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
558 呎
@13,530
733 呎
@10,300
$755 萬
$700 萬
$850 萬
$780 萬
559 呎
@14,311
730 呎
@10,959
$800 萬
$798 萬
665 呎
@11,128
1,094 呎
@6,764
$740 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $34,743 | $26,697 | $21,877 | $18,671 |
| 1.500 | $36,034 | $28,012 | $23,216 | $20,034 |
| 2.000 | $37,356 | $29,367 | $24,605 | $21,456 |
| 2.500 | $38,707 | $30,761 | $26,042 | $22,937 |
| 3.000 | $40,088 | $32,194 | $27,528 | $24,474 |
| 3.500 | $41,499 | $33,667 | $29,061 | $26,067 |
| 4.000 | $42,939 | $35,177 | $30,641 | $27,714 |
| 4.500 | $44,408 | $36,725 | $32,266 | $29,413 |
| 5.000 | $45,906 | $38,310 | $33,935 | $31,162 |
| 5.500 | $47,432 | $39,932 | $35,648 | $32,960 |
| 6.000 | $48,986 | $41,589 | $37,402 | $34,804 |
每月供款$26,068
30年
$5,805,000
$3,579,136
$9,384,136
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,931 | $9,136 | $26,067 | $5,795,864 |
| 2 | $16,905 | $9,162 | $26,067 | $5,786,702 |
| 3 | $16,878 | $9,189 | $26,067 | $5,777,513 |
| 4 | $16,851 | $9,216 | $26,067 | $5,768,297 |
| 5 | $16,824 | $9,243 | $26,067 | $5,759,054 |
| 6 | $16,797 | $9,270 | $26,067 | $5,749,784 |
| 7 | $16,770 | $9,297 | $26,067 | $5,740,487 |
| 8 | $16,743 | $9,324 | $26,067 | $5,731,163 |
| 9 | $16,716 | $9,351 | $26,067 | $5,721,812 |
| 10 | $16,689 | $9,378 | $26,067 | $5,712,434 |
| 11 | $16,661 | $9,406 | $26,067 | $5,703,028 |
| 12 | $16,634 | $9,433 | $26,067 | $5,693,595 |
$312,805
$201,399
$111,405
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,606 | $9,461 | $26,067 | $5,684,134 |
| 14 | $16,579 | $9,488 | $26,067 | $5,674,646 |
| 15 | $16,551 | $9,516 | $26,067 | $5,665,130 |
| 16 | $16,523 | $9,544 | $26,067 | $5,655,586 |
| 17 | $16,495 | $9,572 | $26,067 | $5,646,014 |
| 18 | $16,468 | $9,600 | $26,067 | $5,636,415 |
| 19 | $16,440 | $9,628 | $26,067 | $5,626,787 |
| 20 | $16,411 | $9,656 | $26,067 | $5,617,132 |
| 21 | $16,383 | $9,684 | $26,067 | $5,607,448 |
| 22 | $16,355 | $9,712 | $26,067 | $5,597,736 |
| 23 | $16,327 | $9,740 | $26,067 | $5,587,996 |
| 24 | $16,298 | $9,769 | $26,067 | $5,578,227 |
$312,805
$197,437
$115,368
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,270 | $9,797 | $26,067 | $5,568,430 |
| 26 | $16,241 | $9,826 | $26,067 | $5,558,604 |
| 27 | $16,213 | $9,854 | $26,067 | $5,548,749 |
| 28 | $16,184 | $9,883 | $26,067 | $5,538,866 |
| 29 | $16,155 | $9,912 | $26,067 | $5,528,954 |
| 30 | $16,126 | $9,941 | $26,067 | $5,519,013 |
| 31 | $16,097 | $9,970 | $26,067 | $5,509,043 |
| 32 | $16,068 | $9,999 | $26,067 | $5,499,044 |
| 33 | $16,039 | $10,028 | $26,067 | $5,489,016 |
| 34 | $16,010 | $10,057 | $26,067 | $5,478,959 |
| 35 | $15,980 | $10,087 | $26,067 | $5,468,872 |
| 36 | $15,951 | $10,116 | $26,067 | $5,458,756 |
$312,805
$193,334
$119,471
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,921 | $10,146 | $26,067 | $5,448,610 |
| 38 | $15,892 | $10,175 | $26,067 | $5,438,435 |
| 39 | $15,862 | $10,205 | $26,067 | $5,428,230 |
| 40 | $15,832 | $10,235 | $26,067 | $5,417,995 |
| 41 | $15,802 | $10,265 | $26,067 | $5,407,731 |
| 42 | $15,773 | $10,294 | $26,067 | $5,397,436 |
| 43 | $15,743 | $10,325 | $26,067 | $5,387,112 |
| 44 | $15,712 | $10,355 | $26,067 | $5,376,757 |
| 45 | $15,682 | $10,385 | $26,067 | $5,366,372 |
| 46 | $15,652 | $10,415 | $26,067 | $5,355,957 |
| 47 | $15,622 | $10,446 | $26,067 | $5,345,512 |
| 48 | $15,591 | $10,476 | $26,067 | $5,335,036 |
$312,805
$189,084
$123,720
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,561 | $10,507 | $26,067 | $5,324,529 |
| 50 | $15,530 | $10,537 | $26,067 | $5,313,992 |
| 51 | $15,499 | $10,568 | $26,067 | $5,303,424 |
| 52 | $15,468 | $10,599 | $26,067 | $5,292,825 |
| 53 | $15,437 | $10,630 | $26,067 | $5,282,196 |
| 54 | $15,406 | $10,661 | $26,067 | $5,271,535 |
| 55 | $15,375 | $10,692 | $26,067 | $5,260,843 |
| 56 | $15,344 | $10,723 | $26,067 | $5,250,120 |
| 57 | $15,313 | $10,754 | $26,067 | $5,239,366 |
| 58 | $15,281 | $10,786 | $26,067 | $5,228,581 |
| 59 | $15,250 | $10,817 | $26,067 | $5,217,764 |
| 60 | $15,218 | $10,849 | $26,067 | $5,206,915 |
$312,805
$184,684
$128,121
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,187 | $10,880 | $26,067 | $5,196,035 |
| 62 | $15,155 | $10,912 | $26,067 | $5,185,123 |
| 63 | $15,123 | $10,944 | $26,067 | $5,174,179 |
| 64 | $15,091 | $10,976 | $26,067 | $5,163,203 |
| 65 | $15,059 | $11,008 | $26,067 | $5,152,196 |
| 66 | $15,027 | $11,040 | $26,067 | $5,141,156 |
| 67 | $14,995 | $11,072 | $26,067 | $5,130,084 |
| 68 | $14,963 | $11,104 | $26,067 | $5,118,980 |
| 69 | $14,930 | $11,137 | $26,067 | $5,107,843 |
| 70 | $14,898 | $11,169 | $26,067 | $5,096,674 |
| 71 | $14,865 | $11,202 | $26,067 | $5,085,472 |
| 72 | $14,833 | $11,234 | $26,067 | $5,074,238 |
$312,805
$180,127
$132,677
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,800 | $11,267 | $26,067 | $5,062,970 |
| 74 | $14,767 | $11,300 | $26,067 | $5,051,670 |
| 75 | $14,734 | $11,333 | $26,067 | $5,040,337 |
| 76 | $14,701 | $11,366 | $26,067 | $5,028,971 |
| 77 | $14,668 | $11,399 | $26,067 | $5,017,572 |
| 78 | $14,635 | $11,432 | $26,067 | $5,006,140 |
| 79 | $14,601 | $11,466 | $26,067 | $4,994,674 |
| 80 | $14,568 | $11,499 | $26,067 | $4,983,175 |
| 81 | $14,534 | $11,533 | $26,067 | $4,971,642 |
| 82 | $14,501 | $11,566 | $26,067 | $4,960,075 |
| 83 | $14,467 | $11,600 | $26,067 | $4,948,475 |
| 84 | $14,433 | $11,634 | $26,067 | $4,936,841 |
$312,805
$175,408
$137,396
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,399 | $11,668 | $26,067 | $4,925,173 |
| 86 | $14,365 | $11,702 | $26,067 | $4,913,471 |
| 87 | $14,331 | $11,736 | $26,067 | $4,901,735 |
| 88 | $14,297 | $11,770 | $26,067 | $4,889,965 |
| 89 | $14,262 | $11,805 | $26,067 | $4,878,160 |
| 90 | $14,228 | $11,839 | $26,067 | $4,866,321 |
| 91 | $14,193 | $11,874 | $26,067 | $4,854,448 |
| 92 | $14,159 | $11,908 | $26,067 | $4,842,539 |
| 93 | $14,124 | $11,943 | $26,067 | $4,830,596 |
| 94 | $14,089 | $11,978 | $26,067 | $4,818,619 |
| 95 | $14,054 | $12,013 | $26,067 | $4,806,606 |
| 96 | $14,019 | $12,048 | $26,067 | $4,794,558 |
$312,805
$170,521
$142,283
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,984 | $12,083 | $26,067 | $4,782,475 |
| 98 | $13,949 | $12,118 | $26,067 | $4,770,357 |
| 99 | $13,914 | $12,154 | $26,067 | $4,758,204 |
| 100 | $13,878 | $12,189 | $26,067 | $4,746,015 |
| 101 | $13,843 | $12,225 | $26,067 | $4,733,790 |
| 102 | $13,807 | $12,260 | $26,067 | $4,721,530 |
| 103 | $13,771 | $12,296 | $26,067 | $4,709,234 |
| 104 | $13,735 | $12,332 | $26,067 | $4,696,902 |
| 105 | $13,699 | $12,368 | $26,067 | $4,684,534 |
| 106 | $13,663 | $12,404 | $26,067 | $4,672,131 |
| 107 | $13,627 | $12,440 | $26,067 | $4,659,691 |
| 108 | $13,591 | $12,476 | $26,067 | $4,647,214 |
$312,805
$165,461
$147,344
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,554 | $12,513 | $26,067 | $4,634,702 |
| 110 | $13,518 | $12,549 | $26,067 | $4,622,153 |
| 111 | $13,481 | $12,586 | $26,067 | $4,609,567 |
| 112 | $13,445 | $12,622 | $26,067 | $4,596,944 |
| 113 | $13,408 | $12,659 | $26,067 | $4,584,285 |
| 114 | $13,371 | $12,696 | $26,067 | $4,571,589 |
| 115 | $13,334 | $12,733 | $26,067 | $4,558,856 |
| 116 | $13,297 | $12,770 | $26,067 | $4,546,085 |
| 117 | $13,259 | $12,808 | $26,067 | $4,533,278 |
| 118 | $13,222 | $12,845 | $26,067 | $4,520,433 |
| 119 | $13,185 | $12,882 | $26,067 | $4,507,550 |
| 120 | $13,147 | $12,920 | $26,067 | $4,494,630 |
$312,805
$160,220
$152,584
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,109 | $12,958 | $26,067 | $4,481,672 |
| 122 | $13,072 | $12,995 | $26,067 | $4,468,677 |
| 123 | $13,034 | $13,033 | $26,067 | $4,455,644 |
| 124 | $12,996 | $13,071 | $26,067 | $4,442,572 |
| 125 | $12,958 | $13,110 | $26,067 | $4,429,463 |
| 126 | $12,919 | $13,148 | $26,067 | $4,416,315 |
| 127 | $12,881 | $13,186 | $26,067 | $4,403,129 |
| 128 | $12,842 | $13,225 | $26,067 | $4,389,904 |
| 129 | $12,804 | $13,263 | $26,067 | $4,376,641 |
| 130 | $12,765 | $13,302 | $26,067 | $4,363,339 |
| 131 | $12,726 | $13,341 | $26,067 | $4,349,998 |
| 132 | $12,687 | $13,380 | $26,067 | $4,336,619 |
$312,805
$154,793
$158,011
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,648 | $13,419 | $26,067 | $4,323,200 |
| 134 | $12,609 | $13,458 | $26,067 | $4,309,743 |
| 135 | $12,570 | $13,497 | $26,067 | $4,296,246 |
| 136 | $12,531 | $13,536 | $26,067 | $4,282,709 |
| 137 | $12,491 | $13,576 | $26,067 | $4,269,133 |
| 138 | $12,452 | $13,615 | $26,067 | $4,255,518 |
| 139 | $12,412 | $13,655 | $26,067 | $4,241,863 |
| 140 | $12,372 | $13,695 | $26,067 | $4,228,168 |
| 141 | $12,332 | $13,735 | $26,067 | $4,214,433 |
| 142 | $12,292 | $13,775 | $26,067 | $4,200,658 |
| 143 | $12,252 | $13,815 | $26,067 | $4,186,843 |
| 144 | $12,212 | $13,855 | $26,067 | $4,172,988 |
$312,805
$149,173
$163,631
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,171 | $13,896 | $26,067 | $4,159,092 |
| 146 | $12,131 | $13,936 | $26,067 | $4,145,155 |
| 147 | $12,090 | $13,977 | $26,067 | $4,131,178 |
| 148 | $12,049 | $14,018 | $26,067 | $4,117,161 |
| 149 | $12,008 | $14,059 | $26,067 | $4,103,102 |
| 150 | $11,967 | $14,100 | $26,067 | $4,089,002 |
| 151 | $11,926 | $14,141 | $26,067 | $4,074,862 |
| 152 | $11,885 | $14,182 | $26,067 | $4,060,680 |
| 153 | $11,844 | $14,223 | $26,067 | $4,046,456 |
| 154 | $11,802 | $14,265 | $26,067 | $4,032,191 |
| 155 | $11,761 | $14,306 | $26,067 | $4,017,885 |
| 156 | $11,719 | $14,348 | $26,067 | $4,003,537 |
$312,805
$143,353
$169,451
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,677 | $14,390 | $26,067 | $3,989,146 |
| 158 | $11,635 | $14,432 | $26,067 | $3,974,714 |
| 159 | $11,593 | $14,474 | $26,067 | $3,960,240 |
| 160 | $11,551 | $14,516 | $26,067 | $3,945,724 |
| 161 | $11,508 | $14,559 | $26,067 | $3,931,165 |
| 162 | $11,466 | $14,601 | $26,067 | $3,916,564 |
| 163 | $11,423 | $14,644 | $26,067 | $3,901,920 |
| 164 | $11,381 | $14,686 | $26,067 | $3,887,234 |
| 165 | $11,338 | $14,729 | $26,067 | $3,872,505 |
| 166 | $11,295 | $14,772 | $26,067 | $3,857,732 |
| 167 | $11,252 | $14,815 | $26,067 | $3,842,917 |
| 168 | $11,209 | $14,859 | $26,067 | $3,828,059 |
$312,805
$137,327
$175,478
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,165 | $14,902 | $26,067 | $3,813,157 |
| 170 | $11,122 | $14,945 | $26,067 | $3,798,211 |
| 171 | $11,078 | $14,989 | $26,067 | $3,783,222 |
| 172 | $11,034 | $15,033 | $26,067 | $3,768,190 |
| 173 | $10,991 | $15,076 | $26,067 | $3,753,113 |
| 174 | $10,947 | $15,120 | $26,067 | $3,737,993 |
| 175 | $10,902 | $15,165 | $26,067 | $3,722,828 |
| 176 | $10,858 | $15,209 | $26,067 | $3,707,620 |
| 177 | $10,814 | $15,253 | $26,067 | $3,692,366 |
| 178 | $10,769 | $15,298 | $26,067 | $3,677,069 |
| 179 | $10,725 | $15,342 | $26,067 | $3,661,726 |
| 180 | $10,680 | $15,387 | $26,067 | $3,646,339 |
$312,805
$131,085
$181,719
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,635 | $15,432 | $26,067 | $3,630,908 |
| 182 | $10,590 | $15,477 | $26,067 | $3,615,431 |
| 183 | $10,545 | $15,522 | $26,067 | $3,599,909 |
| 184 | $10,500 | $15,567 | $26,067 | $3,584,341 |
| 185 | $10,454 | $15,613 | $26,067 | $3,568,729 |
| 186 | $10,409 | $15,658 | $26,067 | $3,553,070 |
| 187 | $10,363 | $15,704 | $26,067 | $3,537,366 |
| 188 | $10,317 | $15,750 | $26,067 | $3,521,617 |
| 189 | $10,271 | $15,796 | $26,067 | $3,505,821 |
| 190 | $10,225 | $15,842 | $26,067 | $3,489,979 |
| 191 | $10,179 | $15,888 | $26,067 | $3,474,091 |
| 192 | $10,133 | $15,934 | $26,067 | $3,458,157 |
$312,805
$124,622
$188,182
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,086 | $15,981 | $26,067 | $3,442,176 |
| 194 | $10,040 | $16,027 | $26,067 | $3,426,149 |
| 195 | $9,993 | $16,074 | $26,067 | $3,410,075 |
| 196 | $9,946 | $16,121 | $26,067 | $3,393,954 |
| 197 | $9,899 | $16,168 | $26,067 | $3,377,786 |
| 198 | $9,852 | $16,215 | $26,067 | $3,361,571 |
| 199 | $9,805 | $16,262 | $26,067 | $3,345,308 |
| 200 | $9,757 | $16,310 | $26,067 | $3,328,998 |
| 201 | $9,710 | $16,357 | $26,067 | $3,312,641 |
| 202 | $9,662 | $16,405 | $26,067 | $3,296,236 |
| 203 | $9,614 | $16,453 | $26,067 | $3,279,783 |
| 204 | $9,566 | $16,501 | $26,067 | $3,263,282 |
$312,805
$117,929
$194,875
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,518 | $16,549 | $26,067 | $3,246,733 |
| 206 | $9,470 | $16,597 | $26,067 | $3,230,135 |
| 207 | $9,421 | $16,646 | $26,067 | $3,213,489 |
| 208 | $9,373 | $16,694 | $26,067 | $3,196,795 |
| 209 | $9,324 | $16,743 | $26,067 | $3,180,052 |
| 210 | $9,275 | $16,792 | $26,067 | $3,163,260 |
| 211 | $9,226 | $16,841 | $26,067 | $3,146,419 |
| 212 | $9,177 | $16,890 | $26,067 | $3,129,529 |
| 213 | $9,128 | $16,939 | $26,067 | $3,112,590 |
| 214 | $9,078 | $16,989 | $26,067 | $3,095,601 |
| 215 | $9,029 | $17,038 | $26,067 | $3,078,563 |
| 216 | $8,979 | $17,088 | $26,067 | $3,061,475 |
$312,805
$110,998
$201,807
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,929 | $17,138 | $26,067 | $3,044,337 |
| 218 | $8,879 | $17,188 | $26,067 | $3,027,150 |
| 219 | $8,829 | $17,238 | $26,067 | $3,009,912 |
| 220 | $8,779 | $17,288 | $26,067 | $2,992,624 |
| 221 | $8,728 | $17,339 | $26,067 | $2,975,285 |
| 222 | $8,678 | $17,389 | $26,067 | $2,957,896 |
| 223 | $8,627 | $17,440 | $26,067 | $2,940,456 |
| 224 | $8,576 | $17,491 | $26,067 | $2,922,965 |
| 225 | $8,525 | $17,542 | $26,067 | $2,905,424 |
| 226 | $8,474 | $17,593 | $26,067 | $2,887,831 |
| 227 | $8,423 | $17,644 | $26,067 | $2,870,187 |
| 228 | $8,371 | $17,696 | $26,067 | $2,852,491 |
$312,805
$103,820
$208,984
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,320 | $17,747 | $26,067 | $2,834,744 |
| 230 | $8,268 | $17,799 | $26,067 | $2,816,945 |
| 231 | $8,216 | $17,851 | $26,067 | $2,799,094 |
| 232 | $8,164 | $17,903 | $26,067 | $2,781,191 |
| 233 | $8,112 | $17,955 | $26,067 | $2,763,235 |
| 234 | $8,059 | $18,008 | $26,067 | $2,745,228 |
| 235 | $8,007 | $18,060 | $26,067 | $2,727,168 |
| 236 | $7,954 | $18,113 | $26,067 | $2,709,055 |
| 237 | $7,901 | $18,166 | $26,067 | $2,690,889 |
| 238 | $7,848 | $18,219 | $26,067 | $2,672,671 |
| 239 | $7,795 | $18,272 | $26,067 | $2,654,399 |
| 240 | $7,742 | $18,325 | $26,067 | $2,636,074 |
$312,805
$96,387
$216,417
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,689 | $18,378 | $26,067 | $2,617,695 |
| 242 | $7,635 | $18,432 | $26,067 | $2,599,263 |
| 243 | $7,581 | $18,486 | $26,067 | $2,580,777 |
| 244 | $7,527 | $18,540 | $26,067 | $2,562,238 |
| 245 | $7,473 | $18,594 | $26,067 | $2,543,644 |
| 246 | $7,419 | $18,648 | $26,067 | $2,524,996 |
| 247 | $7,365 | $18,702 | $26,067 | $2,506,293 |
| 248 | $7,310 | $18,757 | $26,067 | $2,487,536 |
| 249 | $7,255 | $18,812 | $26,067 | $2,468,724 |
| 250 | $7,200 | $18,867 | $26,067 | $2,449,858 |
| 251 | $7,145 | $18,922 | $26,067 | $2,430,936 |
| 252 | $7,090 | $18,977 | $26,067 | $2,411,959 |
$312,805
$88,690
$224,114
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,035 | $19,032 | $26,067 | $2,392,927 |
| 254 | $6,979 | $19,088 | $26,067 | $2,373,840 |
| 255 | $6,924 | $19,143 | $26,067 | $2,354,696 |
| 256 | $6,868 | $19,199 | $26,067 | $2,335,497 |
| 257 | $6,812 | $19,255 | $26,067 | $2,316,242 |
| 258 | $6,756 | $19,311 | $26,067 | $2,296,930 |
| 259 | $6,699 | $19,368 | $26,067 | $2,277,563 |
| 260 | $6,643 | $19,424 | $26,067 | $2,258,139 |
| 261 | $6,586 | $19,481 | $26,067 | $2,238,658 |
| 262 | $6,529 | $19,538 | $26,067 | $2,219,120 |
| 263 | $6,472 | $19,595 | $26,067 | $2,199,526 |
| 264 | $6,415 | $19,652 | $26,067 | $2,179,874 |
$312,805
$80,719
$232,085
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,358 | $19,709 | $26,067 | $2,160,165 |
| 266 | $6,300 | $19,767 | $26,067 | $2,140,398 |
| 267 | $6,243 | $19,824 | $26,067 | $2,120,574 |
| 268 | $6,185 | $19,882 | $26,067 | $2,100,692 |
| 269 | $6,127 | $19,940 | $26,067 | $2,080,752 |
| 270 | $6,069 | $19,998 | $26,067 | $2,060,754 |
| 271 | $6,011 | $20,057 | $26,067 | $2,040,697 |
| 272 | $5,952 | $20,115 | $26,067 | $2,020,582 |
| 273 | $5,893 | $20,174 | $26,067 | $2,000,409 |
| 274 | $5,835 | $20,233 | $26,067 | $1,980,176 |
| 275 | $5,776 | $20,292 | $26,067 | $1,959,884 |
| 276 | $5,716 | $20,351 | $26,067 | $1,939,534 |
$312,805
$72,464
$240,340
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,657 | $20,410 | $26,067 | $1,919,124 |
| 278 | $5,597 | $20,470 | $26,067 | $1,898,654 |
| 279 | $5,538 | $20,529 | $26,067 | $1,878,125 |
| 280 | $5,478 | $20,589 | $26,067 | $1,857,536 |
| 281 | $5,418 | $20,649 | $26,067 | $1,836,886 |
| 282 | $5,358 | $20,709 | $26,067 | $1,816,177 |
| 283 | $5,297 | $20,770 | $26,067 | $1,795,407 |
| 284 | $5,237 | $20,830 | $26,067 | $1,774,577 |
| 285 | $5,176 | $20,891 | $26,067 | $1,753,685 |
| 286 | $5,115 | $20,952 | $26,067 | $1,732,733 |
| 287 | $5,054 | $21,013 | $26,067 | $1,711,720 |
| 288 | $4,993 | $21,075 | $26,067 | $1,690,646 |
$312,805
$63,916
$248,888
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,931 | $21,136 | $26,067 | $1,669,510 |
| 290 | $4,869 | $21,198 | $26,067 | $1,648,312 |
| 291 | $4,808 | $21,259 | $26,067 | $1,627,052 |
| 292 | $4,746 | $21,321 | $26,067 | $1,605,731 |
| 293 | $4,683 | $21,384 | $26,067 | $1,584,347 |
| 294 | $4,621 | $21,446 | $26,067 | $1,562,901 |
| 295 | $4,558 | $21,509 | $26,067 | $1,541,393 |
| 296 | $4,496 | $21,571 | $26,067 | $1,519,821 |
| 297 | $4,433 | $21,634 | $26,067 | $1,498,187 |
| 298 | $4,370 | $21,697 | $26,067 | $1,476,490 |
| 299 | $4,306 | $21,761 | $26,067 | $1,454,729 |
| 300 | $4,243 | $21,824 | $26,067 | $1,432,905 |
$312,805
$55,064
$257,740
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,179 | $21,888 | $26,067 | $1,411,017 |
| 302 | $4,115 | $21,952 | $26,067 | $1,389,066 |
| 303 | $4,051 | $22,016 | $26,067 | $1,367,050 |
| 304 | $3,987 | $22,080 | $26,067 | $1,344,970 |
| 305 | $3,923 | $22,144 | $26,067 | $1,322,826 |
| 306 | $3,858 | $22,209 | $26,067 | $1,300,617 |
| 307 | $3,793 | $22,274 | $26,067 | $1,278,344 |
| 308 | $3,729 | $22,339 | $26,067 | $1,256,005 |
| 309 | $3,663 | $22,404 | $26,067 | $1,233,602 |
| 310 | $3,598 | $22,469 | $26,067 | $1,211,132 |
| 311 | $3,532 | $22,535 | $26,067 | $1,188,598 |
| 312 | $3,467 | $22,600 | $26,067 | $1,165,998 |
$312,805
$45,897
$266,907
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,401 | $22,666 | $26,067 | $1,143,331 |
| 314 | $3,335 | $22,732 | $26,067 | $1,120,599 |
| 315 | $3,268 | $22,799 | $26,067 | $1,097,800 |
| 316 | $3,202 | $22,865 | $26,067 | $1,074,935 |
| 317 | $3,135 | $22,932 | $26,067 | $1,052,004 |
| 318 | $3,068 | $22,999 | $26,067 | $1,029,005 |
| 319 | $3,001 | $23,066 | $26,067 | $1,005,939 |
| 320 | $2,934 | $23,133 | $26,067 | $982,806 |
| 321 | $2,867 | $23,201 | $26,067 | $959,605 |
| 322 | $2,799 | $23,268 | $26,067 | $936,337 |
| 323 | $2,731 | $23,336 | $26,067 | $913,001 |
| 324 | $2,663 | $23,404 | $26,067 | $889,597 |
$312,805
$36,404
$276,401
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,595 | $23,472 | $26,067 | $866,125 |
| 326 | $2,526 | $23,541 | $26,067 | $842,584 |
| 327 | $2,458 | $23,610 | $26,067 | $818,974 |
| 328 | $2,389 | $23,678 | $26,067 | $795,296 |
| 329 | $2,320 | $23,747 | $26,067 | $771,549 |
| 330 | $2,250 | $23,817 | $26,067 | $747,732 |
| 331 | $2,181 | $23,886 | $26,067 | $723,846 |
| 332 | $2,111 | $23,956 | $26,067 | $699,890 |
| 333 | $2,041 | $24,026 | $26,067 | $675,864 |
| 334 | $1,971 | $24,096 | $26,067 | $651,768 |
| 335 | $1,901 | $24,166 | $26,067 | $627,602 |
| 336 | $1,831 | $24,237 | $26,067 | $603,366 |
$312,805
$26,573
$286,231
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,760 | $24,307 | $26,067 | $579,059 |
| 338 | $1,689 | $24,378 | $26,067 | $554,680 |
| 339 | $1,618 | $24,449 | $26,067 | $530,231 |
| 340 | $1,547 | $24,521 | $26,067 | $505,711 |
| 341 | $1,475 | $24,592 | $26,067 | $481,119 |
| 342 | $1,403 | $24,664 | $26,067 | $456,455 |
| 343 | $1,331 | $24,736 | $26,067 | $431,719 |
| 344 | $1,259 | $24,808 | $26,067 | $406,911 |
| 345 | $1,187 | $24,880 | $26,067 | $382,031 |
| 346 | $1,114 | $24,953 | $26,067 | $357,078 |
| 347 | $1,041 | $25,026 | $26,067 | $332,053 |
| 348 | $968 | $25,099 | $26,067 | $306,954 |
$312,805
$16,393
$296,412
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $895 | $25,172 | $26,067 | $281,782 |
| 350 | $822 | $25,245 | $26,067 | $256,537 |
| 351 | $748 | $25,319 | $26,067 | $231,218 |
| 352 | $674 | $25,393 | $26,067 | $205,826 |
| 353 | $600 | $25,467 | $26,067 | $180,359 |
| 354 | $526 | $25,541 | $26,067 | $154,818 |
| 355 | $452 | $25,615 | $26,067 | $129,203 |
| 356 | $377 | $25,690 | $26,067 | $103,512 |
| 357 | $302 | $25,765 | $26,067 | $77,747 |
| 358 | $227 | $25,840 | $26,067 | $51,907 |
| 359 | $151 | $25,916 | $26,067 | $25,991 |
| 360 | $76 | $25,991 | $26,067 | $0 |
$312,805
$5,850
$306,954
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。
