本計數機只適用於首個自用住宅物業。計算只作參考用途，計算詳情請參閱 「 最新按揭措施 」 。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。
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。
免責聲明
筍盤推介
$1,900 萬
1,184 呎
@16,047
1,422 呎
@13,361
$1,900 萬
$1,980 萬
1,521 呎
@13,018
1,872 呎
@10,577
$1,980 萬
$1,800 萬
1,109 呎
@16,231
1,390 呎
@12,950
$1,800 萬
$1,820 萬
922 呎
@19,740
1,180 呎
@15,424
$1,820 萬
$1,900 萬
772 呎
@24,611
982 呎
@19,348
$1,900 萬
$1,800 萬
916 呎
@19,651
1,176 呎
@15,306
$1,800 萬
$1,850 萬
1,011 呎
@18,299
1,296 呎
@14,275
$1,850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $58,513 | $44,962 | $36,845 | $31,446 |
| 1.500 | $60,688 | $47,177 | $39,100 | $33,741 |
| 2.000 | $62,914 | $49,458 | $41,439 | $36,136 |
| 2.500 | $65,190 | $51,807 | $43,860 | $38,630 |
| 3.000 | $67,516 | $54,221 | $46,362 | $41,219 |
| 3.500 | $69,891 | $56,701 | $48,944 | $43,901 |
| 4.000 | $72,317 | $59,245 | $51,605 | $46,675 |
| 4.500 | $74,791 | $61,852 | $54,342 | $49,537 |
| 5.000 | $77,313 | $64,521 | $57,153 | $52,483 |
| 5.500 | $79,883 | $67,252 | $60,037 | $55,511 |
| 6.000 | $82,501 | $70,043 | $62,991 | $58,616 |
每月供款$38,630
30年
$9,776,640
$4,129,998
$13,906,638
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $20,368 | $18,262 | $38,630 | $9,758,378 |
| 2 | $20,330 | $18,300 | $38,630 | $9,740,079 |
| 3 | $20,292 | $18,338 | $38,630 | $9,721,741 |
| 4 | $20,254 | $18,376 | $38,630 | $9,703,365 |
| 5 | $20,215 | $18,414 | $38,630 | $9,684,951 |
| 6 | $20,177 | $18,453 | $38,630 | $9,666,498 |
| 7 | $20,139 | $18,491 | $38,630 | $9,648,007 |
| 8 | $20,100 | $18,530 | $38,630 | $9,629,478 |
| 9 | $20,061 | $18,568 | $38,630 | $9,610,910 |
| 10 | $20,023 | $18,607 | $38,630 | $9,592,303 |
| 11 | $19,984 | $18,646 | $38,630 | $9,573,657 |
| 12 | $19,945 | $18,684 | $38,630 | $9,554,973 |
$463,555
$241,888
$221,667
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $19,906 | $18,723 | $38,630 | $9,536,250 |
| 14 | $19,867 | $18,762 | $38,630 | $9,517,487 |
| 15 | $19,828 | $18,801 | $38,630 | $9,498,686 |
| 16 | $19,789 | $18,841 | $38,630 | $9,479,845 |
| 17 | $19,750 | $18,880 | $38,630 | $9,460,965 |
| 18 | $19,710 | $18,919 | $38,630 | $9,442,046 |
| 19 | $19,671 | $18,959 | $38,630 | $9,423,087 |
| 20 | $19,631 | $18,998 | $38,630 | $9,404,089 |
| 21 | $19,592 | $19,038 | $38,630 | $9,385,052 |
| 22 | $19,552 | $19,077 | $38,630 | $9,365,974 |
| 23 | $19,512 | $19,117 | $38,630 | $9,346,857 |
| 24 | $19,473 | $19,157 | $38,630 | $9,327,700 |
$463,555
$236,282
$227,273
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $19,433 | $19,197 | $38,630 | $9,308,503 |
| 26 | $19,393 | $19,237 | $38,630 | $9,289,267 |
| 27 | $19,353 | $19,277 | $38,630 | $9,269,990 |
| 28 | $19,312 | $19,317 | $38,630 | $9,250,673 |
| 29 | $19,272 | $19,357 | $38,630 | $9,231,315 |
| 30 | $19,232 | $19,398 | $38,630 | $9,211,918 |
| 31 | $19,191 | $19,438 | $38,630 | $9,192,480 |
| 32 | $19,151 | $19,479 | $38,630 | $9,173,001 |
| 33 | $19,110 | $19,519 | $38,630 | $9,153,482 |
| 34 | $19,070 | $19,560 | $38,630 | $9,133,922 |
| 35 | $19,029 | $19,601 | $38,630 | $9,114,322 |
| 36 | $18,988 | $19,641 | $38,630 | $9,094,680 |
$463,555
$230,535
$233,020
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $18,947 | $19,682 | $38,630 | $9,074,998 |
| 38 | $18,906 | $19,723 | $38,630 | $9,055,275 |
| 39 | $18,865 | $19,764 | $38,630 | $9,035,510 |
| 40 | $18,824 | $19,806 | $38,630 | $9,015,705 |
| 41 | $18,783 | $19,847 | $38,630 | $8,995,858 |
| 42 | $18,741 | $19,888 | $38,630 | $8,975,970 |
| 43 | $18,700 | $19,930 | $38,630 | $8,956,040 |
| 44 | $18,658 | $19,971 | $38,630 | $8,936,069 |
| 45 | $18,617 | $20,013 | $38,630 | $8,916,056 |
| 46 | $18,575 | $20,054 | $38,630 | $8,896,002 |
| 47 | $18,533 | $20,096 | $38,630 | $8,875,906 |
| 48 | $18,491 | $20,138 | $38,630 | $8,855,767 |
$463,555
$224,642
$238,913
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $18,450 | $20,180 | $38,630 | $8,835,587 |
| 50 | $18,407 | $20,222 | $38,630 | $8,815,365 |
| 51 | $18,365 | $20,264 | $38,630 | $8,795,101 |
| 52 | $18,323 | $20,306 | $38,630 | $8,774,795 |
| 53 | $18,281 | $20,349 | $38,630 | $8,754,446 |
| 54 | $18,238 | $20,391 | $38,630 | $8,734,055 |
| 55 | $18,196 | $20,434 | $38,630 | $8,713,621 |
| 56 | $18,153 | $20,476 | $38,630 | $8,693,145 |
| 57 | $18,111 | $20,519 | $38,630 | $8,672,626 |
| 58 | $18,068 | $20,562 | $38,630 | $8,652,065 |
| 59 | $18,025 | $20,604 | $38,630 | $8,631,460 |
| 60 | $17,982 | $20,647 | $38,630 | $8,610,813 |
$463,555
$218,600
$244,955
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $17,939 | $20,690 | $38,630 | $8,590,123 |
| 62 | $17,896 | $20,733 | $38,630 | $8,569,389 |
| 63 | $17,853 | $20,777 | $38,630 | $8,548,612 |
| 64 | $17,810 | $20,820 | $38,630 | $8,527,793 |
| 65 | $17,766 | $20,863 | $38,630 | $8,506,929 |
| 66 | $17,723 | $20,907 | $38,630 | $8,486,022 |
| 67 | $17,679 | $20,950 | $38,630 | $8,465,072 |
| 68 | $17,636 | $20,994 | $38,630 | $8,444,078 |
| 69 | $17,592 | $21,038 | $38,630 | $8,423,040 |
| 70 | $17,548 | $21,082 | $38,630 | $8,401,959 |
| 71 | $17,504 | $21,125 | $38,630 | $8,380,833 |
| 72 | $17,460 | $21,169 | $38,630 | $8,359,664 |
$463,555
$212,406
$251,149
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $17,416 | $21,214 | $38,630 | $8,338,450 |
| 74 | $17,372 | $21,258 | $38,630 | $8,317,193 |
| 75 | $17,327 | $21,302 | $38,630 | $8,295,891 |
| 76 | $17,283 | $21,346 | $38,630 | $8,274,544 |
| 77 | $17,239 | $21,391 | $38,630 | $8,253,153 |
| 78 | $17,194 | $21,435 | $38,630 | $8,231,718 |
| 79 | $17,149 | $21,480 | $38,630 | $8,210,238 |
| 80 | $17,105 | $21,525 | $38,630 | $8,188,713 |
| 81 | $17,060 | $21,570 | $38,630 | $8,167,143 |
| 82 | $17,015 | $21,615 | $38,630 | $8,145,528 |
| 83 | $16,970 | $21,660 | $38,630 | $8,123,869 |
| 84 | $16,925 | $21,705 | $38,630 | $8,102,164 |
$463,555
$206,054
$257,500
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $16,880 | $21,750 | $38,630 | $8,080,414 |
| 86 | $16,834 | $21,795 | $38,630 | $8,058,618 |
| 87 | $16,789 | $21,841 | $38,630 | $8,036,778 |
| 88 | $16,743 | $21,886 | $38,630 | $8,014,891 |
| 89 | $16,698 | $21,932 | $38,630 | $7,992,959 |
| 90 | $16,652 | $21,978 | $38,630 | $7,970,982 |
| 91 | $16,606 | $22,023 | $38,630 | $7,948,959 |
| 92 | $16,560 | $22,069 | $38,630 | $7,926,889 |
| 93 | $16,514 | $22,115 | $38,630 | $7,904,774 |
| 94 | $16,468 | $22,161 | $38,630 | $7,882,613 |
| 95 | $16,422 | $22,207 | $38,630 | $7,860,405 |
| 96 | $16,376 | $22,254 | $38,630 | $7,838,152 |
$463,555
$199,543
$264,012
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $16,329 | $22,300 | $38,630 | $7,815,852 |
| 98 | $16,283 | $22,347 | $38,630 | $7,793,505 |
| 99 | $16,236 | $22,393 | $38,630 | $7,771,112 |
| 100 | $16,190 | $22,440 | $38,630 | $7,748,672 |
| 101 | $16,143 | $22,486 | $38,630 | $7,726,186 |
| 102 | $16,096 | $22,533 | $38,630 | $7,703,653 |
| 103 | $16,049 | $22,580 | $38,630 | $7,681,072 |
| 104 | $16,002 | $22,627 | $38,630 | $7,658,445 |
| 105 | $15,955 | $22,674 | $38,630 | $7,635,771 |
| 106 | $15,908 | $22,722 | $38,630 | $7,613,049 |
| 107 | $15,861 | $22,769 | $38,630 | $7,590,280 |
| 108 | $15,813 | $22,816 | $38,630 | $7,567,463 |
$463,555
$192,866
$270,688
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $15,766 | $22,864 | $38,630 | $7,544,599 |
| 110 | $15,718 | $22,912 | $38,630 | $7,521,688 |
| 111 | $15,670 | $22,959 | $38,630 | $7,498,728 |
| 112 | $15,622 | $23,007 | $38,630 | $7,475,721 |
| 113 | $15,574 | $23,055 | $38,630 | $7,452,666 |
| 114 | $15,526 | $23,103 | $38,630 | $7,429,563 |
| 115 | $15,478 | $23,151 | $38,630 | $7,406,412 |
| 116 | $15,430 | $23,200 | $38,630 | $7,383,212 |
| 117 | $15,382 | $23,248 | $38,630 | $7,359,964 |
| 118 | $15,333 | $23,296 | $38,630 | $7,336,668 |
| 119 | $15,285 | $23,345 | $38,630 | $7,313,323 |
| 120 | $15,236 | $23,393 | $38,630 | $7,289,930 |
$463,555
$186,021
$277,534
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $15,187 | $23,442 | $38,630 | $7,266,487 |
| 122 | $15,139 | $23,491 | $38,630 | $7,242,996 |
| 123 | $15,090 | $23,540 | $38,630 | $7,219,456 |
| 124 | $15,041 | $23,589 | $38,630 | $7,195,867 |
| 125 | $14,991 | $23,638 | $38,630 | $7,172,229 |
| 126 | $14,942 | $23,687 | $38,630 | $7,148,542 |
| 127 | $14,893 | $23,737 | $38,630 | $7,124,805 |
| 128 | $14,843 | $23,786 | $38,630 | $7,101,019 |
| 129 | $14,794 | $23,836 | $38,630 | $7,077,183 |
| 130 | $14,744 | $23,885 | $38,630 | $7,053,298 |
| 131 | $14,694 | $23,935 | $38,630 | $7,029,363 |
| 132 | $14,645 | $23,985 | $38,630 | $7,005,377 |
$463,555
$179,002
$284,552
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $14,595 | $24,035 | $38,630 | $6,981,342 |
| 134 | $14,544 | $24,085 | $38,630 | $6,957,257 |
| 135 | $14,494 | $24,135 | $38,630 | $6,933,122 |
| 136 | $14,444 | $24,186 | $38,630 | $6,908,937 |
| 137 | $14,394 | $24,236 | $38,630 | $6,884,701 |
| 138 | $14,343 | $24,286 | $38,630 | $6,860,414 |
| 139 | $14,293 | $24,337 | $38,630 | $6,836,077 |
| 140 | $14,242 | $24,388 | $38,630 | $6,811,689 |
| 141 | $14,191 | $24,439 | $38,630 | $6,787,251 |
| 142 | $14,140 | $24,489 | $38,630 | $6,762,762 |
| 143 | $14,089 | $24,540 | $38,630 | $6,738,221 |
| 144 | $14,038 | $24,592 | $38,630 | $6,713,629 |
$463,555
$171,807
$291,748
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $13,987 | $24,643 | $38,630 | $6,688,987 |
| 146 | $13,935 | $24,694 | $38,630 | $6,664,292 |
| 147 | $13,884 | $24,746 | $38,630 | $6,639,547 |
| 148 | $13,832 | $24,797 | $38,630 | $6,614,750 |
| 149 | $13,781 | $24,849 | $38,630 | $6,589,901 |
| 150 | $13,729 | $24,901 | $38,630 | $6,565,000 |
| 151 | $13,677 | $24,952 | $38,630 | $6,540,048 |
| 152 | $13,625 | $25,004 | $38,630 | $6,515,043 |
| 153 | $13,573 | $25,057 | $38,630 | $6,489,987 |
| 154 | $13,521 | $25,109 | $38,630 | $6,464,878 |
| 155 | $13,468 | $25,161 | $38,630 | $6,439,717 |
| 156 | $13,416 | $25,213 | $38,630 | $6,414,504 |
$463,555
$164,429
$299,126
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $13,364 | $25,266 | $38,630 | $6,389,238 |
| 158 | $13,311 | $25,319 | $38,630 | $6,363,919 |
| 159 | $13,258 | $25,371 | $38,630 | $6,338,548 |
| 160 | $13,205 | $25,424 | $38,630 | $6,313,123 |
| 161 | $13,152 | $25,477 | $38,630 | $6,287,646 |
| 162 | $13,099 | $25,530 | $38,630 | $6,262,116 |
| 163 | $13,046 | $25,583 | $38,630 | $6,236,532 |
| 164 | $12,993 | $25,637 | $38,630 | $6,210,896 |
| 165 | $12,939 | $25,690 | $38,630 | $6,185,205 |
| 166 | $12,886 | $25,744 | $38,630 | $6,159,462 |
| 167 | $12,832 | $25,797 | $38,630 | $6,133,664 |
| 168 | $12,778 | $25,851 | $38,630 | $6,107,813 |
$463,555
$156,864
$306,690
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,725 | $25,905 | $38,630 | $6,081,908 |
| 170 | $12,671 | $25,959 | $38,630 | $6,055,949 |
| 171 | $12,617 | $26,013 | $38,630 | $6,029,936 |
| 172 | $12,562 | $26,067 | $38,630 | $6,003,869 |
| 173 | $12,508 | $26,121 | $38,630 | $5,977,748 |
| 174 | $12,454 | $26,176 | $38,630 | $5,951,572 |
| 175 | $12,399 | $26,230 | $38,630 | $5,925,341 |
| 176 | $12,344 | $26,285 | $38,630 | $5,899,056 |
| 177 | $12,290 | $26,340 | $38,630 | $5,872,717 |
| 178 | $12,235 | $26,395 | $38,630 | $5,846,322 |
| 179 | $12,180 | $26,450 | $38,630 | $5,819,872 |
| 180 | $12,125 | $26,505 | $38,630 | $5,793,367 |
$463,555
$149,109
$314,446
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $12,070 | $26,560 | $38,630 | $5,766,807 |
| 182 | $12,014 | $26,615 | $38,630 | $5,740,192 |
| 183 | $11,959 | $26,671 | $38,630 | $5,713,521 |
| 184 | $11,903 | $26,726 | $38,630 | $5,686,795 |
| 185 | $11,847 | $26,782 | $38,630 | $5,660,013 |
| 186 | $11,792 | $26,838 | $38,630 | $5,633,175 |
| 187 | $11,736 | $26,894 | $38,630 | $5,606,281 |
| 188 | $11,680 | $26,950 | $38,630 | $5,579,331 |
| 189 | $11,624 | $27,006 | $38,630 | $5,552,325 |
| 190 | $11,567 | $27,062 | $38,630 | $5,525,263 |
| 191 | $11,511 | $27,119 | $38,630 | $5,498,144 |
| 192 | $11,454 | $27,175 | $38,630 | $5,470,969 |
$463,555
$141,157
$322,398
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $11,398 | $27,232 | $38,630 | $5,443,738 |
| 194 | $11,341 | $27,288 | $38,630 | $5,416,449 |
| 195 | $11,284 | $27,345 | $38,630 | $5,389,104 |
| 196 | $11,227 | $27,402 | $38,630 | $5,361,702 |
| 197 | $11,170 | $27,459 | $38,630 | $5,334,242 |
| 198 | $11,113 | $27,517 | $38,630 | $5,306,726 |
| 199 | $11,056 | $27,574 | $38,630 | $5,279,152 |
| 200 | $10,998 | $27,631 | $38,630 | $5,251,521 |
| 201 | $10,941 | $27,689 | $38,630 | $5,223,832 |
| 202 | $10,883 | $27,747 | $38,630 | $5,196,085 |
| 203 | $10,825 | $27,804 | $38,630 | $5,168,281 |
| 204 | $10,767 | $27,862 | $38,630 | $5,140,419 |
$463,555
$133,004
$330,551
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,709 | $27,920 | $38,630 | $5,112,498 |
| 206 | $10,651 | $27,979 | $38,630 | $5,084,520 |
| 207 | $10,593 | $28,037 | $38,630 | $5,056,483 |
| 208 | $10,534 | $28,095 | $38,630 | $5,028,388 |
| 209 | $10,476 | $28,154 | $38,630 | $5,000,234 |
| 210 | $10,417 | $28,212 | $38,630 | $4,972,022 |
| 211 | $10,358 | $28,271 | $38,630 | $4,943,750 |
| 212 | $10,299 | $28,330 | $38,630 | $4,915,420 |
| 213 | $10,240 | $28,389 | $38,630 | $4,887,031 |
| 214 | $10,181 | $28,448 | $38,630 | $4,858,583 |
| 215 | $10,122 | $28,507 | $38,630 | $4,830,076 |
| 216 | $10,063 | $28,567 | $38,630 | $4,801,509 |
$463,555
$124,645
$338,910
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $10,003 | $28,626 | $38,630 | $4,772,882 |
| 218 | $9,944 | $28,686 | $38,630 | $4,744,196 |
| 219 | $9,884 | $28,746 | $38,630 | $4,715,450 |
| 220 | $9,824 | $28,806 | $38,630 | $4,686,645 |
| 221 | $9,764 | $28,866 | $38,630 | $4,657,779 |
| 222 | $9,704 | $28,926 | $38,630 | $4,628,853 |
| 223 | $9,643 | $28,986 | $38,630 | $4,599,867 |
| 224 | $9,583 | $29,046 | $38,630 | $4,570,821 |
| 225 | $9,523 | $29,107 | $38,630 | $4,541,714 |
| 226 | $9,462 | $29,168 | $38,630 | $4,512,546 |
| 227 | $9,401 | $29,228 | $38,630 | $4,483,317 |
| 228 | $9,340 | $29,289 | $38,630 | $4,454,028 |
$463,555
$116,074
$347,480
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,279 | $29,350 | $38,630 | $4,424,678 |
| 230 | $9,218 | $29,411 | $38,630 | $4,395,266 |
| 231 | $9,157 | $29,473 | $38,630 | $4,365,794 |
| 232 | $9,095 | $29,534 | $38,630 | $4,336,260 |
| 233 | $9,034 | $29,596 | $38,630 | $4,306,664 |
| 234 | $8,972 | $29,657 | $38,630 | $4,277,007 |
| 235 | $8,910 | $29,719 | $38,630 | $4,247,287 |
| 236 | $8,849 | $29,781 | $38,630 | $4,217,506 |
| 237 | $8,786 | $29,843 | $38,630 | $4,187,663 |
| 238 | $8,724 | $29,905 | $38,630 | $4,157,758 |
| 239 | $8,662 | $29,968 | $38,630 | $4,127,790 |
| 240 | $8,600 | $30,030 | $38,630 | $4,097,760 |
$463,555
$107,287
$356,268
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,537 | $30,093 | $38,630 | $4,067,668 |
| 242 | $8,474 | $30,155 | $38,630 | $4,037,513 |
| 243 | $8,411 | $30,218 | $38,630 | $4,007,295 |
| 244 | $8,349 | $30,281 | $38,630 | $3,977,014 |
| 245 | $8,285 | $30,344 | $38,630 | $3,946,670 |
| 246 | $8,222 | $30,407 | $38,630 | $3,916,262 |
| 247 | $8,159 | $30,471 | $38,630 | $3,885,792 |
| 248 | $8,095 | $30,534 | $38,630 | $3,855,257 |
| 249 | $8,032 | $30,598 | $38,630 | $3,824,660 |
| 250 | $7,968 | $30,662 | $38,630 | $3,793,998 |
| 251 | $7,904 | $30,725 | $38,630 | $3,763,273 |
| 252 | $7,840 | $30,789 | $38,630 | $3,732,483 |
$463,555
$98,277
$365,277
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,776 | $30,854 | $38,630 | $3,701,630 |
| 254 | $7,712 | $30,918 | $38,630 | $3,670,712 |
| 255 | $7,647 | $30,982 | $38,630 | $3,639,730 |
| 256 | $7,583 | $31,047 | $38,630 | $3,608,683 |
| 257 | $7,518 | $31,111 | $38,630 | $3,577,572 |
| 258 | $7,453 | $31,176 | $38,630 | $3,546,395 |
| 259 | $7,388 | $31,241 | $38,630 | $3,515,154 |
| 260 | $7,323 | $31,306 | $38,630 | $3,483,848 |
| 261 | $7,258 | $31,372 | $38,630 | $3,452,476 |
| 262 | $7,193 | $31,437 | $38,630 | $3,421,039 |
| 263 | $7,127 | $31,502 | $38,630 | $3,389,537 |
| 264 | $7,062 | $31,568 | $38,630 | $3,357,969 |
$463,555
$89,040
$374,514
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,996 | $31,634 | $38,630 | $3,326,335 |
| 266 | $6,930 | $31,700 | $38,630 | $3,294,635 |
| 267 | $6,864 | $31,766 | $38,630 | $3,262,870 |
| 268 | $6,798 | $31,832 | $38,630 | $3,231,038 |
| 269 | $6,731 | $31,898 | $38,630 | $3,199,140 |
| 270 | $6,665 | $31,965 | $38,630 | $3,167,175 |
| 271 | $6,598 | $32,031 | $38,630 | $3,135,144 |
| 272 | $6,532 | $32,098 | $38,630 | $3,103,046 |
| 273 | $6,465 | $32,165 | $38,630 | $3,070,881 |
| 274 | $6,398 | $32,232 | $38,630 | $3,038,649 |
| 275 | $6,331 | $32,299 | $38,630 | $3,006,350 |
| 276 | $6,263 | $32,366 | $38,630 | $2,973,984 |
$463,555
$79,569
$383,985
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,196 | $32,434 | $38,630 | $2,941,550 |
| 278 | $6,128 | $32,501 | $38,630 | $2,909,048 |
| 279 | $6,061 | $32,569 | $38,630 | $2,876,479 |
| 280 | $5,993 | $32,637 | $38,630 | $2,843,843 |
| 281 | $5,925 | $32,705 | $38,630 | $2,811,138 |
| 282 | $5,857 | $32,773 | $38,630 | $2,778,365 |
| 283 | $5,788 | $32,841 | $38,630 | $2,745,523 |
| 284 | $5,720 | $32,910 | $38,630 | $2,712,614 |
| 285 | $5,651 | $32,978 | $38,630 | $2,679,635 |
| 286 | $5,583 | $33,047 | $38,630 | $2,646,588 |
| 287 | $5,514 | $33,116 | $38,630 | $2,613,473 |
| 288 | $5,445 | $33,185 | $38,630 | $2,580,288 |
$463,555
$69,859
$393,696
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,376 | $33,254 | $38,630 | $2,547,034 |
| 290 | $5,306 | $33,323 | $38,630 | $2,513,711 |
| 291 | $5,237 | $33,393 | $38,630 | $2,480,318 |
| 292 | $5,167 | $33,462 | $38,630 | $2,446,856 |
| 293 | $5,098 | $33,532 | $38,630 | $2,413,324 |
| 294 | $5,028 | $33,602 | $38,630 | $2,379,722 |
| 295 | $4,958 | $33,672 | $38,630 | $2,346,050 |
| 296 | $4,888 | $33,742 | $38,630 | $2,312,308 |
| 297 | $4,817 | $33,812 | $38,630 | $2,278,496 |
| 298 | $4,747 | $33,883 | $38,630 | $2,244,613 |
| 299 | $4,676 | $33,953 | $38,630 | $2,210,660 |
| 300 | $4,606 | $34,024 | $38,630 | $2,176,636 |
$463,555
$59,903
$403,652
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,535 | $34,095 | $38,630 | $2,142,541 |
| 302 | $4,464 | $34,166 | $38,630 | $2,108,375 |
| 303 | $4,392 | $34,237 | $38,630 | $2,074,138 |
| 304 | $4,321 | $34,308 | $38,630 | $2,039,830 |
| 305 | $4,250 | $34,380 | $38,630 | $2,005,450 |
| 306 | $4,178 | $34,452 | $38,630 | $1,970,998 |
| 307 | $4,106 | $34,523 | $38,630 | $1,936,475 |
| 308 | $4,034 | $34,595 | $38,630 | $1,901,880 |
| 309 | $3,962 | $34,667 | $38,630 | $1,867,213 |
| 310 | $3,890 | $34,740 | $38,630 | $1,832,473 |
| 311 | $3,818 | $34,812 | $38,630 | $1,797,661 |
| 312 | $3,745 | $34,884 | $38,630 | $1,762,777 |
$463,555
$49,695
$413,859
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,672 | $34,957 | $38,630 | $1,727,820 |
| 314 | $3,600 | $35,030 | $38,630 | $1,692,790 |
| 315 | $3,527 | $35,103 | $38,630 | $1,657,687 |
| 316 | $3,454 | $35,176 | $38,630 | $1,622,511 |
| 317 | $3,380 | $35,249 | $38,630 | $1,587,261 |
| 318 | $3,307 | $35,323 | $38,630 | $1,551,939 |
| 319 | $3,233 | $35,396 | $38,630 | $1,516,542 |
| 320 | $3,159 | $35,470 | $38,630 | $1,481,072 |
| 321 | $3,086 | $35,544 | $38,630 | $1,445,528 |
| 322 | $3,012 | $35,618 | $38,630 | $1,409,910 |
| 323 | $2,937 | $35,692 | $38,630 | $1,374,218 |
| 324 | $2,863 | $35,767 | $38,630 | $1,338,451 |
$463,555
$39,229
$424,325
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,788 | $35,841 | $38,630 | $1,302,610 |
| 326 | $2,714 | $35,916 | $38,630 | $1,266,694 |
| 327 | $2,639 | $35,991 | $38,630 | $1,230,704 |
| 328 | $2,564 | $36,066 | $38,630 | $1,194,638 |
| 329 | $2,489 | $36,141 | $38,630 | $1,158,498 |
| 330 | $2,414 | $36,216 | $38,630 | $1,122,282 |
| 331 | $2,338 | $36,291 | $38,630 | $1,085,990 |
| 332 | $2,262 | $36,367 | $38,630 | $1,049,623 |
| 333 | $2,187 | $36,443 | $38,630 | $1,013,180 |
| 334 | $2,111 | $36,519 | $38,630 | $976,661 |
| 335 | $2,035 | $36,595 | $38,630 | $940,067 |
| 336 | $1,958 | $36,671 | $38,630 | $903,396 |
$463,555
$28,499
$435,056
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,882 | $36,747 | $38,630 | $866,648 |
| 338 | $1,806 | $36,824 | $38,630 | $829,824 |
| 339 | $1,729 | $36,901 | $38,630 | $792,923 |
| 340 | $1,652 | $36,978 | $38,630 | $755,946 |
| 341 | $1,575 | $37,055 | $38,630 | $718,891 |
| 342 | $1,498 | $37,132 | $38,630 | $681,759 |
| 343 | $1,420 | $37,209 | $38,630 | $644,550 |
| 344 | $1,343 | $37,287 | $38,630 | $607,263 |
| 345 | $1,265 | $37,364 | $38,630 | $569,899 |
| 346 | $1,187 | $37,442 | $38,630 | $532,457 |
| 347 | $1,109 | $37,520 | $38,630 | $494,936 |
| 348 | $1,031 | $37,598 | $38,630 | $457,338 |
$463,555
$17,497
$446,058
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $953 | $37,677 | $38,630 | $419,661 |
| 350 | $874 | $37,755 | $38,630 | $381,906 |
| 351 | $796 | $37,834 | $38,630 | $344,072 |
| 352 | $717 | $37,913 | $38,630 | $306,159 |
| 353 | $638 | $37,992 | $38,630 | $268,167 |
| 354 | $559 | $38,071 | $38,630 | $230,097 |
| 355 | $479 | $38,150 | $38,630 | $191,946 |
| 356 | $400 | $38,230 | $38,630 | $153,717 |
| 357 | $320 | $38,309 | $38,630 | $115,407 |
| 358 | $240 | $38,389 | $38,630 | $77,018 |
| 359 | $160 | $38,469 | $38,630 | $38,549 |
| 360 | $80 | $38,549 | $38,630 | $0 |
$463,555
$6,217
$457,338
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。