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
$700 萬
$818 萬
$850 萬
543 呎
@14,144
659 呎
@11,654
$768 萬
$800 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 |
| 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$26,270
30年
$5,850,000
$3,606,882
$9,456,882
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,063 | $9,207 | $26,269 | $5,840,793 |
| 2 | $17,036 | $9,233 | $26,269 | $5,831,560 |
| 3 | $17,009 | $9,260 | $26,269 | $5,822,300 |
| 4 | $16,982 | $9,287 | $26,269 | $5,813,012 |
| 5 | $16,955 | $9,314 | $26,269 | $5,803,698 |
| 6 | $16,927 | $9,342 | $26,269 | $5,794,356 |
| 7 | $16,900 | $9,369 | $26,269 | $5,784,987 |
| 8 | $16,873 | $9,396 | $26,269 | $5,775,591 |
| 9 | $16,845 | $9,424 | $26,269 | $5,766,167 |
| 10 | $16,818 | $9,451 | $26,269 | $5,756,716 |
| 11 | $16,790 | $9,479 | $26,269 | $5,747,237 |
| 12 | $16,763 | $9,506 | $26,269 | $5,737,731 |
$315,229
$202,960
$112,269
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,735 | $9,534 | $26,269 | $5,728,197 |
| 14 | $16,707 | $9,562 | $26,269 | $5,718,635 |
| 15 | $16,679 | $9,590 | $26,269 | $5,709,045 |
| 16 | $16,651 | $9,618 | $26,269 | $5,699,428 |
| 17 | $16,623 | $9,646 | $26,269 | $5,689,782 |
| 18 | $16,595 | $9,674 | $26,269 | $5,680,108 |
| 19 | $16,567 | $9,702 | $26,269 | $5,670,406 |
| 20 | $16,539 | $9,730 | $26,269 | $5,660,675 |
| 21 | $16,510 | $9,759 | $26,269 | $5,650,917 |
| 22 | $16,482 | $9,787 | $26,269 | $5,641,129 |
| 23 | $16,453 | $9,816 | $26,269 | $5,631,313 |
| 24 | $16,425 | $9,844 | $26,269 | $5,621,469 |
$315,229
$198,967
$116,262
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,396 | $9,873 | $26,269 | $5,611,596 |
| 26 | $16,367 | $9,902 | $26,269 | $5,601,694 |
| 27 | $16,338 | $9,931 | $26,269 | $5,591,763 |
| 28 | $16,309 | $9,960 | $26,269 | $5,581,803 |
| 29 | $16,280 | $9,989 | $26,269 | $5,571,814 |
| 30 | $16,251 | $10,018 | $26,269 | $5,561,796 |
| 31 | $16,222 | $10,047 | $26,269 | $5,551,749 |
| 32 | $16,193 | $10,077 | $26,269 | $5,541,673 |
| 33 | $16,163 | $10,106 | $26,269 | $5,531,567 |
| 34 | $16,134 | $10,135 | $26,269 | $5,521,431 |
| 35 | $16,104 | $10,165 | $26,269 | $5,511,266 |
| 36 | $16,075 | $10,195 | $26,269 | $5,501,072 |
$315,229
$194,832
$120,397
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,045 | $10,224 | $26,269 | $5,490,847 |
| 38 | $16,015 | $10,254 | $26,269 | $5,480,593 |
| 39 | $15,985 | $10,284 | $26,269 | $5,470,309 |
| 40 | $15,955 | $10,314 | $26,269 | $5,459,995 |
| 41 | $15,925 | $10,344 | $26,269 | $5,449,651 |
| 42 | $15,895 | $10,374 | $26,269 | $5,439,277 |
| 43 | $15,865 | $10,405 | $26,269 | $5,428,872 |
| 44 | $15,834 | $10,435 | $26,269 | $5,418,437 |
| 45 | $15,804 | $10,465 | $26,269 | $5,407,972 |
| 46 | $15,773 | $10,496 | $26,269 | $5,397,476 |
| 47 | $15,743 | $10,526 | $26,269 | $5,386,950 |
| 48 | $15,712 | $10,557 | $26,269 | $5,376,393 |
$315,229
$190,550
$124,679
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,681 | $10,588 | $26,269 | $5,365,805 |
| 50 | $15,650 | $10,619 | $26,269 | $5,355,186 |
| 51 | $15,619 | $10,650 | $26,269 | $5,344,536 |
| 52 | $15,588 | $10,681 | $26,269 | $5,333,855 |
| 53 | $15,557 | $10,712 | $26,269 | $5,323,143 |
| 54 | $15,526 | $10,743 | $26,269 | $5,312,400 |
| 55 | $15,494 | $10,775 | $26,269 | $5,301,625 |
| 56 | $15,463 | $10,806 | $26,269 | $5,290,819 |
| 57 | $15,432 | $10,838 | $26,269 | $5,279,981 |
| 58 | $15,400 | $10,869 | $26,269 | $5,269,112 |
| 59 | $15,368 | $10,901 | $26,269 | $5,258,211 |
| 60 | $15,336 | $10,933 | $26,269 | $5,247,279 |
$315,229
$186,116
$129,114
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,305 | $10,965 | $26,269 | $5,236,314 |
| 62 | $15,273 | $10,997 | $26,269 | $5,225,318 |
| 63 | $15,241 | $11,029 | $26,269 | $5,214,289 |
| 64 | $15,208 | $11,061 | $26,269 | $5,203,228 |
| 65 | $15,176 | $11,093 | $26,269 | $5,192,135 |
| 66 | $15,144 | $11,125 | $26,269 | $5,181,010 |
| 67 | $15,111 | $11,158 | $26,269 | $5,169,852 |
| 68 | $15,079 | $11,190 | $26,269 | $5,158,662 |
| 69 | $15,046 | $11,223 | $26,269 | $5,147,439 |
| 70 | $15,013 | $11,256 | $26,269 | $5,136,183 |
| 71 | $14,981 | $11,289 | $26,269 | $5,124,894 |
| 72 | $14,948 | $11,322 | $26,269 | $5,113,573 |
$315,229
$181,523
$133,706
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,915 | $11,355 | $26,269 | $5,102,218 |
| 74 | $14,881 | $11,388 | $26,269 | $5,090,831 |
| 75 | $14,848 | $11,421 | $26,269 | $5,079,410 |
| 76 | $14,815 | $11,454 | $26,269 | $5,067,956 |
| 77 | $14,782 | $11,488 | $26,269 | $5,056,468 |
| 78 | $14,748 | $11,521 | $26,269 | $5,044,947 |
| 79 | $14,714 | $11,555 | $26,269 | $5,033,392 |
| 80 | $14,681 | $11,588 | $26,269 | $5,021,804 |
| 81 | $14,647 | $11,622 | $26,269 | $5,010,182 |
| 82 | $14,613 | $11,656 | $26,269 | $4,998,526 |
| 83 | $14,579 | $11,690 | $26,269 | $4,986,836 |
| 84 | $14,545 | $11,724 | $26,269 | $4,975,111 |
$315,229
$176,768
$138,461
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,511 | $11,758 | $26,269 | $4,963,353 |
| 86 | $14,476 | $11,793 | $26,269 | $4,951,560 |
| 87 | $14,442 | $11,827 | $26,269 | $4,939,733 |
| 88 | $14,408 | $11,862 | $26,269 | $4,927,872 |
| 89 | $14,373 | $11,896 | $26,269 | $4,915,976 |
| 90 | $14,338 | $11,931 | $26,269 | $4,904,045 |
| 91 | $14,303 | $11,966 | $26,269 | $4,892,079 |
| 92 | $14,269 | $12,001 | $26,269 | $4,880,078 |
| 93 | $14,234 | $12,036 | $26,269 | $4,868,043 |
| 94 | $14,198 | $12,071 | $26,269 | $4,855,972 |
| 95 | $14,163 | $12,106 | $26,269 | $4,843,866 |
| 96 | $14,128 | $12,141 | $26,269 | $4,831,725 |
$315,229
$171,843
$143,386
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,093 | $12,177 | $26,269 | $4,819,549 |
| 98 | $14,057 | $12,212 | $26,269 | $4,807,337 |
| 99 | $14,021 | $12,248 | $26,269 | $4,795,089 |
| 100 | $13,986 | $12,283 | $26,269 | $4,782,805 |
| 101 | $13,950 | $12,319 | $26,269 | $4,770,486 |
| 102 | $13,914 | $12,355 | $26,269 | $4,758,131 |
| 103 | $13,878 | $12,391 | $26,269 | $4,745,740 |
| 104 | $13,842 | $12,427 | $26,269 | $4,733,312 |
| 105 | $13,805 | $12,464 | $26,269 | $4,720,849 |
| 106 | $13,769 | $12,500 | $26,269 | $4,708,349 |
| 107 | $13,733 | $12,536 | $26,269 | $4,695,812 |
| 108 | $13,696 | $12,573 | $26,269 | $4,683,239 |
$315,229
$166,743
$148,486
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,659 | $12,610 | $26,269 | $4,670,630 |
| 110 | $13,623 | $12,646 | $26,269 | $4,657,983 |
| 111 | $13,586 | $12,683 | $26,269 | $4,645,300 |
| 112 | $13,549 | $12,720 | $26,269 | $4,632,580 |
| 113 | $13,512 | $12,757 | $26,269 | $4,619,822 |
| 114 | $13,474 | $12,795 | $26,269 | $4,607,027 |
| 115 | $13,437 | $12,832 | $26,269 | $4,594,196 |
| 116 | $13,400 | $12,869 | $26,269 | $4,581,326 |
| 117 | $13,362 | $12,907 | $26,269 | $4,568,419 |
| 118 | $13,325 | $12,945 | $26,269 | $4,555,475 |
| 119 | $13,287 | $12,982 | $26,269 | $4,542,492 |
| 120 | $13,249 | $13,020 | $26,269 | $4,529,472 |
$315,229
$161,462
$153,767
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,211 | $13,058 | $26,269 | $4,516,414 |
| 122 | $13,173 | $13,096 | $26,269 | $4,503,318 |
| 123 | $13,135 | $13,134 | $26,269 | $4,490,183 |
| 124 | $13,096 | $13,173 | $26,269 | $4,477,011 |
| 125 | $13,058 | $13,211 | $26,269 | $4,463,799 |
| 126 | $13,019 | $13,250 | $26,269 | $4,450,550 |
| 127 | $12,981 | $13,288 | $26,269 | $4,437,261 |
| 128 | $12,942 | $13,327 | $26,269 | $4,423,934 |
| 129 | $12,903 | $13,366 | $26,269 | $4,410,568 |
| 130 | $12,864 | $13,405 | $26,269 | $4,397,163 |
| 131 | $12,825 | $13,444 | $26,269 | $4,383,719 |
| 132 | $12,786 | $13,483 | $26,269 | $4,370,236 |
$315,229
$155,993
$159,236
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,747 | $13,523 | $26,269 | $4,356,713 |
| 134 | $12,707 | $13,562 | $26,269 | $4,343,151 |
| 135 | $12,668 | $13,602 | $26,269 | $4,329,550 |
| 136 | $12,628 | $13,641 | $26,269 | $4,315,909 |
| 137 | $12,588 | $13,681 | $26,269 | $4,302,228 |
| 138 | $12,548 | $13,721 | $26,269 | $4,288,507 |
| 139 | $12,508 | $13,761 | $26,269 | $4,274,746 |
| 140 | $12,468 | $13,801 | $26,269 | $4,260,945 |
| 141 | $12,428 | $13,841 | $26,269 | $4,247,103 |
| 142 | $12,387 | $13,882 | $26,269 | $4,233,221 |
| 143 | $12,347 | $13,922 | $26,269 | $4,219,299 |
| 144 | $12,306 | $13,963 | $26,269 | $4,205,336 |
$315,229
$150,330
$164,900
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,266 | $14,004 | $26,269 | $4,191,333 |
| 146 | $12,225 | $14,044 | $26,269 | $4,177,288 |
| 147 | $12,184 | $14,085 | $26,269 | $4,163,203 |
| 148 | $12,143 | $14,126 | $26,269 | $4,149,077 |
| 149 | $12,101 | $14,168 | $26,269 | $4,134,909 |
| 150 | $12,060 | $14,209 | $26,269 | $4,120,700 |
| 151 | $12,019 | $14,250 | $26,269 | $4,106,450 |
| 152 | $11,977 | $14,292 | $26,269 | $4,092,158 |
| 153 | $11,935 | $14,334 | $26,269 | $4,077,824 |
| 154 | $11,894 | $14,375 | $26,269 | $4,063,449 |
| 155 | $11,852 | $14,417 | $26,269 | $4,049,031 |
| 156 | $11,810 | $14,459 | $26,269 | $4,034,572 |
$315,229
$144,465
$170,765
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,768 | $14,502 | $26,269 | $4,020,070 |
| 158 | $11,725 | $14,544 | $26,269 | $4,005,526 |
| 159 | $11,683 | $14,586 | $26,269 | $3,990,940 |
| 160 | $11,640 | $14,629 | $26,269 | $3,976,311 |
| 161 | $11,598 | $14,672 | $26,269 | $3,961,639 |
| 162 | $11,555 | $14,714 | $26,269 | $3,946,925 |
| 163 | $11,512 | $14,757 | $26,269 | $3,932,168 |
| 164 | $11,469 | $14,800 | $26,269 | $3,917,368 |
| 165 | $11,426 | $14,843 | $26,269 | $3,902,524 |
| 166 | $11,382 | $14,887 | $26,269 | $3,887,637 |
| 167 | $11,339 | $14,930 | $26,269 | $3,872,707 |
| 168 | $11,295 | $14,974 | $26,269 | $3,857,733 |
$315,229
$138,391
$176,838
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,252 | $15,017 | $26,269 | $3,842,716 |
| 170 | $11,208 | $15,061 | $26,269 | $3,827,655 |
| 171 | $11,164 | $15,105 | $26,269 | $3,812,550 |
| 172 | $11,120 | $15,149 | $26,269 | $3,797,401 |
| 173 | $11,076 | $15,193 | $26,269 | $3,782,207 |
| 174 | $11,031 | $15,238 | $26,269 | $3,766,970 |
| 175 | $10,987 | $15,282 | $26,269 | $3,751,687 |
| 176 | $10,942 | $15,327 | $26,269 | $3,736,361 |
| 177 | $10,898 | $15,371 | $26,269 | $3,720,989 |
| 178 | $10,853 | $15,416 | $26,269 | $3,705,573 |
| 179 | $10,808 | $15,461 | $26,269 | $3,690,112 |
| 180 | $10,763 | $15,506 | $26,269 | $3,674,606 |
$315,229
$132,102
$183,128
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,718 | $15,552 | $26,269 | $3,659,054 |
| 182 | $10,672 | $15,597 | $26,269 | $3,643,457 |
| 183 | $10,627 | $15,642 | $26,269 | $3,627,815 |
| 184 | $10,581 | $15,688 | $26,269 | $3,612,127 |
| 185 | $10,535 | $15,734 | $26,269 | $3,596,393 |
| 186 | $10,489 | $15,780 | $26,269 | $3,580,614 |
| 187 | $10,443 | $15,826 | $26,269 | $3,564,788 |
| 188 | $10,397 | $15,872 | $26,269 | $3,548,916 |
| 189 | $10,351 | $15,918 | $26,269 | $3,532,998 |
| 190 | $10,305 | $15,965 | $26,269 | $3,517,033 |
| 191 | $10,258 | $16,011 | $26,269 | $3,501,022 |
| 192 | $10,211 | $16,058 | $26,269 | $3,484,965 |
$315,229
$125,588
$189,641
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,164 | $16,105 | $26,269 | $3,468,860 |
| 194 | $10,118 | $16,152 | $26,269 | $3,452,708 |
| 195 | $10,070 | $16,199 | $26,269 | $3,436,510 |
| 196 | $10,023 | $16,246 | $26,269 | $3,420,264 |
| 197 | $9,976 | $16,293 | $26,269 | $3,403,970 |
| 198 | $9,928 | $16,341 | $26,269 | $3,387,629 |
| 199 | $9,881 | $16,389 | $26,269 | $3,371,241 |
| 200 | $9,833 | $16,436 | $26,269 | $3,354,805 |
| 201 | $9,785 | $16,484 | $26,269 | $3,338,320 |
| 202 | $9,737 | $16,532 | $26,269 | $3,321,788 |
| 203 | $9,689 | $16,581 | $26,269 | $3,305,207 |
| 204 | $9,640 | $16,629 | $26,269 | $3,288,578 |
$315,229
$118,843
$196,386
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,592 | $16,677 | $26,269 | $3,271,901 |
| 206 | $9,543 | $16,726 | $26,269 | $3,255,175 |
| 207 | $9,494 | $16,775 | $26,269 | $3,238,400 |
| 208 | $9,445 | $16,824 | $26,269 | $3,221,576 |
| 209 | $9,396 | $16,873 | $26,269 | $3,204,703 |
| 210 | $9,347 | $16,922 | $26,269 | $3,187,781 |
| 211 | $9,298 | $16,971 | $26,269 | $3,170,810 |
| 212 | $9,248 | $17,021 | $26,269 | $3,153,789 |
| 213 | $9,199 | $17,071 | $26,269 | $3,136,718 |
| 214 | $9,149 | $17,120 | $26,269 | $3,119,598 |
| 215 | $9,099 | $17,170 | $26,269 | $3,102,428 |
| 216 | $9,049 | $17,220 | $26,269 | $3,085,207 |
$315,229
$111,858
$203,371
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,999 | $17,271 | $26,269 | $3,067,937 |
| 218 | $8,948 | $17,321 | $26,269 | $3,050,616 |
| 219 | $8,898 | $17,371 | $26,269 | $3,033,244 |
| 220 | $8,847 | $17,422 | $26,269 | $3,015,822 |
| 221 | $8,796 | $17,473 | $26,269 | $2,998,349 |
| 222 | $8,745 | $17,524 | $26,269 | $2,980,825 |
| 223 | $8,694 | $17,575 | $26,269 | $2,963,250 |
| 224 | $8,643 | $17,626 | $26,269 | $2,945,624 |
| 225 | $8,591 | $17,678 | $26,269 | $2,927,946 |
| 226 | $8,540 | $17,729 | $26,269 | $2,910,217 |
| 227 | $8,488 | $17,781 | $26,269 | $2,892,436 |
| 228 | $8,436 | $17,833 | $26,269 | $2,874,603 |
$315,229
$104,625
$210,604
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,384 | $17,885 | $26,269 | $2,856,718 |
| 230 | $8,332 | $17,937 | $26,269 | $2,838,781 |
| 231 | $8,280 | $17,989 | $26,269 | $2,820,792 |
| 232 | $8,227 | $18,042 | $26,269 | $2,802,750 |
| 233 | $8,175 | $18,094 | $26,269 | $2,784,656 |
| 234 | $8,122 | $18,147 | $26,269 | $2,766,509 |
| 235 | $8,069 | $18,200 | $26,269 | $2,748,308 |
| 236 | $8,016 | $18,253 | $26,269 | $2,730,055 |
| 237 | $7,963 | $18,306 | $26,269 | $2,711,749 |
| 238 | $7,909 | $18,360 | $26,269 | $2,693,389 |
| 239 | $7,856 | $18,413 | $26,269 | $2,674,976 |
| 240 | $7,802 | $18,467 | $26,269 | $2,656,508 |
$315,229
$97,135
$218,095
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,748 | $18,521 | $26,269 | $2,637,987 |
| 242 | $7,694 | $18,575 | $26,269 | $2,619,413 |
| 243 | $7,640 | $18,629 | $26,269 | $2,600,783 |
| 244 | $7,586 | $18,683 | $26,269 | $2,582,100 |
| 245 | $7,531 | $18,738 | $26,269 | $2,563,362 |
| 246 | $7,476 | $18,793 | $26,269 | $2,544,569 |
| 247 | $7,422 | $18,847 | $26,269 | $2,525,722 |
| 248 | $7,367 | $18,902 | $26,269 | $2,506,819 |
| 249 | $7,312 | $18,958 | $26,269 | $2,487,862 |
| 250 | $7,256 | $19,013 | $26,269 | $2,468,849 |
| 251 | $7,201 | $19,068 | $26,269 | $2,449,781 |
| 252 | $7,145 | $19,124 | $26,269 | $2,430,657 |
$315,229
$89,378
$225,852
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,089 | $19,180 | $26,269 | $2,411,477 |
| 254 | $7,033 | $19,236 | $26,269 | $2,392,241 |
| 255 | $6,977 | $19,292 | $26,269 | $2,372,950 |
| 256 | $6,921 | $19,348 | $26,269 | $2,353,602 |
| 257 | $6,865 | $19,404 | $26,269 | $2,334,197 |
| 258 | $6,808 | $19,461 | $26,269 | $2,314,736 |
| 259 | $6,751 | $19,518 | $26,269 | $2,295,218 |
| 260 | $6,694 | $19,575 | $26,269 | $2,275,644 |
| 261 | $6,637 | $19,632 | $26,269 | $2,256,012 |
| 262 | $6,580 | $19,689 | $26,269 | $2,236,323 |
| 263 | $6,523 | $19,747 | $26,269 | $2,216,576 |
| 264 | $6,465 | $19,804 | $26,269 | $2,196,772 |
$315,229
$81,345
$233,885
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,407 | $19,862 | $26,269 | $2,176,910 |
| 266 | $6,349 | $19,920 | $26,269 | $2,156,990 |
| 267 | $6,291 | $19,978 | $26,269 | $2,137,013 |
| 268 | $6,233 | $20,036 | $26,269 | $2,116,976 |
| 269 | $6,175 | $20,095 | $26,269 | $2,096,882 |
| 270 | $6,116 | $20,153 | $26,269 | $2,076,729 |
| 271 | $6,057 | $20,212 | $26,269 | $2,056,517 |
| 272 | $5,998 | $20,271 | $26,269 | $2,036,246 |
| 273 | $5,939 | $20,330 | $26,269 | $2,015,916 |
| 274 | $5,880 | $20,389 | $26,269 | $1,995,526 |
| 275 | $5,820 | $20,449 | $26,269 | $1,975,077 |
| 276 | $5,761 | $20,508 | $26,269 | $1,954,569 |
$315,229
$73,026
$242,203
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,701 | $20,568 | $26,269 | $1,934,001 |
| 278 | $5,641 | $20,628 | $26,269 | $1,913,372 |
| 279 | $5,581 | $20,688 | $26,269 | $1,892,684 |
| 280 | $5,520 | $20,749 | $26,269 | $1,871,935 |
| 281 | $5,460 | $20,809 | $26,269 | $1,851,126 |
| 282 | $5,399 | $20,870 | $26,269 | $1,830,256 |
| 283 | $5,338 | $20,931 | $26,269 | $1,809,325 |
| 284 | $5,277 | $20,992 | $26,269 | $1,788,333 |
| 285 | $5,216 | $21,053 | $26,269 | $1,767,280 |
| 286 | $5,155 | $21,115 | $26,269 | $1,746,165 |
| 287 | $5,093 | $21,176 | $26,269 | $1,724,989 |
| 288 | $5,031 | $21,238 | $26,269 | $1,703,751 |
$315,229
$64,412
$250,818
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,969 | $21,300 | $26,269 | $1,682,451 |
| 290 | $4,907 | $21,362 | $26,269 | $1,661,090 |
| 291 | $4,845 | $21,424 | $26,269 | $1,639,665 |
| 292 | $4,782 | $21,487 | $26,269 | $1,618,178 |
| 293 | $4,720 | $21,549 | $26,269 | $1,596,629 |
| 294 | $4,657 | $21,612 | $26,269 | $1,575,017 |
| 295 | $4,594 | $21,675 | $26,269 | $1,553,341 |
| 296 | $4,531 | $21,739 | $26,269 | $1,531,603 |
| 297 | $4,467 | $21,802 | $26,269 | $1,509,801 |
| 298 | $4,404 | $21,866 | $26,269 | $1,487,935 |
| 299 | $4,340 | $21,929 | $26,269 | $1,466,006 |
| 300 | $4,276 | $21,993 | $26,269 | $1,444,013 |
$315,229
$55,491
$259,738
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,212 | $22,057 | $26,269 | $1,421,955 |
| 302 | $4,147 | $22,122 | $26,269 | $1,399,834 |
| 303 | $4,083 | $22,186 | $26,269 | $1,377,647 |
| 304 | $4,018 | $22,251 | $26,269 | $1,355,396 |
| 305 | $3,953 | $22,316 | $26,269 | $1,333,081 |
| 306 | $3,888 | $22,381 | $26,269 | $1,310,700 |
| 307 | $3,823 | $22,446 | $26,269 | $1,288,253 |
| 308 | $3,757 | $22,512 | $26,269 | $1,265,742 |
| 309 | $3,692 | $22,577 | $26,269 | $1,243,164 |
| 310 | $3,626 | $22,643 | $26,269 | $1,220,521 |
| 311 | $3,560 | $22,709 | $26,269 | $1,197,812 |
| 312 | $3,494 | $22,775 | $26,269 | $1,175,036 |
$315,229
$46,253
$268,977
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,427 | $22,842 | $26,269 | $1,152,194 |
| 314 | $3,361 | $22,909 | $26,269 | $1,129,286 |
| 315 | $3,294 | $22,975 | $26,269 | $1,106,311 |
| 316 | $3,227 | $23,042 | $26,269 | $1,083,268 |
| 317 | $3,160 | $23,110 | $26,269 | $1,060,159 |
| 318 | $3,092 | $23,177 | $26,269 | $1,036,982 |
| 319 | $3,025 | $23,245 | $26,269 | $1,013,737 |
| 320 | $2,957 | $23,312 | $26,269 | $990,425 |
| 321 | $2,889 | $23,380 | $26,269 | $967,044 |
| 322 | $2,821 | $23,449 | $26,269 | $943,596 |
| 323 | $2,752 | $23,517 | $26,269 | $920,079 |
| 324 | $2,684 | $23,586 | $26,269 | $896,493 |
$315,229
$36,686
$278,543
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,615 | $23,654 | $26,269 | $872,839 |
| 326 | $2,546 | $23,723 | $26,269 | $849,115 |
| 327 | $2,477 | $23,793 | $26,269 | $825,323 |
| 328 | $2,407 | $23,862 | $26,269 | $801,461 |
| 329 | $2,338 | $23,932 | $26,269 | $777,530 |
| 330 | $2,268 | $24,001 | $26,269 | $753,528 |
| 331 | $2,198 | $24,071 | $26,269 | $729,457 |
| 332 | $2,128 | $24,142 | $26,269 | $705,315 |
| 333 | $2,057 | $24,212 | $26,269 | $681,103 |
| 334 | $1,987 | $24,283 | $26,269 | $656,821 |
| 335 | $1,916 | $24,353 | $26,269 | $632,467 |
| 336 | $1,845 | $24,424 | $26,269 | $608,043 |
$315,229
$26,779
$288,450
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,773 | $24,496 | $26,269 | $583,547 |
| 338 | $1,702 | $24,567 | $26,269 | $558,980 |
| 339 | $1,630 | $24,639 | $26,269 | $534,342 |
| 340 | $1,558 | $24,711 | $26,269 | $509,631 |
| 341 | $1,486 | $24,783 | $26,269 | $484,848 |
| 342 | $1,414 | $24,855 | $26,269 | $459,993 |
| 343 | $1,342 | $24,927 | $26,269 | $435,066 |
| 344 | $1,269 | $25,000 | $26,269 | $410,066 |
| 345 | $1,196 | $25,073 | $26,269 | $384,993 |
| 346 | $1,123 | $25,146 | $26,269 | $359,846 |
| 347 | $1,050 | $25,220 | $26,269 | $334,627 |
| 348 | $976 | $25,293 | $26,269 | $309,334 |
$315,229
$16,520
$298,709
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $902 | $25,367 | $26,269 | $283,967 |
| 350 | $828 | $25,441 | $26,269 | $258,526 |
| 351 | $754 | $25,515 | $26,269 | $233,011 |
| 352 | $680 | $25,589 | $26,269 | $207,421 |
| 353 | $605 | $25,664 | $26,269 | $181,757 |
| 354 | $530 | $25,739 | $26,269 | $156,018 |
| 355 | $455 | $25,814 | $26,269 | $130,204 |
| 356 | $380 | $25,889 | $26,269 | $104,315 |
| 357 | $304 | $25,965 | $26,269 | $78,350 |
| 358 | $229 | $26,041 | $26,269 | $52,309 |
| 359 | $153 | $26,117 | $26,269 | $26,193 |
| 360 | $76 | $26,193 | $26,269 | $0 |
$315,229
$5,896
$309,334
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。
