $4,812,421 |
| 100 | $14,538 | $12,141 | $26,679 | $4,800,279 |
| 101 | $14,501 | $12,178 | $26,679 | $4,788,101 |
| 102 | $14,464 | $12,215 | $26,679 | $4,775,886 |
| 103 | $14,427 | $12,252 | $26,679 | $4,763,634 |
| 104 | $14,390 | $12,289 | $26,679 | $4,751,345 |
| 105 | $14,353 | $12,326 | $26,679 | $4,739,019 |
| 106 | $14,316 | $12,363 | $26,679 | $4,726,656 |
| 107 | $14,278 | $12,401 | $26,679 | $4,714,255 |
| 108 | $14,241 | $12,438 | $26,679 | $4,701,817 |
$320,148
$173,339
$146,809
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $14,203 | $12,476 | $26,679 | $4,689,342 |
| 110 | $14,166 | $12,513 | $26,679 | $4,676,829 |
| 111 | $14,128 | $12,551 | $26,679 | $4,664,277 |
| 112 | $14,090 | $12,589 | $26,679 | $4,651,689 |
| 113 | $14,052 | $12,627 | $26,679 | $4,639,061 |
| 114 | $14,014 | $12,665 | $26,679 | $4,626,396 |
| 115 | $13,976 | $12,703 | $26,679 | $4,613,693 |
| 116 | $13,937 | $12,742 | $26,679 | $4,600,951 |
| 117 | $13,899 | $12,780 | $26,679 | $4,588,171 |
| 118 | $13,860 | $12,819 | $26,679 | $4,575,352 |
| 119 | $13,821 | $12,858 | $26,679 | $4,562,494 |
| 120 | $13,783 | $12,896 | $26,679 | $4,549,598 |
$320,148
$167,928
$152,220
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,744 | $12,935 | $26,679 | $4,536,662 |
| 122 | $13,705 | $12,975 | $26,679 | $4,523,688 |
| 123 | $13,665 | $13,014 | $26,679 | $4,510,674 |
| 124 | $13,626 | $13,053 | $26,679 | $4,497,621 |
| 125 | $13,587 | $13,092 | $26,679 | $4,484,529 |
| 126 | $13,547 | $13,132 | $26,679 | $4,471,397 |
| 127 | $13,507 | $13,172 | $26,679 | $4,458,225 |
| 128 | $13,468 | $13,211 | $26,679 | $4,445,014 |
| 129 | $13,428 | $13,251 | $26,679 | $4,431,762 |
| 130 | $13,388 | $13,291 | $26,679 | $4,418,471 |
| 131 | $13,347 | $13,332 | $26,679 | $4,405,139 |
| 132 | $13,307 | $13,372 | $26,679 | $4,391,768 |
$320,148
$162,318
$157,830
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,267 | $13,412 | $26,679 | $4,378,355 |
| 134 | $13,226 | $13,453 | $26,679 | $4,364,903 |
| 135 | $13,186 | $13,493 | $26,679 | $4,351,409 |
| 136 | $13,145 | $13,534 | $26,679 | $4,337,875 |
| 137 | $13,104 | $13,575 | $26,679 | $4,324,300 |
| 138 | $13,063 | $13,616 | $26,679 | $4,310,684 |
| 139 | $13,022 | $13,657 | $26,679 | $4,297,027 |
| 140 | $12,981 | $13,698 | $26,679 | $4,283,329 |
| 141 | $12,939 | $13,740 | $26,679 | $4,269,589 |
| 142 | $12,898 | $13,781 | $26,679 | $4,255,808 |
| 143 | $12,856 | $13,823 | $26,679 | $4,241,985 |
| 144 | $12,814 | $13,865 | $26,679 | $4,228,120 |
$320,148
$156,500
$163,648
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,772 | $13,907 | $26,679 | $4,214,213 |
| 146 | $12,730 | $13,949 | $26,679 | $4,200,265 |
| 147 | $12,688 | $13,991 | $26,679 | $4,186,274 |
| 148 | $12,646 | $14,033 | $26,679 | $4,172,241 |
| 149 | $12,604 | $14,075 | $26,679 | $4,158,166 |
| 150 | $12,561 | $14,118 | $26,679 | $4,144,048 |
| 151 | $12,518 | $14,161 | $26,679 | $4,129,887 |
| 152 | $12,476 | $14,203 | $26,679 | $4,115,684 |
| 153 | $12,433 | $14,246 | $26,679 | $4,101,438 |
| 154 | $12,390 | $14,289 | $26,679 | $4,087,149 |
| 155 | $12,347 | $14,332 | $26,679 | $4,072,816 |
| 156 | $12,303 | $14,376 | $26,679 | $4,058,441 |
$320,148
$150,469
$169,679
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,260 | $14,419 | $26,679 | $4,044,021 |
| 158 | $12,216 | $14,463 | $26,679 | $4,029,559 |
| 159 | $12,173 | $14,506 | $26,679 | $4,015,052 |
| 160 | $12,129 | $14,550 | $26,679 | $4,000,502 |
| 161 | $12,085 | $14,594 | $26,679 | $3,985,908 |
| 162 | $12,041 | $14,638 | $26,679 | $3,971,270 |
| 163 | $11,997 | $14,682 | $26,679 | $3,956,587 |
| 164 | $11,952 | $14,727 | $26,679 | $3,941,860 |
| 165 | $11,908 | $14,771 | $26,679 | $3,927,089 |
| 166 | $11,863 | $14,816 | $26,679 | $3,912,273 |
| 167 | $11,818 | $14,861 | $26,679 | $3,897,413 |
| 168 | $11,773 | $14,906 | $26,679 | $3,882,507 |
$320,148
$144,215
$175,934
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,728 | $14,951 | $26,679 | $3,867,556 |
| 170 | $11,683 | $14,996 | $26,679 | $3,852,561 |
| 171 | $11,638 | $15,041 | $26,679 | $3,837,520 |
| 172 | $11,593 | $15,086 | $26,679 | $3,822,433 |
| 173 | $11,547 | $15,132 | $26,679 | $3,807,301 |
| 174 | $11,501 | $15,178 | $26,679 | $3,792,123 |
| 175 | $11,455 | $15,224 | $26,679 | $3,776,900 |
| 176 | $11,409 | $15,270 | $26,679 | $3,761,630 |
| 177 | $11,363 | $15,316 | $26,679 | $3,746,314 |
| 178 | $11,317 | $15,362 | $26,679 | $3,730,952 |
| 179 | $11,271 | $15,408 | $26,679 | $3,715,544 |
| 180 | $11,224 | $15,455 | $26,679 | $3,700,089 |
$320,148
$137,730
$182,418
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,177 | $15,502 | $26,679 | $3,684,587 |
| 182 | $11,131 | $15,548 | $26,679 | $3,669,039 |
| 183 | $11,084 | $15,595 | $26,679 | $3,653,443 |
| 184 | $11,036 | $15,643 | $26,679 | $3,637,801 |
| 185 | $10,989 | $15,690 | $26,679 | $3,622,111 |
| 186 | $10,942 | $15,737 | $26,679 | $3,606,374 |
| 187 | $10,894 | $15,785 | $26,679 | $3,590,589 |
| 188 | $10,847 | $15,832 | $26,679 | $3,574,757 |
| 189 | $10,799 | $15,880 | $26,679 | $3,558,876 |
| 190 | $10,751 | $15,928 | $26,679 | $3,542,948 |
| 191 | $10,703 | $15,976 | $26,679 | $3,526,972 |
| 192 | $10,654 | $16,025 | $26,679 | $3,510,947 |
$320,148
$131,006
$189,142
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,606 | $16,073 | $26,679 | $3,494,874 |
| 194 | $10,557 | $16,122 | $26,679 | $3,478,753 |
| 195 | $10,509 | $16,170 | $26,679 | $3,462,582 |
| 196 | $10,460 | $16,219 | $26,679 | $3,446,363 |
| 197 | $10,411 | $16,268 | $26,679 | $3,430,095 |
| 198 | $10,362 | $16,317 | $26,679 | $3,413,778 |
| 199 | $10,312 | $16,367 | $26,679 | $3,397,411 |
| 200 | $10,263 | $16,416 | $26,679 | $3,380,995 |
| 201 | $10,213 | $16,466 | $26,679 | $3,364,530 |
| 202 | $10,164 | $16,515 | $26,679 | $3,348,014 |
| 203 | $10,114 | $16,565 | $26,679 | $3,331,449 |
| 204 | $10,064 | $16,615 | $26,679 | $3,314,834 |
$320,148
$124,035
$196,113
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,014 | $16,665 | $26,679 | $3,298,168 |
| 206 | $9,963 | $16,716 | $26,679 | $3,281,453 |
| 207 | $9,913 | $16,766 | $26,679 | $3,264,686 |
| 208 | $9,862 | $16,817 | $26,679 | $3,247,869 |
| 209 | $9,811 | $16,868 | $26,679 | $3,231,002 |
| 210 | $9,760 | $16,919 | $26,679 | $3,214,083 |
| 211 | $9,709 | $16,970 | $26,679 | $3,197,113 |
| 212 | $9,658 | $17,021 | $26,679 | $3,180,092 |
| 213 | $9,607 | $17,072 | $26,679 | $3,163,020 |
| 214 | $9,555 | $17,124 | $26,679 | $3,145,896 |
| 215 | $9,503 | $17,176 | $26,679 | $3,128,720 |
| 216 | $9,451 | $17,228 | $26,679 | $3,111,492 |
$320,148
$116,806
$203,342
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,399 | $17,280 | $26,679 | $3,094,213 |
| 218 | $9,347 | $17,332 | $26,679 | $3,076,881 |
| 219 | $9,295 | $17,384 | $26,679 | $3,059,496 |
| 220 | $9,242 | $17,437 | $26,679 | $3,042,060 |
| 221 | $9,190 | $17,489 | $26,679 | $3,024,570 |
| 222 | $9,137 | $17,542 | $26,679 | $3,007,028 |
| 223 | $9,084 | $17,595 | $26,679 | $2,989,433 |
| 224 | $9,031 | $17,648 | $26,679 | $2,971,784 |
| 225 | $8,977 | $17,702 | $26,679 | $2,954,082 |
| 226 | $8,924 | $17,755 | $26,679 | $2,936,327 |
| 227 | $8,870 | $17,809 | $26,679 | $2,918,518 |
| 228 | $8,816 | $17,863 | $26,679 | $2,900,656 |
$320,148
$109,312
$210,836
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,762 | $17,917 | $26,679 | $2,882,739 |
| 230 | $8,708 | $17,971 | $26,679 | $2,864,768 |
| 231 | $8,654 | $18,025 | $26,679 | $2,846,743 |
| 232 | $8,600 | $18,079 | $26,679 | $2,828,664 |
| 233 | $8,545 | $18,134 | $26,679 | $2,810,530 |
| 234 | $8,490 | $18,189 | $26,679 | $2,792,341 |
| 235 | $8,435 | $18,244 | $26,679 | $2,774,097 |
| 236 | $8,380 | $18,299 | $26,679 | $2,755,798 |
| 237 | $8,325 | $18,354 | $26,679 | $2,737,444 |
| 238 | $8,269 | $18,410 | $26,679 | $2,719,034 |
| 239 | $8,214 | $18,465 | $26,679 | $2,700,569 |
| 240 | $8,158 | $18,521 | $26,679 | $2,682,048 |
$320,148
$101,540
$218,608
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,102 | $18,577 | $26,679 | $2,663,471 |
| 242 | $8,046 | $18,633 | $26,679 | $2,644,838 |
| 243 | $7,990 | $18,689 | $26,679 | $2,626,149 |
| 244 | $7,933 | $18,746 | $26,679 | $2,607,403 |
| 245 | $7,877 | $18,802 | $26,679 | $2,588,600 |
| 246 | $7,820 | $18,859 | $26,679 | $2,569,741 |
| 247 | $7,763 | $18,916 | $26,679 | $2,550,825 |
| 248 | $7,706 | $18,973 | $26,679 | $2,531,852 |
| 249 | $7,648 | $19,031 | $26,679 | $2,512,821 |
| 250 | $7,591 | $19,088 | $26,679 | $2,493,733 |
| 251 | $7,533 | $19,146 | $26,679 | $2,474,587 |
| 252 | $7,475 | $19,204 | $26,679 | $2,455,383 |
$320,148
$93,483
$226,665
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,417 | $19,262 | $26,679 | $2,436,121 |
| 254 | $7,359 | $19,320 | $26,679 | $2,416,802 |
| 255 | $7,301 | $19,378 | $26,679 | $2,397,423 |
| 256 | $7,242 | $19,437 | $26,679 | $2,377,986 |
| 257 | $7,184 | $19,496 | $26,679 | $2,358,491 |
| 258 | $7,125 | $19,554 | $26,679 | $2,338,937 |
| 259 | $7,066 | $19,613 | $26,679 | $2,319,323 |
| 260 | $7,006 | $19,673 | $26,679 | $2,299,650 |
| 261 | $6,947 | $19,732 | $26,679 | $2,279,918 |
| 262 | $6,887 | $19,792 | $26,679 | $2,260,127 |
| 263 | $6,827 | $19,852 | $26,679 | $2,240,275 |
| 264 | $6,767 | $19,912 | $26,679 | $2,220,363 |
$320,148
$85,128
$235,020
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,707 | $19,972 | $26,679 | $2,200,392 |
| 266 | $6,647 | $20,032 | $26,679 | $2,180,360 |
| 267 | $6,587 | $20,092 | $26,679 | $2,160,267 |
| 268 | $6,526 | $20,153 | $26,679 | $2,140,114 |
| 269 | $6,465 | $20,214 | $26,679 | $2,119,900 |
| 270 | $6,404 | $20,275 | $26,679 | $2,099,625 |
| 271 | $6,343 | $20,336 | $26,679 | $2,079,289 |
| 272 | $6,281 | $20,398 | $26,679 | $2,058,891 |
| 273 | $6,220 | $20,459 | $26,679 | $2,038,431 |
| 274 | $6,158 | $20,521 | $26,679 | $2,017,910 |
| 275 | $6,096 | $20,583 | $26,679 | $1,997,327 |
| 276 | $6,034 | $20,645 | $26,679 | $1,976,681 |
$320,148
$76,466
$243,682
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,971 | $20,708 | $26,679 | $1,955,974 |
| 278 | $5,909 | $20,770 | $26,679 | $1,935,203 |
| 279 | $5,846 | $20,833 | $26,679 | $1,914,370 |
| 280 | $5,783 | $20,896 | $26,679 | $1,893,474 |
| 281 | $5,720 | $20,959 | $26,679 | $1,872,515 |
| 282 | $5,657 | $21,022 | $26,679 | $1,851,493 |
| 283 | $5,593 | $21,086 | $26,679 | $1,830,407 |
| 284 | $5,529 | $21,150 | $26,679 | $1,809,257 |
| 285 | $5,465 | $21,214 | $26,679 | $1,788,044 |
| 286 | $5,401 | $21,278 | $26,679 | $1,766,766 |
| 287 | $5,337 | $21,342 | $26,679 | $1,745,424 |
| 288 | $5,273 | $21,406 | $26,679 | $1,724,018 |
$320,148
$67,484
$252,664
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,208 | $21,471 | $26,679 | $1,702,547 |
| 290 | $5,143 | $21,536 | $26,679 | $1,681,011 |
| 291 | $5,078 | $21,601 | $26,679 | $1,659,410 |
| 292 | $5,013 | $21,666 | $26,679 | $1,637,744 |
| 293 | $4,947 | $21,732 | $26,679 | $1,616,012 |
| 294 | $4,882 | $21,797 | $26,679 | $1,594,215 |
| 295 | $4,816 | $21,863 | $26,679 | $1,572,351 |
| 296 | $4,750 | $21,929 | $26,679 | $1,550,422 |
| 297 | $4,684 | $21,995 | $26,679 | $1,528,427 |
| 298 | $4,617 | $22,062 | $26,679 | $1,506,365 |
| 299 | $4,550 | $22,129 | $26,679 | $1,484,236 |
| 300 | $4,484 | $22,195 | $26,679 | $1,462,041 |
$320,148
$58,171
$261,977
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,417 | $22,262 | $26,679 | $1,439,779 |
| 302 | $4,349 | $22,330 | $26,679 | $1,417,449 |
| 303 | $4,282 | $22,397 | $26,679 | $1,395,052 |
| 304 | $4,214 | $22,465 | $26,679 | $1,372,587 |
| 305 | $4,146 | $22,533 | $26,679 | $1,350,054 |
| 306 | $4,078 | $22,601 | $26,679 | $1,327,454 |
| 307 | $4,010 | $22,669 | $26,679 | $1,304,785 |
| 308 | $3,942 | $22,737 | $26,679 | $1,282,047 |
| 309 | $3,873 | $22,806 | $26,679 | $1,259,241 |
| 310 | $3,804 | $22,875 | $26,679 | $1,236,366 |
| 311 | $3,735 | $22,944 | $26,679 | $1,213,422 |
| 312 | $3,666 | $23,013 | $26,679 | $1,190,409 |
$320,148
$48,515
$271,633
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,596 | $23,083 | $26,679 | $1,167,326 |
| 314 | $3,526 | $23,153 | $26,679 | $1,144,173 |
| 315 | $3,456 | $23,223 | $26,679 | $1,120,950 |
| 316 | $3,386 | $23,293 | $26,679 | $1,097,657 |
| 317 | $3,316 | $23,363 | $26,679 | $1,074,294 |
| 318 | $3,245 | $23,434 | $26,679 | $1,050,860 |
| 319 | $3,174 | $23,505 | $26,679 | $1,027,356 |
| 320 | $3,103 | $23,576 | $26,679 | $1,003,780 |
| 321 | $3,032 | $23,647 | $26,679 | $980,134 |
| 322 | $2,961 | $23,718 | $26,679 | $956,415 |
| 323 | $2,889 | $23,790 | $26,679 | $932,626 |
| 324 | $2,817 | $23,862 | $26,679 | $908,764 |
$320,148
$38,503
$281,645
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,745 | $23,934 | $26,679 | $884,830 |
| 326 | $2,673 | $24,006 | $26,679 | $860,824 |
| 327 | $2,600 | $24,079 | $26,679 | $836,746 |
| 328 | $2,528 | $24,151 | $26,679 | $812,594 |
| 329 | $2,455 | $24,224 | $26,679 | $788,370 |
| 330 | $2,382 | $24,297 | $26,679 | $764,072 |
| 331 | $2,308 | $24,371 | $26,679 | $739,702 |
| 332 | $2,235 | $24,444 | $26,679 | $715,257 |
| 333 | $2,161 | $24,518 | $26,679 | $690,739 |
| 334 | $2,087 | $24,592 | $26,679 | $666,146 |
| 335 | $2,012 | $24,667 | $26,679 | $641,480 |
| 336 | $1,938 | $24,741 | $26,679 | $616,738 |
$320,148
$28,123
$292,025
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,863 | $24,816 | $26,679 | $591,923 |
| 338 | $1,788 | $24,891 | $26,679 | $567,032 |
| 339 | $1,713 | $24,966 | $26,679 | $542,066 |
| 340 | $1,637 | $25,042 | $26,679 | $517,024 |
| 341 | $1,562 | $25,117 | $26,679 | $491,907 |
| 342 | $1,486 | $25,193 | $26,679 | $466,714 |
| 343 | $1,410 | $25,269 | $26,679 | $441,445 |
| 344 | $1,334 | $25,345 | $26,679 | $416,099 |
| 345 | $1,257 | $25,422 | $26,679 | $390,677 |
| 346 | $1,180 | $25,499 | $26,679 | $365,178 |
| 347 | $1,103 | $25,576 | $26,679 | $339,603 |
| 348 | $1,026 | $25,653 | $26,679 | $313,949 |
$320,148
$17,359
$302,789
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $948 | $25,731 | $26,679 | $288,219 |
| 350 | $871 | $25,808 | $26,679 | $262,410 |
| 351 | $793 | $25,886 | $26,679 | $236,524 |
| 352 | $715 | $25,965 | $26,679 | $210,560 |
| 353 | $636 | $26,043 | $26,679 | $184,517 |
| 354 | $557 | $26,122 | $26,679 | $158,395 |
| 355 | $478 | $26,201 | $26,679 | $132,195 |
| 356 | $399 | $26,280 | $26,679 | $105,915 |
| 357 | $320 | $26,359 | $26,679 | $79,556 |
| 358 | $240 | $26,439 | $26,679 | $53,117 |
| 359 | $160 | $26,519 | $26,679 | $26,599 |
| 360 | $80 | $26,599 | $26,679 | $0 |
$320,148
$6,199
$313,949
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。
