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
$838 萬
$840 萬
$790 萬
$780 萬
$850 萬
$900 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $35,335 | $27,152 | $22,251 | $18,990 |
| 1.500 | $36,649 | $28,489 | $23,612 | $20,376 |
| 2.000 | $37,993 | $29,867 | $25,024 | $21,822 |
| 2.500 | $39,367 | $31,285 | $26,486 | $23,328 |
| 3.000 | $40,772 | $32,743 | $27,997 | $24,892 |
| 3.500 | $42,207 | $34,241 | $29,557 | $26,512 |
| 3.625 | $42,570 | $34,621 | $29,954 | $26,925 |
| 4.000 | $43,671 | $35,777 | $31,163 | $28,187 |
| 4.500 | $45,165 | $37,352 | $32,816 | $29,915 |
| 5.000 | $46,688 | $38,964 | $34,514 | $31,694 |
| 5.500 | $48,241 | $40,613 | $36,256 | $33,522 |
| 6.000 | $49,821 | $42,298 | $38,040 | $35,397 |
每月供款$26,926
30年
$5,904,000
$3,789,097
$9,693,097
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,835 | $9,090 | $26,925 | $5,894,910 |
| 2 | $17,808 | $9,118 | $26,925 | $5,885,792 |
| 3 | $17,780 | $9,145 | $26,925 | $5,876,647 |
| 4 | $17,752 | $9,173 | $26,925 | $5,867,474 |
| 5 | $17,725 | $9,201 | $26,925 | $5,858,273 |
| 6 | $17,697 | $9,228 | $26,925 | $5,849,045 |
| 7 | $17,669 | $9,256 | $26,925 | $5,839,789 |
| 8 | $17,641 | $9,284 | $26,925 | $5,830,504 |
| 9 | $17,613 | $9,312 | $26,925 | $5,821,192 |
| 10 | $17,585 | $9,340 | $26,925 | $5,811,852 |
| 11 | $17,557 | $9,369 | $26,925 | $5,802,483 |
| 12 | $17,528 | $9,397 | $26,925 | $5,793,086 |
$323,103
$212,189
$110,914
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,500 | $9,425 | $26,925 | $5,783,661 |
| 14 | $17,471 | $9,454 | $26,925 | $5,774,207 |
| 15 | $17,443 | $9,482 | $26,925 | $5,764,725 |
| 16 | $17,414 | $9,511 | $26,925 | $5,755,214 |
| 17 | $17,386 | $9,540 | $26,925 | $5,745,674 |
| 18 | $17,357 | $9,569 | $26,925 | $5,736,105 |
| 19 | $17,328 | $9,597 | $26,925 | $5,726,508 |
| 20 | $17,299 | $9,626 | $26,925 | $5,716,881 |
| 21 | $17,270 | $9,656 | $26,925 | $5,707,226 |
| 22 | $17,241 | $9,685 | $26,925 | $5,697,541 |
| 23 | $17,211 | $9,714 | $26,925 | $5,687,827 |
| 24 | $17,182 | $9,743 | $26,925 | $5,678,084 |
$323,103
$208,101
$115,002
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $17,153 | $9,773 | $26,925 | $5,668,311 |
| 26 | $17,123 | $9,802 | $26,925 | $5,658,509 |
| 27 | $17,093 | $9,832 | $26,925 | $5,648,677 |
| 28 | $17,064 | $9,862 | $26,925 | $5,638,816 |
| 29 | $17,034 | $9,891 | $26,925 | $5,628,924 |
| 30 | $17,004 | $9,921 | $26,925 | $5,619,003 |
| 31 | $16,974 | $9,951 | $26,925 | $5,609,052 |
| 32 | $16,944 | $9,981 | $26,925 | $5,599,071 |
| 33 | $16,914 | $10,011 | $26,925 | $5,589,059 |
| 34 | $16,884 | $10,042 | $26,925 | $5,579,017 |
| 35 | $16,853 | $10,072 | $26,925 | $5,568,945 |
| 36 | $16,823 | $10,102 | $26,925 | $5,558,843 |
$323,103
$203,862
$119,241
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,792 | $10,133 | $26,925 | $5,548,710 |
| 38 | $16,762 | $10,164 | $26,925 | $5,538,547 |
| 39 | $16,731 | $10,194 | $26,925 | $5,528,352 |
| 40 | $16,700 | $10,225 | $26,925 | $5,518,127 |
| 41 | $16,669 | $10,256 | $26,925 | $5,507,871 |
| 42 | $16,638 | $10,287 | $26,925 | $5,497,584 |
| 43 | $16,607 | $10,318 | $26,925 | $5,487,267 |
| 44 | $16,576 | $10,349 | $26,925 | $5,476,917 |
| 45 | $16,545 | $10,380 | $26,925 | $5,466,537 |
| 46 | $16,513 | $10,412 | $26,925 | $5,456,125 |
| 47 | $16,482 | $10,443 | $26,925 | $5,445,682 |
| 48 | $16,450 | $10,475 | $26,925 | $5,435,207 |
$323,103
$199,467
$123,636
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,419 | $10,506 | $26,925 | $5,424,701 |
| 50 | $16,387 | $10,538 | $26,925 | $5,414,163 |
| 51 | $16,355 | $10,570 | $26,925 | $5,403,593 |
| 52 | $16,323 | $10,602 | $26,925 | $5,392,991 |
| 53 | $16,291 | $10,634 | $26,925 | $5,382,357 |
| 54 | $16,259 | $10,666 | $26,925 | $5,371,691 |
| 55 | $16,227 | $10,698 | $26,925 | $5,360,992 |
| 56 | $16,195 | $10,731 | $26,925 | $5,350,262 |
| 57 | $16,162 | $10,763 | $26,925 | $5,339,499 |
| 58 | $16,130 | $10,796 | $26,925 | $5,328,703 |
| 59 | $16,097 | $10,828 | $26,925 | $5,317,875 |
| 60 | $16,064 | $10,861 | $26,925 | $5,307,014 |
$323,103
$194,910
$128,193
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $16,032 | $10,894 | $26,925 | $5,296,121 |
| 62 | $15,999 | $10,927 | $26,925 | $5,285,194 |
| 63 | $15,966 | $10,960 | $26,925 | $5,274,234 |
| 64 | $15,933 | $10,993 | $26,925 | $5,263,242 |
| 65 | $15,899 | $11,026 | $26,925 | $5,252,216 |
| 66 | $15,866 | $11,059 | $26,925 | $5,241,157 |
| 67 | $15,833 | $11,093 | $26,925 | $5,230,064 |
| 68 | $15,799 | $11,126 | $26,925 | $5,218,938 |
| 69 | $15,766 | $11,160 | $26,925 | $5,207,778 |
| 70 | $15,732 | $11,193 | $26,925 | $5,196,585 |
| 71 | $15,698 | $11,227 | $26,925 | $5,185,358 |
| 72 | $15,664 | $11,261 | $26,925 | $5,174,096 |
$323,103
$190,185
$132,918
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,630 | $11,295 | $26,925 | $5,162,801 |
| 74 | $15,596 | $11,329 | $26,925 | $5,151,472 |
| 75 | $15,562 | $11,364 | $26,925 | $5,140,108 |
| 76 | $15,527 | $11,398 | $26,925 | $5,128,710 |
| 77 | $15,493 | $11,432 | $26,925 | $5,117,278 |
| 78 | $15,458 | $11,467 | $26,925 | $5,105,811 |
| 79 | $15,424 | $11,501 | $26,925 | $5,094,310 |
| 80 | $15,389 | $11,536 | $26,925 | $5,082,774 |
| 81 | $15,354 | $11,571 | $26,925 | $5,071,203 |
| 82 | $15,319 | $11,606 | $26,925 | $5,059,597 |
| 83 | $15,284 | $11,641 | $26,925 | $5,047,956 |
| 84 | $15,249 | $11,676 | $26,925 | $5,036,279 |
$323,103
$185,286
$137,817
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $15,214 | $11,712 | $26,925 | $5,024,568 |
| 86 | $15,178 | $11,747 | $26,925 | $5,012,821 |
| 87 | $15,143 | $11,782 | $26,925 | $5,001,039 |
| 88 | $15,107 | $11,818 | $26,925 | $4,989,221 |
| 89 | $15,072 | $11,854 | $26,925 | $4,977,367 |
| 90 | $15,036 | $11,889 | $26,925 | $4,965,477 |
| 91 | $15,000 | $11,925 | $26,925 | $4,953,552 |
| 92 | $14,964 | $11,961 | $26,925 | $4,941,591 |
| 93 | $14,928 | $11,998 | $26,925 | $4,929,593 |
| 94 | $14,891 | $12,034 | $26,925 | $4,917,559 |
| 95 | $14,855 | $12,070 | $26,925 | $4,905,489 |
| 96 | $14,819 | $12,107 | $26,925 | $4,893,383 |
$323,103
$180,206
$142,897
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,782 | $12,143 | $26,925 | $4,881,239 |
| 98 | $14,745 | $12,180 | $26,925 | $4,869,060 |
| 99 | $14,709 | $12,217 | $26,925 | $4,856,843 |
| 100 | $14,672 | $12,254 | $26,925 | $4,844,589 |
| 101 | $14,635 | $12,291 | $26,925 | $4,832,299 |
| 102 | $14,598 | $12,328 | $26,925 | $4,819,971 |
| 103 | $14,560 | $12,365 | $26,925 | $4,807,606 |
| 104 | $14,523 | $12,402 | $26,925 | $4,795,204 |
| 105 | $14,486 | $12,440 | $26,925 | $4,782,764 |
| 106 | $14,448 | $12,477 | $26,925 | $4,770,287 |
| 107 | $14,410 | $12,515 | $26,925 | $4,757,772 |
| 108 | $14,372 | $12,553 | $26,925 | $4,745,219 |
$323,103
$174,940
$148,164
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $14,335 | $12,591 | $26,925 | $4,732,628 |
| 110 | $14,296 | $12,629 | $26,925 | $4,719,999 |
| 111 | $14,258 | $12,667 | $26,925 | $4,707,332 |
| 112 | $14,220 | $12,705 | $26,925 | $4,694,627 |
| 113 | $14,182 | $12,744 | $26,925 | $4,681,884 |
| 114 | $14,143 | $12,782 | $26,925 | $4,669,102 |
| 115 | $14,105 | $12,821 | $26,925 | $4,656,281 |
| 116 | $14,066 | $12,859 | $26,925 | $4,643,421 |
| 117 | $14,027 | $12,898 | $26,925 | $4,630,523 |
| 118 | $13,988 | $12,937 | $26,925 | $4,617,586 |
| 119 | $13,949 | $12,976 | $26,925 | $4,604,610 |
| 120 | $13,910 | $13,016 | $26,925 | $4,591,594 |
$323,103
$169,478
$153,625
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,870 | $13,055 | $26,925 | $4,578,539 |
| 122 | $13,831 | $13,094 | $26,925 | $4,565,445 |
| 123 | $13,791 | $13,134 | $26,925 | $4,552,311 |
| 124 | $13,752 | $13,173 | $26,925 | $4,539,138 |
| 125 | $13,712 | $13,213 | $26,925 | $4,525,924 |
| 126 | $13,672 | $13,253 | $26,925 | $4,512,671 |
| 127 | $13,632 | $13,293 | $26,925 | $4,499,378 |
| 128 | $13,592 | $13,333 | $26,925 | $4,486,045 |
| 129 | $13,552 | $13,374 | $26,925 | $4,472,671 |
| 130 | $13,511 | $13,414 | $26,925 | $4,459,257 |
| 131 | $13,471 | $13,455 | $26,925 | $4,445,802 |
| 132 | $13,430 | $13,495 | $26,925 | $4,432,307 |
$323,103
$163,816
$159,287
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,389 | $13,536 | $26,925 | $4,418,771 |
| 134 | $13,348 | $13,577 | $26,925 | $4,405,194 |
| 135 | $13,307 | $13,618 | $26,925 | $4,391,576 |
| 136 | $13,266 | $13,659 | $26,925 | $4,377,917 |
| 137 | $13,225 | $13,700 | $26,925 | $4,364,217 |
| 138 | $13,184 | $13,742 | $26,925 | $4,350,475 |
| 139 | $13,142 | $13,783 | $26,925 | $4,336,692 |
| 140 | $13,100 | $13,825 | $26,925 | $4,322,867 |
| 141 | $13,059 | $13,867 | $26,925 | $4,309,000 |
| 142 | $13,017 | $13,908 | $26,925 | $4,295,092 |
| 143 | $12,975 | $13,951 | $26,925 | $4,281,141 |
| 144 | $12,933 | $13,993 | $26,925 | $4,267,149 |
$323,103
$157,945
$165,158
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,890 | $14,035 | $26,925 | $4,253,114 |
| 146 | $12,848 | $14,077 | $26,925 | $4,239,036 |
| 147 | $12,805 | $14,120 | $26,925 | $4,224,917 |
| 148 | $12,763 | $14,162 | $26,925 | $4,210,754 |
| 149 | $12,720 | $14,205 | $26,925 | $4,196,549 |
| 150 | $12,677 | $14,248 | $26,925 | $4,182,301 |
| 151 | $12,634 | $14,291 | $26,925 | $4,168,009 |
| 152 | $12,591 | $14,334 | $26,925 | $4,153,675 |
| 153 | $12,548 | $14,378 | $26,925 | $4,139,297 |
| 154 | $12,504 | $14,421 | $26,925 | $4,124,876 |
| 155 | $12,461 | $14,465 | $26,925 | $4,110,411 |
| 156 | $12,417 | $14,508 | $26,925 | $4,095,903 |
$323,103
$151,858
$171,246
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,373 | $14,552 | $26,925 | $4,081,351 |
| 158 | $12,329 | $14,596 | $26,925 | $4,066,755 |
| 159 | $12,285 | $14,640 | $26,925 | $4,052,114 |
| 160 | $12,241 | $14,685 | $26,925 | $4,037,430 |
| 161 | $12,196 | $14,729 | $26,925 | $4,022,701 |
| 162 | $12,152 | $14,773 | $26,925 | $4,007,928 |
| 163 | $12,107 | $14,818 | $26,925 | $3,993,110 |
| 164 | $12,063 | $14,863 | $26,925 | $3,978,247 |
| 165 | $12,018 | $14,908 | $26,925 | $3,963,339 |
| 166 | $11,973 | $14,953 | $26,925 | $3,948,387 |
| 167 | $11,927 | $14,998 | $26,925 | $3,933,389 |
| 168 | $11,882 | $15,043 | $26,925 | $3,918,346 |
$323,103
$145,546
$177,558
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,837 | $15,089 | $26,925 | $3,903,257 |
| 170 | $11,791 | $15,134 | $26,925 | $3,888,123 |
| 171 | $11,745 | $15,180 | $26,925 | $3,872,943 |
| 172 | $11,700 | $15,226 | $26,925 | $3,857,717 |
| 173 | $11,654 | $15,272 | $26,925 | $3,842,445 |
| 174 | $11,607 | $15,318 | $26,925 | $3,827,128 |
| 175 | $11,561 | $15,364 | $26,925 | $3,811,763 |
| 176 | $11,515 | $15,411 | $26,925 | $3,796,353 |
| 177 | $11,468 | $15,457 | $26,925 | $3,780,896 |
| 178 | $11,421 | $15,504 | $26,925 | $3,765,392 |
| 179 | $11,375 | $15,551 | $26,925 | $3,749,841 |
| 180 | $11,328 | $15,598 | $26,925 | $3,734,244 |
$323,103
$139,001
$184,102
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,281 | $15,645 | $26,925 | $3,718,599 |
| 182 | $11,233 | $15,692 | $26,925 | $3,702,907 |
| 183 | $11,186 | $15,739 | $26,925 | $3,687,167 |
| 184 | $11,138 | $15,787 | $26,925 | $3,671,380 |
| 185 | $11,091 | $15,835 | $26,925 | $3,655,546 |
| 186 | $11,043 | $15,882 | $26,925 | $3,639,663 |
| 187 | $10,995 | $15,930 | $26,925 | $3,623,733 |
| 188 | $10,947 | $15,979 | $26,925 | $3,607,754 |
| 189 | $10,898 | $16,027 | $26,925 | $3,591,727 |
| 190 | $10,850 | $16,075 | $26,925 | $3,575,652 |
| 191 | $10,801 | $16,124 | $26,925 | $3,559,528 |
| 192 | $10,753 | $16,173 | $26,925 | $3,543,356 |
$323,103
$132,216
$190,888
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,704 | $16,221 | $26,925 | $3,527,135 |
| 194 | $10,655 | $16,270 | $26,925 | $3,510,864 |
| 195 | $10,606 | $16,320 | $26,925 | $3,494,545 |
| 196 | $10,556 | $16,369 | $26,925 | $3,478,176 |
| 197 | $10,507 | $16,418 | $26,925 | $3,461,757 |
| 198 | $10,457 | $16,468 | $26,925 | $3,445,290 |
| 199 | $10,408 | $16,518 | $26,925 | $3,428,772 |
| 200 | $10,358 | $16,568 | $26,925 | $3,412,204 |
| 201 | $10,308 | $16,618 | $26,925 | $3,395,587 |
| 202 | $10,258 | $16,668 | $26,925 | $3,378,919 |
| 203 | $10,207 | $16,718 | $26,925 | $3,362,201 |
| 204 | $10,157 | $16,769 | $26,925 | $3,345,432 |
$323,103
$125,180
$197,924
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,106 | $16,819 | $26,925 | $3,328,613 |
| 206 | $10,055 | $16,870 | $26,925 | $3,311,743 |
| 207 | $10,004 | $16,921 | $26,925 | $3,294,822 |
| 208 | $9,953 | $16,972 | $26,925 | $3,277,850 |
| 209 | $9,902 | $17,023 | $26,925 | $3,260,826 |
| 210 | $9,850 | $17,075 | $26,925 | $3,243,752 |
| 211 | $9,799 | $17,126 | $26,925 | $3,226,625 |
| 212 | $9,747 | $17,178 | $26,925 | $3,209,447 |
| 213 | $9,695 | $17,230 | $26,925 | $3,192,217 |
| 214 | $9,643 | $17,282 | $26,925 | $3,174,935 |
| 215 | $9,591 | $17,334 | $26,925 | $3,157,600 |
| 216 | $9,539 | $17,387 | $26,925 | $3,140,214 |
$323,103
$117,885
$205,219
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,486 | $17,439 | $26,925 | $3,122,775 |
| 218 | $9,433 | $17,492 | $26,925 | $3,105,283 |
| 219 | $9,381 | $17,545 | $26,925 | $3,087,738 |
| 220 | $9,328 | $17,598 | $26,925 | $3,070,140 |
| 221 | $9,274 | $17,651 | $26,925 | $3,052,489 |
| 222 | $9,221 | $17,704 | $26,925 | $3,034,785 |
| 223 | $9,168 | $17,758 | $26,925 | $3,017,027 |
| 224 | $9,114 | $17,811 | $26,925 | $2,999,216 |
| 225 | $9,060 | $17,865 | $26,925 | $2,981,351 |
| 226 | $9,006 | $17,919 | $26,925 | $2,963,432 |
| 227 | $8,952 | $17,973 | $26,925 | $2,945,459 |
| 228 | $8,898 | $18,028 | $26,925 | $2,927,431 |
$323,103
$110,321
$212,783
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,843 | $18,082 | $26,925 | $2,909,349 |
| 230 | $8,789 | $18,137 | $26,925 | $2,891,212 |
| 231 | $8,734 | $18,191 | $26,925 | $2,873,021 |
| 232 | $8,679 | $18,246 | $26,925 | $2,854,775 |
| 233 | $8,624 | $18,301 | $26,925 | $2,836,473 |
| 234 | $8,569 | $18,357 | $26,925 | $2,818,116 |
| 235 | $8,513 | $18,412 | $26,925 | $2,799,704 |
| 236 | $8,457 | $18,468 | $26,925 | $2,781,236 |
| 237 | $8,402 | $18,524 | $26,925 | $2,762,713 |
| 238 | $8,346 | $18,580 | $26,925 | $2,744,133 |
| 239 | $8,290 | $18,636 | $26,925 | $2,725,498 |
| 240 | $8,233 | $18,692 | $26,925 | $2,706,806 |
$323,103
$102,478
$220,625
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,177 | $18,748 | $26,925 | $2,688,057 |
| 242 | $8,120 | $18,805 | $26,925 | $2,669,252 |
| 243 | $8,063 | $18,862 | $26,925 | $2,650,390 |
| 244 | $8,006 | $18,919 | $26,925 | $2,631,471 |
| 245 | $7,949 | $18,976 | $26,925 | $2,612,495 |
| 246 | $7,892 | $19,033 | $26,925 | $2,593,462 |
| 247 | $7,834 | $19,091 | $26,925 | $2,574,371 |
| 248 | $7,777 | $19,149 | $26,925 | $2,555,222 |
| 249 | $7,719 | $19,206 | $26,925 | $2,536,016 |
| 250 | $7,661 | $19,264 | $26,925 | $2,516,752 |
| 251 | $7,603 | $19,323 | $26,925 | $2,497,429 |
| 252 | $7,544 | $19,381 | $26,925 | $2,478,048 |
$323,103
$94,346
$228,757
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,486 | $19,439 | $26,925 | $2,458,609 |
| 254 | $7,427 | $19,498 | $26,925 | $2,439,110 |
| 255 | $7,368 | $19,557 | $26,925 | $2,419,553 |
| 256 | $7,309 | $19,616 | $26,925 | $2,399,937 |
| 257 | $7,250 | $19,675 | $26,925 | $2,380,262 |
| 258 | $7,190 | $19,735 | $26,925 | $2,360,527 |
| 259 | $7,131 | $19,795 | $26,925 | $2,340,732 |
| 260 | $7,071 | $19,854 | $26,925 | $2,320,878 |
| 261 | $7,011 | $19,914 | $26,925 | $2,300,964 |
| 262 | $6,951 | $19,974 | $26,925 | $2,280,989 |
| 263 | $6,890 | $20,035 | $26,925 | $2,260,954 |
| 264 | $6,830 | $20,095 | $26,925 | $2,240,859 |
$323,103
$85,914
$237,189
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,769 | $20,156 | $26,925 | $2,220,703 |
| 266 | $6,708 | $20,217 | $26,925 | $2,200,486 |
| 267 | $6,647 | $20,278 | $26,925 | $2,180,208 |
| 268 | $6,586 | $20,339 | $26,925 | $2,159,869 |
| 269 | $6,525 | $20,401 | $26,925 | $2,139,468 |
| 270 | $6,463 | $20,462 | $26,925 | $2,119,006 |
| 271 | $6,401 | $20,524 | $26,925 | $2,098,482 |
| 272 | $6,339 | $20,586 | $26,925 | $2,077,896 |
| 273 | $6,277 | $20,648 | $26,925 | $2,057,248 |
| 274 | $6,215 | $20,711 | $26,925 | $2,036,537 |
| 275 | $6,152 | $20,773 | $26,925 | $2,015,764 |
| 276 | $6,089 | $20,836 | $26,925 | $1,994,928 |
$323,103
$77,172
$245,931
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,026 | $20,899 | $26,925 | $1,974,029 |
| 278 | $5,963 | $20,962 | $26,925 | $1,953,067 |
| 279 | $5,900 | $21,025 | $26,925 | $1,932,041 |
| 280 | $5,836 | $21,089 | $26,925 | $1,910,952 |
| 281 | $5,773 | $21,153 | $26,925 | $1,889,800 |
| 282 | $5,709 | $21,216 | $26,925 | $1,868,583 |
| 283 | $5,645 | $21,281 | $26,925 | $1,847,303 |
| 284 | $5,580 | $21,345 | $26,925 | $1,825,958 |
| 285 | $5,516 | $21,409 | $26,925 | $1,804,549 |
| 286 | $5,451 | $21,474 | $26,925 | $1,783,075 |
| 287 | $5,386 | $21,539 | $26,925 | $1,761,536 |
| 288 | $5,321 | $21,604 | $26,925 | $1,739,932 |
$323,103
$68,107
$254,996
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,256 | $21,669 | $26,925 | $1,718,262 |
| 290 | $5,191 | $21,735 | $26,925 | $1,696,528 |
| 291 | $5,125 | $21,800 | $26,925 | $1,674,727 |
| 292 | $5,059 | $21,866 | $26,925 | $1,652,861 |
| 293 | $4,993 | $21,932 | $26,925 | $1,630,929 |
| 294 | $4,927 | $21,999 | $26,925 | $1,608,930 |
| 295 | $4,860 | $22,065 | $26,925 | $1,586,866 |
| 296 | $4,794 | $22,132 | $26,925 | $1,564,734 |
| 297 | $4,727 | $22,198 | $26,925 | $1,542,535 |
| 298 | $4,660 | $22,266 | $26,925 | $1,520,270 |
| 299 | $4,592 | $22,333 | $26,925 | $1,497,937 |
| 300 | $4,525 | $22,400 | $26,925 | $1,475,537 |
$323,103
$58,708
$264,395
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,457 | $22,468 | $26,925 | $1,453,069 |
| 302 | $4,389 | $22,536 | $26,925 | $1,430,533 |
| 303 | $4,321 | $22,604 | $26,925 | $1,407,929 |
| 304 | $4,253 | $22,672 | $26,925 | $1,385,257 |
| 305 | $4,185 | $22,741 | $26,925 | $1,362,517 |
| 306 | $4,116 | $22,809 | $26,925 | $1,339,707 |
| 307 | $4,047 | $22,878 | $26,925 | $1,316,829 |
| 308 | $3,978 | $22,947 | $26,925 | $1,293,882 |
| 309 | $3,909 | $23,017 | $26,925 | $1,270,865 |
| 310 | $3,839 | $23,086 | $26,925 | $1,247,779 |
| 311 | $3,769 | $23,156 | $26,925 | $1,224,623 |
| 312 | $3,699 | $23,226 | $26,925 | $1,201,397 |
$323,103
$48,963
$274,140
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,629 | $23,296 | $26,925 | $1,178,101 |
| 314 | $3,559 | $23,366 | $26,925 | $1,154,734 |
| 315 | $3,488 | $23,437 | $26,925 | $1,131,297 |
| 316 | $3,417 | $23,508 | $26,925 | $1,107,790 |
| 317 | $3,346 | $23,579 | $26,925 | $1,084,211 |
| 318 | $3,275 | $23,650 | $26,925 | $1,060,561 |
| 319 | $3,204 | $23,721 | $26,925 | $1,036,839 |
| 320 | $3,132 | $23,793 | $26,925 | $1,013,046 |
| 321 | $3,060 | $23,865 | $26,925 | $989,181 |
| 322 | $2,988 | $23,937 | $26,925 | $965,244 |
| 323 | $2,916 | $24,009 | $26,925 | $941,235 |
| 324 | $2,843 | $24,082 | $26,925 | $917,153 |
$323,103
$38,859
$284,244
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,771 | $24,155 | $26,925 | $892,998 |
| 326 | $2,698 | $24,228 | $26,925 | $868,770 |
| 327 | $2,624 | $24,301 | $26,925 | $844,469 |
| 328 | $2,551 | $24,374 | $26,925 | $820,095 |
| 329 | $2,477 | $24,448 | $26,925 | $795,647 |
| 330 | $2,404 | $24,522 | $26,925 | $771,125 |
| 331 | $2,329 | $24,596 | $26,925 | $746,530 |
| 332 | $2,255 | $24,670 | $26,925 | $721,859 |
| 333 | $2,181 | $24,745 | $26,925 | $697,115 |
| 334 | $2,106 | $24,819 | $26,925 | $672,295 |
| 335 | $2,031 | $24,894 | $26,925 | $647,401 |
| 336 | $1,956 | $24,970 | $26,925 | $622,431 |
$323,103
$28,382
$294,721
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,880 | $25,045 | $26,925 | $597,386 |
| 338 | $1,805 | $25,121 | $26,925 | $572,266 |
| 339 | $1,729 | $25,197 | $26,925 | $547,069 |
| 340 | $1,653 | $25,273 | $26,925 | $521,797 |
| 341 | $1,576 | $25,349 | $26,925 | $496,448 |
| 342 | $1,500 | $25,426 | $26,925 | $471,022 |
| 343 | $1,423 | $25,502 | $26,925 | $445,520 |
| 344 | $1,346 | $25,579 | $26,925 | $419,940 |
| 345 | $1,269 | $25,657 | $26,925 | $394,283 |
| 346 | $1,191 | $25,734 | $26,925 | $368,549 |
| 347 | $1,113 | $25,812 | $26,925 | $342,737 |
| 348 | $1,035 | $25,890 | $26,925 | $316,847 |
$323,103
$17,519
$305,584
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $957 | $25,968 | $26,925 | $290,879 |
| 350 | $879 | $26,047 | $26,925 | $264,833 |
| 351 | $800 | $26,125 | $26,925 | $238,707 |
| 352 | $721 | $26,204 | $26,925 | $212,503 |
| 353 | $642 | $26,283 | $26,925 | $186,220 |
| 354 | $563 | $26,363 | $26,925 | $159,857 |
| 355 | $483 | $26,442 | $26,925 | $133,415 |
| 356 | $403 | $26,522 | $26,925 | $106,893 |
| 357 | $323 | $26,602 | $26,925 | $80,290 |
| 358 | $243 | $26,683 | $26,925 | $53,608 |
| 359 | $162 | $26,763 | $26,925 | $26,844 |
| 360 | $81 | $26,844 | $26,925 | $0 |
$323,103
$6,256
$316,847
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。
