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
$830 萬
$820 萬
519 呎
@14,451
696 呎
@10,776
$750 萬
675 呎
@11,852
879 呎
@9,101
$800 萬
$740 萬
$790 萬
$750 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 |
| 3.500 | $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$26,674
30年
$5,940,000
$3,662,372
$9,602,372
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,325 | $9,348 | $26,673 | $5,930,652 |
| 2 | $17,298 | $9,376 | $26,673 | $5,921,276 |
| 3 | $17,270 | $9,403 | $26,673 | $5,911,873 |
| 4 | $17,243 | $9,430 | $26,673 | $5,902,443 |
| 5 | $17,215 | $9,458 | $26,673 | $5,892,985 |
| 6 | $17,188 | $9,485 | $26,673 | $5,883,500 |
| 7 | $17,160 | $9,513 | $26,673 | $5,873,987 |
| 8 | $17,132 | $9,541 | $26,673 | $5,864,446 |
| 9 | $17,105 | $9,569 | $26,673 | $5,854,877 |
| 10 | $17,077 | $9,597 | $26,673 | $5,845,281 |
| 11 | $17,049 | $9,625 | $26,673 | $5,835,656 |
| 12 | $17,021 | $9,653 | $26,673 | $5,826,004 |
$320,079
$206,083
$113,996
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,993 | $9,681 | $26,673 | $5,816,323 |
| 14 | $16,964 | $9,709 | $26,673 | $5,806,614 |
| 15 | $16,936 | $9,737 | $26,673 | $5,796,877 |
| 16 | $16,908 | $9,766 | $26,673 | $5,787,111 |
| 17 | $16,879 | $9,794 | $26,673 | $5,777,317 |
| 18 | $16,851 | $9,823 | $26,673 | $5,767,494 |
| 19 | $16,822 | $9,851 | $26,673 | $5,757,643 |
| 20 | $16,793 | $9,880 | $26,673 | $5,747,763 |
| 21 | $16,764 | $9,909 | $26,673 | $5,737,854 |
| 22 | $16,735 | $9,938 | $26,673 | $5,727,916 |
| 23 | $16,706 | $9,967 | $26,673 | $5,717,949 |
| 24 | $16,677 | $9,996 | $26,673 | $5,707,953 |
$320,079
$202,028
$118,051
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,648 | $10,025 | $26,673 | $5,697,928 |
| 26 | $16,619 | $10,054 | $26,673 | $5,687,874 |
| 27 | $16,590 | $10,084 | $26,673 | $5,677,790 |
| 28 | $16,560 | $10,113 | $26,673 | $5,667,677 |
| 29 | $16,531 | $10,143 | $26,673 | $5,657,535 |
| 30 | $16,501 | $10,172 | $26,673 | $5,647,362 |
| 31 | $16,471 | $10,202 | $26,673 | $5,637,161 |
| 32 | $16,442 | $10,232 | $26,673 | $5,626,929 |
| 33 | $16,412 | $10,261 | $26,673 | $5,616,668 |
| 34 | $16,382 | $10,291 | $26,673 | $5,606,376 |
| 35 | $16,352 | $10,321 | $26,673 | $5,596,055 |
| 36 | $16,322 | $10,351 | $26,673 | $5,585,704 |
$320,079
$197,830
$122,249
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,292 | $10,382 | $26,673 | $5,575,322 |
| 38 | $16,261 | $10,412 | $26,673 | $5,564,910 |
| 39 | $16,231 | $10,442 | $26,673 | $5,554,468 |
| 40 | $16,201 | $10,473 | $26,673 | $5,543,995 |
| 41 | $16,170 | $10,503 | $26,673 | $5,533,492 |
| 42 | $16,139 | $10,534 | $26,673 | $5,522,958 |
| 43 | $16,109 | $10,565 | $26,673 | $5,512,393 |
| 44 | $16,078 | $10,595 | $26,673 | $5,501,798 |
| 45 | $16,047 | $10,626 | $26,673 | $5,491,172 |
| 46 | $16,016 | $10,657 | $26,673 | $5,480,514 |
| 47 | $15,985 | $10,688 | $26,673 | $5,469,826 |
| 48 | $15,954 | $10,720 | $26,673 | $5,459,106 |
$320,079
$193,482
$126,597
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,922 | $10,751 | $26,673 | $5,448,355 |
| 50 | $15,891 | $10,782 | $26,673 | $5,437,573 |
| 51 | $15,860 | $10,814 | $26,673 | $5,426,760 |
| 52 | $15,828 | $10,845 | $26,673 | $5,415,914 |
| 53 | $15,796 | $10,877 | $26,673 | $5,405,037 |
| 54 | $15,765 | $10,909 | $26,673 | $5,394,129 |
| 55 | $15,733 | $10,940 | $26,673 | $5,383,189 |
| 56 | $15,701 | $10,972 | $26,673 | $5,372,216 |
| 57 | $15,669 | $11,004 | $26,673 | $5,361,212 |
| 58 | $15,637 | $11,036 | $26,673 | $5,350,176 |
| 59 | $15,605 | $11,069 | $26,673 | $5,339,107 |
| 60 | $15,572 | $11,101 | $26,673 | $5,328,006 |
$320,079
$188,979
$131,100
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,540 | $11,133 | $26,673 | $5,316,873 |
| 62 | $15,508 | $11,166 | $26,673 | $5,305,707 |
| 63 | $15,475 | $11,198 | $26,673 | $5,294,509 |
| 64 | $15,442 | $11,231 | $26,673 | $5,283,278 |
| 65 | $15,410 | $11,264 | $26,673 | $5,272,014 |
| 66 | $15,377 | $11,297 | $26,673 | $5,260,718 |
| 67 | $15,344 | $11,329 | $26,673 | $5,249,388 |
| 68 | $15,311 | $11,363 | $26,673 | $5,238,026 |
| 69 | $15,278 | $11,396 | $26,673 | $5,226,630 |
| 70 | $15,244 | $11,429 | $26,673 | $5,215,201 |
| 71 | $15,211 | $11,462 | $26,673 | $5,203,739 |
| 72 | $15,178 | $11,496 | $26,673 | $5,192,243 |
$320,079
$184,316
$135,763
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,144 | $11,529 | $26,673 | $5,180,714 |
| 74 | $15,110 | $11,563 | $26,673 | $5,169,151 |
| 75 | $15,077 | $11,597 | $26,673 | $5,157,555 |
| 76 | $15,043 | $11,630 | $26,673 | $5,145,924 |
| 77 | $15,009 | $11,664 | $26,673 | $5,134,260 |
| 78 | $14,975 | $11,698 | $26,673 | $5,122,562 |
| 79 | $14,941 | $11,732 | $26,673 | $5,110,829 |
| 80 | $14,907 | $11,767 | $26,673 | $5,099,062 |
| 81 | $14,872 | $11,801 | $26,673 | $5,087,261 |
| 82 | $14,838 | $11,835 | $26,673 | $5,075,426 |
| 83 | $14,803 | $11,870 | $26,673 | $5,063,556 |
| 84 | $14,769 | $11,905 | $26,673 | $5,051,652 |
$320,079
$179,487
$140,592
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,734 | $11,939 | $26,673 | $5,039,712 |
| 86 | $14,699 | $11,974 | $26,673 | $5,027,738 |
| 87 | $14,664 | $12,009 | $26,673 | $5,015,729 |
| 88 | $14,629 | $12,044 | $26,673 | $5,003,685 |
| 89 | $14,594 | $12,079 | $26,673 | $4,991,606 |
| 90 | $14,559 | $12,114 | $26,673 | $4,979,492 |
| 91 | $14,524 | $12,150 | $26,673 | $4,967,342 |
| 92 | $14,488 | $12,185 | $26,673 | $4,955,157 |
| 93 | $14,453 | $12,221 | $26,673 | $4,942,936 |
| 94 | $14,417 | $12,256 | $26,673 | $4,930,680 |
| 95 | $14,381 | $12,292 | $26,673 | $4,918,387 |
| 96 | $14,345 | $12,328 | $26,673 | $4,906,059 |
$320,079
$174,487
$145,592
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,309 | $12,364 | $26,673 | $4,893,696 |
| 98 | $14,273 | $12,400 | $26,673 | $4,881,296 |
| 99 | $14,237 | $12,436 | $26,673 | $4,868,859 |
| 100 | $14,201 | $12,472 | $26,673 | $4,856,387 |
| 101 | $14,164 | $12,509 | $26,673 | $4,843,878 |
| 102 | $14,128 | $12,545 | $26,673 | $4,831,333 |
| 103 | $14,091 | $12,582 | $26,673 | $4,818,751 |
| 104 | $14,055 | $12,619 | $26,673 | $4,806,133 |
| 105 | $14,018 | $12,655 | $26,673 | $4,793,477 |
| 106 | $13,981 | $12,692 | $26,673 | $4,780,785 |
| 107 | $13,944 | $12,729 | $26,673 | $4,768,056 |
| 108 | $13,907 | $12,766 | $26,673 | $4,755,289 |
$320,079
$169,309
$150,770
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,870 | $12,804 | $26,673 | $4,742,485 |
| 110 | $13,832 | $12,841 | $26,673 | $4,729,644 |
| 111 | $13,795 | $12,878 | $26,673 | $4,716,766 |
| 112 | $13,757 | $12,916 | $26,673 | $4,703,850 |
| 113 | $13,720 | $12,954 | $26,673 | $4,690,896 |
| 114 | $13,682 | $12,991 | $26,673 | $4,677,905 |
| 115 | $13,644 | $13,029 | $26,673 | $4,664,875 |
| 116 | $13,606 | $13,067 | $26,673 | $4,651,808 |
| 117 | $13,568 | $13,105 | $26,673 | $4,638,703 |
| 118 | $13,530 | $13,144 | $26,673 | $4,625,559 |
| 119 | $13,491 | $13,182 | $26,673 | $4,612,377 |
| 120 | $13,453 | $13,220 | $26,673 | $4,599,156 |
$320,079
$163,946
$156,133
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,414 | $13,259 | $26,673 | $4,585,897 |
| 122 | $13,376 | $13,298 | $26,673 | $4,572,600 |
| 123 | $13,337 | $13,337 | $26,673 | $4,559,263 |
| 124 | $13,298 | $13,375 | $26,673 | $4,545,888 |
| 125 | $13,259 | $13,414 | $26,673 | $4,532,473 |
| 126 | $13,220 | $13,454 | $26,673 | $4,519,020 |
| 127 | $13,180 | $13,493 | $26,673 | $4,505,527 |
| 128 | $13,141 | $13,532 | $26,673 | $4,491,995 |
| 129 | $13,102 | $13,572 | $26,673 | $4,478,423 |
| 130 | $13,062 | $13,611 | $26,673 | $4,464,812 |
| 131 | $13,022 | $13,651 | $26,673 | $4,451,161 |
| 132 | $12,983 | $13,691 | $26,673 | $4,437,470 |
$320,079
$158,393
$161,686
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,943 | $13,731 | $26,673 | $4,423,740 |
| 134 | $12,903 | $13,771 | $26,673 | $4,409,969 |
| 135 | $12,862 | $13,811 | $26,673 | $4,396,158 |
| 136 | $12,822 | $13,851 | $26,673 | $4,382,307 |
| 137 | $12,782 | $13,892 | $26,673 | $4,368,416 |
| 138 | $12,741 | $13,932 | $26,673 | $4,354,484 |
| 139 | $12,701 | $13,973 | $26,673 | $4,340,511 |
| 140 | $12,660 | $14,013 | $26,673 | $4,326,498 |
| 141 | $12,619 | $14,054 | $26,673 | $4,312,443 |
| 142 | $12,578 | $14,095 | $26,673 | $4,298,348 |
| 143 | $12,537 | $14,136 | $26,673 | $4,284,212 |
| 144 | $12,496 | $14,178 | $26,673 | $4,270,034 |
$320,079
$152,642
$167,437
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,454 | $14,219 | $26,673 | $4,255,815 |
| 146 | $12,413 | $14,260 | $26,673 | $4,241,554 |
| 147 | $12,371 | $14,302 | $26,673 | $4,227,252 |
| 148 | $12,329 | $14,344 | $26,673 | $4,212,909 |
| 149 | $12,288 | $14,386 | $26,673 | $4,198,523 |
| 150 | $12,246 | $14,428 | $26,673 | $4,184,095 |
| 151 | $12,204 | $14,470 | $26,673 | $4,169,626 |
| 152 | $12,161 | $14,512 | $26,673 | $4,155,114 |
| 153 | $12,119 | $14,554 | $26,673 | $4,140,560 |
| 154 | $12,077 | $14,597 | $26,673 | $4,125,963 |
| 155 | $12,034 | $14,639 | $26,673 | $4,111,324 |
| 156 | $11,991 | $14,682 | $26,673 | $4,096,642 |
$320,079
$146,687
$173,392
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,949 | $14,725 | $26,673 | $4,081,917 |
| 158 | $11,906 | $14,768 | $26,673 | $4,067,150 |
| 159 | $11,863 | $14,811 | $26,673 | $4,052,339 |
| 160 | $11,819 | $14,854 | $26,673 | $4,037,485 |
| 161 | $11,776 | $14,897 | $26,673 | $4,022,588 |
| 162 | $11,733 | $14,941 | $26,673 | $4,007,647 |
| 163 | $11,689 | $14,984 | $26,673 | $3,992,663 |
| 164 | $11,645 | $15,028 | $26,673 | $3,977,635 |
| 165 | $11,601 | $15,072 | $26,673 | $3,962,563 |
| 166 | $11,557 | $15,116 | $26,673 | $3,947,447 |
| 167 | $11,513 | $15,160 | $26,673 | $3,932,287 |
| 168 | $11,469 | $15,204 | $26,673 | $3,917,083 |
$320,079
$140,520
$179,559
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,425 | $15,248 | $26,673 | $3,901,835 |
| 170 | $11,380 | $15,293 | $26,673 | $3,886,542 |
| 171 | $11,336 | $15,338 | $26,673 | $3,871,204 |
| 172 | $11,291 | $15,382 | $26,673 | $3,855,822 |
| 173 | $11,246 | $15,427 | $26,673 | $3,840,395 |
| 174 | $11,201 | $15,472 | $26,673 | $3,824,923 |
| 175 | $11,156 | $15,517 | $26,673 | $3,809,406 |
| 176 | $11,111 | $15,562 | $26,673 | $3,793,843 |
| 177 | $11,065 | $15,608 | $26,673 | $3,778,235 |
| 178 | $11,020 | $15,653 | $26,673 | $3,762,582 |
| 179 | $10,974 | $15,699 | $26,673 | $3,746,883 |
| 180 | $10,928 | $15,745 | $26,673 | $3,731,138 |
$320,079
$134,134
$185,945
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,882 | $15,791 | $26,673 | $3,715,347 |
| 182 | $10,836 | $15,837 | $26,673 | $3,699,510 |
| 183 | $10,790 | $15,883 | $26,673 | $3,683,627 |
| 184 | $10,744 | $15,929 | $26,673 | $3,667,698 |
| 185 | $10,697 | $15,976 | $26,673 | $3,651,722 |
| 186 | $10,651 | $16,022 | $26,673 | $3,635,700 |
| 187 | $10,604 | $16,069 | $26,673 | $3,619,631 |
| 188 | $10,557 | $16,116 | $26,673 | $3,603,515 |
| 189 | $10,510 | $16,163 | $26,673 | $3,587,352 |
| 190 | $10,463 | $16,210 | $26,673 | $3,571,142 |
| 191 | $10,416 | $16,257 | $26,673 | $3,554,884 |
| 192 | $10,368 | $16,305 | $26,673 | $3,538,579 |
$320,079
$127,520
$192,559
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,321 | $16,352 | $26,673 | $3,522,227 |
| 194 | $10,273 | $16,400 | $26,673 | $3,505,827 |
| 195 | $10,225 | $16,448 | $26,673 | $3,489,379 |
| 196 | $10,177 | $16,496 | $26,673 | $3,472,883 |
| 197 | $10,129 | $16,544 | $26,673 | $3,456,339 |
| 198 | $10,081 | $16,592 | $26,673 | $3,439,747 |
| 199 | $10,033 | $16,641 | $26,673 | $3,423,106 |
| 200 | $9,984 | $16,689 | $26,673 | $3,406,417 |
| 201 | $9,935 | $16,738 | $26,673 | $3,389,679 |
| 202 | $9,887 | $16,787 | $26,673 | $3,372,892 |
| 203 | $9,838 | $16,836 | $26,673 | $3,356,057 |
| 204 | $9,788 | $16,885 | $26,673 | $3,339,172 |
$320,079
$120,672
$199,407
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,739 | $16,934 | $26,673 | $3,322,238 |
| 206 | $9,690 | $16,983 | $26,673 | $3,305,255 |
| 207 | $9,640 | $17,033 | $26,673 | $3,288,222 |
| 208 | $9,591 | $17,083 | $26,673 | $3,271,139 |
| 209 | $9,541 | $17,132 | $26,673 | $3,254,007 |
| 210 | $9,491 | $17,182 | $26,673 | $3,236,824 |
| 211 | $9,441 | $17,233 | $26,673 | $3,219,592 |
| 212 | $9,390 | $17,283 | $26,673 | $3,202,309 |
| 213 | $9,340 | $17,333 | $26,673 | $3,184,976 |
| 214 | $9,290 | $17,384 | $26,673 | $3,167,592 |
| 215 | $9,239 | $17,434 | $26,673 | $3,150,157 |
| 216 | $9,188 | $17,485 | $26,673 | $3,132,672 |
$320,079
$113,579
$206,500
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,137 | $17,536 | $26,673 | $3,115,136 |
| 218 | $9,086 | $17,587 | $26,673 | $3,097,548 |
| 219 | $9,035 | $17,639 | $26,673 | $3,079,910 |
| 220 | $8,983 | $17,690 | $26,673 | $3,062,220 |
| 221 | $8,931 | $17,742 | $26,673 | $3,044,478 |
| 222 | $8,880 | $17,794 | $26,673 | $3,026,684 |
| 223 | $8,828 | $17,845 | $26,673 | $3,008,839 |
| 224 | $8,776 | $17,897 | $26,673 | $2,990,941 |
| 225 | $8,724 | $17,950 | $26,673 | $2,972,992 |
| 226 | $8,671 | $18,002 | $26,673 | $2,954,990 |
| 227 | $8,619 | $18,055 | $26,673 | $2,936,935 |
| 228 | $8,566 | $18,107 | $26,673 | $2,918,828 |
$320,079
$106,235
$213,844
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,513 | $18,160 | $26,673 | $2,900,668 |
| 230 | $8,460 | $18,213 | $26,673 | $2,882,455 |
| 231 | $8,407 | $18,266 | $26,673 | $2,864,189 |
| 232 | $8,354 | $18,319 | $26,673 | $2,845,869 |
| 233 | $8,300 | $18,373 | $26,673 | $2,827,497 |
| 234 | $8,247 | $18,426 | $26,673 | $2,809,070 |
| 235 | $8,193 | $18,480 | $26,673 | $2,790,590 |
| 236 | $8,139 | $18,534 | $26,673 | $2,772,056 |
| 237 | $8,085 | $18,588 | $26,673 | $2,753,468 |
| 238 | $8,031 | $18,642 | $26,673 | $2,734,826 |
| 239 | $7,977 | $18,697 | $26,673 | $2,716,129 |
| 240 | $7,922 | $18,751 | $26,673 | $2,697,378 |
$320,079
$98,629
$221,450
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,867 | $18,806 | $26,673 | $2,678,572 |
| 242 | $7,813 | $18,861 | $26,673 | $2,659,711 |
| 243 | $7,757 | $18,916 | $26,673 | $2,640,795 |
| 244 | $7,702 | $18,971 | $26,673 | $2,621,824 |
| 245 | $7,647 | $19,026 | $26,673 | $2,602,798 |
| 246 | $7,591 | $19,082 | $26,673 | $2,583,716 |
| 247 | $7,536 | $19,137 | $26,673 | $2,564,579 |
| 248 | $7,480 | $19,193 | $26,673 | $2,545,386 |
| 249 | $7,424 | $19,249 | $26,673 | $2,526,137 |
| 250 | $7,368 | $19,305 | $26,673 | $2,506,831 |
| 251 | $7,312 | $19,362 | $26,673 | $2,487,470 |
| 252 | $7,255 | $19,418 | $26,673 | $2,468,051 |
$320,079
$90,753
$229,326
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,198 | $19,475 | $26,673 | $2,448,577 |
| 254 | $7,142 | $19,532 | $26,673 | $2,429,045 |
| 255 | $7,085 | $19,589 | $26,673 | $2,409,457 |
| 256 | $7,028 | $19,646 | $26,673 | $2,389,811 |
| 257 | $6,970 | $19,703 | $26,673 | $2,370,108 |
| 258 | $6,913 | $19,760 | $26,673 | $2,350,347 |
| 259 | $6,855 | $19,818 | $26,673 | $2,330,529 |
| 260 | $6,797 | $19,876 | $26,673 | $2,310,653 |
| 261 | $6,739 | $19,934 | $26,673 | $2,290,720 |
| 262 | $6,681 | $19,992 | $26,673 | $2,270,728 |
| 263 | $6,623 | $20,050 | $26,673 | $2,250,677 |
| 264 | $6,564 | $20,109 | $26,673 | $2,230,569 |
$320,079
$82,596
$237,483
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,506 | $20,167 | $26,673 | $2,210,401 |
| 266 | $6,447 | $20,226 | $26,673 | $2,190,175 |
| 267 | $6,388 | $20,285 | $26,673 | $2,169,890 |
| 268 | $6,329 | $20,344 | $26,673 | $2,149,545 |
| 269 | $6,270 | $20,404 | $26,673 | $2,129,141 |
| 270 | $6,210 | $20,463 | $26,673 | $2,108,678 |
| 271 | $6,150 | $20,523 | $26,673 | $2,088,155 |
| 272 | $6,090 | $20,583 | $26,673 | $2,067,572 |
| 273 | $6,030 | $20,643 | $26,673 | $2,046,930 |
| 274 | $5,970 | $20,703 | $26,673 | $2,026,227 |
| 275 | $5,910 | $20,763 | $26,673 | $2,005,463 |
| 276 | $5,849 | $20,824 | $26,673 | $1,984,639 |
$320,079
$74,150
$245,929
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,789 | $20,885 | $26,673 | $1,963,754 |
| 278 | $5,728 | $20,946 | $26,673 | $1,942,809 |
| 279 | $5,667 | $21,007 | $26,673 | $1,921,802 |
| 280 | $5,605 | $21,068 | $26,673 | $1,900,734 |
| 281 | $5,544 | $21,129 | $26,673 | $1,879,605 |
| 282 | $5,482 | $21,191 | $26,673 | $1,858,414 |
| 283 | $5,420 | $21,253 | $26,673 | $1,837,161 |
| 284 | $5,358 | $21,315 | $26,673 | $1,815,846 |
| 285 | $5,296 | $21,377 | $26,673 | $1,794,469 |
| 286 | $5,234 | $21,439 | $26,673 | $1,773,029 |
| 287 | $5,171 | $21,502 | $26,673 | $1,751,528 |
| 288 | $5,109 | $21,565 | $26,673 | $1,729,963 |
$320,079
$65,403
$254,676
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,046 | $21,628 | $26,673 | $1,708,335 |
| 290 | $4,983 | $21,691 | $26,673 | $1,686,645 |
| 291 | $4,919 | $21,754 | $26,673 | $1,664,891 |
| 292 | $4,856 | $21,817 | $26,673 | $1,643,074 |
| 293 | $4,792 | $21,881 | $26,673 | $1,621,193 |
| 294 | $4,728 | $21,945 | $26,673 | $1,599,248 |
| 295 | $4,664 | $22,009 | $26,673 | $1,577,239 |
| 296 | $4,600 | $22,073 | $26,673 | $1,555,166 |
| 297 | $4,536 | $22,137 | $26,673 | $1,533,029 |
| 298 | $4,471 | $22,202 | $26,673 | $1,510,827 |
| 299 | $4,407 | $22,267 | $26,673 | $1,488,560 |
| 300 | $4,342 | $22,332 | $26,673 | $1,466,228 |
$320,079
$56,345
$263,734
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,276 | $22,397 | $26,673 | $1,443,832 |
| 302 | $4,211 | $22,462 | $26,673 | $1,421,370 |
| 303 | $4,146 | $22,528 | $26,673 | $1,398,842 |
| 304 | $4,080 | $22,593 | $26,673 | $1,376,249 |
| 305 | $4,014 | $22,659 | $26,673 | $1,353,590 |
| 306 | $3,948 | $22,725 | $26,673 | $1,330,864 |
| 307 | $3,882 | $22,792 | $26,673 | $1,308,073 |
| 308 | $3,815 | $22,858 | $26,673 | $1,285,215 |
| 309 | $3,749 | $22,925 | $26,673 | $1,262,290 |
| 310 | $3,682 | $22,992 | $26,673 | $1,239,298 |
| 311 | $3,615 | $23,059 | $26,673 | $1,216,240 |
| 312 | $3,547 | $23,126 | $26,673 | $1,193,114 |
$320,079
$46,964
$273,115
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,480 | $23,193 | $26,673 | $1,169,921 |
| 314 | $3,412 | $23,261 | $26,673 | $1,146,660 |
| 315 | $3,344 | $23,329 | $26,673 | $1,123,331 |
| 316 | $3,276 | $23,397 | $26,673 | $1,099,934 |
| 317 | $3,208 | $23,465 | $26,673 | $1,076,469 |
| 318 | $3,140 | $23,534 | $26,673 | $1,052,935 |
| 319 | $3,071 | $23,602 | $26,673 | $1,029,333 |
| 320 | $3,002 | $23,671 | $26,673 | $1,005,662 |
| 321 | $2,933 | $23,740 | $26,673 | $981,922 |
| 322 | $2,864 | $23,809 | $26,673 | $958,113 |
| 323 | $2,794 | $23,879 | $26,673 | $934,234 |
| 324 | $2,725 | $23,948 | $26,673 | $910,285 |
$320,079
$37,251
$282,828
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,655 | $24,018 | $26,673 | $886,267 |
| 326 | $2,585 | $24,088 | $26,673 | $862,179 |
| 327 | $2,515 | $24,159 | $26,673 | $838,020 |
| 328 | $2,444 | $24,229 | $26,673 | $813,791 |
| 329 | $2,374 | $24,300 | $26,673 | $789,492 |
| 330 | $2,303 | $24,371 | $26,673 | $765,121 |
| 331 | $2,232 | $24,442 | $26,673 | $740,679 |
| 332 | $2,160 | $24,513 | $26,673 | $716,166 |
| 333 | $2,089 | $24,584 | $26,673 | $691,582 |
| 334 | $2,017 | $24,656 | $26,673 | $666,926 |
| 335 | $1,945 | $24,728 | $26,673 | $642,198 |
| 336 | $1,873 | $24,800 | $26,673 | $617,398 |
$320,079
$27,191
$292,888
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,801 | $24,873 | $26,673 | $592,525 |
| 338 | $1,728 | $24,945 | $26,673 | $567,580 |
| 339 | $1,655 | $25,018 | $26,673 | $542,562 |
| 340 | $1,582 | $25,091 | $26,673 | $517,471 |
| 341 | $1,509 | $25,164 | $26,673 | $492,307 |
| 342 | $1,436 | $25,237 | $26,673 | $467,070 |
| 343 | $1,362 | $25,311 | $26,673 | $441,759 |
| 344 | $1,288 | $25,385 | $26,673 | $416,374 |
| 345 | $1,214 | $25,459 | $26,673 | $390,915 |
| 346 | $1,140 | $25,533 | $26,673 | $365,382 |
| 347 | $1,066 | $25,608 | $26,673 | $339,775 |
| 348 | $991 | $25,682 | $26,673 | $314,093 |
$320,079
$16,774
$303,305
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $916 | $25,757 | $26,673 | $288,335 |
| 350 | $841 | $25,832 | $26,673 | $262,503 |
| 351 | $766 | $25,908 | $26,673 | $236,596 |
| 352 | $690 | $25,983 | $26,673 | $210,612 |
| 353 | $614 | $26,059 | $26,673 | $184,553 |
| 354 | $538 | $26,135 | $26,673 | $158,418 |
| 355 | $462 | $26,211 | $26,673 | $132,207 |
| 356 | $386 | $26,288 | $26,673 | $105,920 |
| 357 | $309 | $26,364 | $26,673 | $79,555 |
| 358 | $232 | $26,441 | $26,673 | $53,114 |
| 359 | $155 | $26,518 | $26,673 | $26,596 |
| 360 | $78 | $26,596 | $26,673 | $0 |
$320,079
$5,986
$314,093
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。
