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
$500 萬
285 呎
@17,544
480 呎
@10,417
$500 萬
$450 萬
376 呎
@12,766
502 呎
@9,562
$480 萬
$430 萬
279 呎
@15,412
417 呎
@10,312
$430 萬
$430 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $23,189 | $17,819 | $14,602 | $12,462 |
| 1.500 | $24,051 | $18,696 | $15,496 | $13,372 |
| 2.000 | $24,933 | $19,600 | $16,422 | $14,321 |
| 2.500 | $25,835 | $20,531 | $17,382 | $15,309 |
| 3.000 | $26,757 | $21,488 | $18,373 | $16,335 |
| 3.500 | $27,698 | $22,471 | $19,397 | $17,398 |
| 4.000 | $28,659 | $23,479 | $20,451 | $18,497 |
| 4.500 | $29,640 | $24,512 | $21,536 | $19,632 |
| 5.000 | $30,639 | $25,570 | $22,650 | $20,799 |
| 5.500 | $31,658 | $26,652 | $23,793 | $21,999 |
| 6.000 | $32,695 | $27,758 | $24,963 | $23,230 |
每月供款$15,309
30年
$3,874,500
$1,636,726
$5,511,226
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,072 | $7,237 | $15,309 | $3,867,263 |
| 2 | $8,057 | $7,252 | $15,309 | $3,860,011 |
| 3 | $8,042 | $7,267 | $15,309 | $3,852,743 |
| 4 | $8,027 | $7,282 | $15,309 | $3,845,461 |
| 5 | $8,011 | $7,298 | $15,309 | $3,838,163 |
| 6 | $7,996 | $7,313 | $15,309 | $3,830,851 |
| 7 | $7,981 | $7,328 | $15,309 | $3,823,523 |
| 8 | $7,966 | $7,343 | $15,309 | $3,816,179 |
| 9 | $7,950 | $7,359 | $15,309 | $3,808,821 |
| 10 | $7,935 | $7,374 | $15,309 | $3,801,447 |
| 11 | $7,920 | $7,389 | $15,309 | $3,794,058 |
| 12 | $7,904 | $7,405 | $15,309 | $3,786,653 |
$183,708
$95,860
$87,847
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $7,889 | $7,420 | $15,309 | $3,779,233 |
| 14 | $7,873 | $7,436 | $15,309 | $3,771,797 |
| 15 | $7,858 | $7,451 | $15,309 | $3,764,346 |
| 16 | $7,842 | $7,467 | $15,309 | $3,756,880 |
| 17 | $7,827 | $7,482 | $15,309 | $3,749,398 |
| 18 | $7,811 | $7,498 | $15,309 | $3,741,900 |
| 19 | $7,796 | $7,513 | $15,309 | $3,734,386 |
| 20 | $7,780 | $7,529 | $15,309 | $3,726,858 |
| 21 | $7,764 | $7,545 | $15,309 | $3,719,313 |
| 22 | $7,749 | $7,560 | $15,309 | $3,711,752 |
| 23 | $7,733 | $7,576 | $15,309 | $3,704,176 |
| 24 | $7,717 | $7,592 | $15,309 | $3,696,584 |
$183,708
$93,639
$90,069
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $7,701 | $7,608 | $15,309 | $3,688,977 |
| 26 | $7,685 | $7,624 | $15,309 | $3,681,353 |
| 27 | $7,669 | $7,639 | $15,309 | $3,673,714 |
| 28 | $7,654 | $7,655 | $15,309 | $3,666,058 |
| 29 | $7,638 | $7,671 | $15,309 | $3,658,387 |
| 30 | $7,622 | $7,687 | $15,309 | $3,650,700 |
| 31 | $7,606 | $7,703 | $15,309 | $3,642,996 |
| 32 | $7,590 | $7,719 | $15,309 | $3,635,277 |
| 33 | $7,573 | $7,735 | $15,309 | $3,627,541 |
| 34 | $7,557 | $7,752 | $15,309 | $3,619,790 |
| 35 | $7,541 | $7,768 | $15,309 | $3,612,022 |
| 36 | $7,525 | $7,784 | $15,309 | $3,604,238 |
$183,708
$91,361
$92,346
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,509 | $7,800 | $15,309 | $3,596,438 |
| 38 | $7,493 | $7,816 | $15,309 | $3,588,622 |
| 39 | $7,476 | $7,833 | $15,309 | $3,580,789 |
| 40 | $7,460 | $7,849 | $15,309 | $3,572,940 |
| 41 | $7,444 | $7,865 | $15,309 | $3,565,075 |
| 42 | $7,427 | $7,882 | $15,309 | $3,557,193 |
| 43 | $7,411 | $7,898 | $15,309 | $3,549,295 |
| 44 | $7,394 | $7,915 | $15,309 | $3,541,380 |
| 45 | $7,378 | $7,931 | $15,309 | $3,533,449 |
| 46 | $7,361 | $7,948 | $15,309 | $3,525,501 |
| 47 | $7,345 | $7,964 | $15,309 | $3,517,537 |
| 48 | $7,328 | $7,981 | $15,309 | $3,509,557 |
$183,708
$89,026
$94,682
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,312 | $7,997 | $15,309 | $3,501,559 |
| 50 | $7,295 | $8,014 | $15,309 | $3,493,545 |
| 51 | $7,278 | $8,031 | $15,309 | $3,485,514 |
| 52 | $7,261 | $8,047 | $15,309 | $3,477,467 |
| 53 | $7,245 | $8,064 | $15,309 | $3,469,403 |
| 54 | $7,228 | $8,081 | $15,309 | $3,461,322 |
| 55 | $7,211 | $8,098 | $15,309 | $3,453,224 |
| 56 | $7,194 | $8,115 | $15,309 | $3,445,109 |
| 57 | $7,177 | $8,132 | $15,309 | $3,436,977 |
| 58 | $7,160 | $8,149 | $15,309 | $3,428,829 |
| 59 | $7,143 | $8,166 | $15,309 | $3,420,663 |
| 60 | $7,126 | $8,183 | $15,309 | $3,412,481 |
$183,708
$86,632
$97,076
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,109 | $8,200 | $15,309 | $3,404,281 |
| 62 | $7,092 | $8,217 | $15,309 | $3,396,064 |
| 63 | $7,075 | $8,234 | $15,309 | $3,387,830 |
| 64 | $7,058 | $8,251 | $15,309 | $3,379,580 |
| 65 | $7,041 | $8,268 | $15,309 | $3,371,311 |
| 66 | $7,024 | $8,285 | $15,309 | $3,363,026 |
| 67 | $7,006 | $8,303 | $15,309 | $3,354,723 |
| 68 | $6,989 | $8,320 | $15,309 | $3,346,403 |
| 69 | $6,972 | $8,337 | $15,309 | $3,338,066 |
| 70 | $6,954 | $8,355 | $15,309 | $3,329,711 |
| 71 | $6,937 | $8,372 | $15,309 | $3,321,339 |
| 72 | $6,919 | $8,390 | $15,309 | $3,312,950 |
$183,708
$84,177
$99,531
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $6,902 | $8,407 | $15,309 | $3,304,543 |
| 74 | $6,884 | $8,424 | $15,309 | $3,296,118 |
| 75 | $6,867 | $8,442 | $15,309 | $3,287,676 |
| 76 | $6,849 | $8,460 | $15,309 | $3,279,217 |
| 77 | $6,832 | $8,477 | $15,309 | $3,270,739 |
| 78 | $6,814 | $8,495 | $15,309 | $3,262,245 |
| 79 | $6,796 | $8,513 | $15,309 | $3,253,732 |
| 80 | $6,779 | $8,530 | $15,309 | $3,245,202 |
| 81 | $6,761 | $8,548 | $15,309 | $3,236,653 |
| 82 | $6,743 | $8,566 | $15,309 | $3,228,087 |
| 83 | $6,725 | $8,584 | $15,309 | $3,219,504 |
| 84 | $6,707 | $8,602 | $15,309 | $3,210,902 |
$183,708
$81,660
$102,048
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $6,689 | $8,620 | $15,309 | $3,202,282 |
| 86 | $6,671 | $8,638 | $15,309 | $3,193,645 |
| 87 | $6,653 | $8,656 | $15,309 | $3,184,989 |
| 88 | $6,635 | $8,674 | $15,309 | $3,176,316 |
| 89 | $6,617 | $8,692 | $15,309 | $3,167,624 |
| 90 | $6,599 | $8,710 | $15,309 | $3,158,914 |
| 91 | $6,581 | $8,728 | $15,309 | $3,150,187 |
| 92 | $6,563 | $8,746 | $15,309 | $3,141,440 |
| 93 | $6,545 | $8,764 | $15,309 | $3,132,676 |
| 94 | $6,526 | $8,783 | $15,309 | $3,123,894 |
| 95 | $6,508 | $8,801 | $15,309 | $3,115,093 |
| 96 | $6,490 | $8,819 | $15,309 | $3,106,274 |
$183,708
$79,079
$104,628
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $6,471 | $8,838 | $15,309 | $3,097,436 |
| 98 | $6,453 | $8,856 | $15,309 | $3,088,580 |
| 99 | $6,435 | $8,874 | $15,309 | $3,079,706 |
| 100 | $6,416 | $8,893 | $15,309 | $3,070,813 |
| 101 | $6,398 | $8,911 | $15,309 | $3,061,901 |
| 102 | $6,379 | $8,930 | $15,309 | $3,052,971 |
| 103 | $6,360 | $8,949 | $15,309 | $3,044,023 |
| 104 | $6,342 | $8,967 | $15,309 | $3,035,056 |
| 105 | $6,323 | $8,986 | $15,309 | $3,026,070 |
| 106 | $6,304 | $9,005 | $15,309 | $3,017,065 |
| 107 | $6,286 | $9,023 | $15,309 | $3,008,042 |
| 108 | $6,267 | $9,042 | $15,309 | $2,998,999 |
$183,708
$76,433
$107,274
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,248 | $9,061 | $15,309 | $2,989,938 |
| 110 | $6,229 | $9,080 | $15,309 | $2,980,858 |
| 111 | $6,210 | $9,099 | $15,309 | $2,971,760 |
| 112 | $6,191 | $9,118 | $15,309 | $2,962,642 |
| 113 | $6,172 | $9,137 | $15,309 | $2,953,505 |
| 114 | $6,153 | $9,156 | $15,309 | $2,944,349 |
| 115 | $6,134 | $9,175 | $15,309 | $2,935,174 |
| 116 | $6,115 | $9,194 | $15,309 | $2,925,980 |
| 117 | $6,096 | $9,213 | $15,309 | $2,916,767 |
| 118 | $6,077 | $9,232 | $15,309 | $2,907,535 |
| 119 | $6,057 | $9,252 | $15,309 | $2,898,283 |
| 120 | $6,038 | $9,271 | $15,309 | $2,889,012 |
$183,708
$73,720
$109,987
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,019 | $9,290 | $15,309 | $2,879,722 |
| 122 | $5,999 | $9,310 | $15,309 | $2,870,412 |
| 123 | $5,980 | $9,329 | $15,309 | $2,861,084 |
| 124 | $5,961 | $9,348 | $15,309 | $2,851,735 |
| 125 | $5,941 | $9,368 | $15,309 | $2,842,367 |
| 126 | $5,922 | $9,387 | $15,309 | $2,832,980 |
| 127 | $5,902 | $9,407 | $15,309 | $2,823,573 |
| 128 | $5,882 | $9,427 | $15,309 | $2,814,147 |
| 129 | $5,863 | $9,446 | $15,309 | $2,804,700 |
| 130 | $5,843 | $9,466 | $15,309 | $2,795,235 |
| 131 | $5,823 | $9,486 | $15,309 | $2,785,749 |
| 132 | $5,804 | $9,505 | $15,309 | $2,776,244 |
$183,708
$70,939
$112,769
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $5,784 | $9,525 | $15,309 | $2,766,719 |
| 134 | $5,764 | $9,545 | $15,309 | $2,757,174 |
| 135 | $5,744 | $9,565 | $15,309 | $2,747,609 |
| 136 | $5,724 | $9,585 | $15,309 | $2,738,024 |
| 137 | $5,704 | $9,605 | $15,309 | $2,728,419 |
| 138 | $5,684 | $9,625 | $15,309 | $2,718,794 |
| 139 | $5,664 | $9,645 | $15,309 | $2,709,150 |
| 140 | $5,644 | $9,665 | $15,309 | $2,699,485 |
| 141 | $5,624 | $9,685 | $15,309 | $2,689,800 |
| 142 | $5,604 | $9,705 | $15,309 | $2,680,095 |
| 143 | $5,584 | $9,725 | $15,309 | $2,670,369 |
| 144 | $5,563 | $9,746 | $15,309 | $2,660,623 |
$183,708
$68,087
$115,620
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $5,543 | $9,766 | $15,309 | $2,650,857 |
| 146 | $5,523 | $9,786 | $15,309 | $2,641,071 |
| 147 | $5,502 | $9,807 | $15,309 | $2,631,264 |
| 148 | $5,482 | $9,827 | $15,309 | $2,621,437 |
| 149 | $5,461 | $9,848 | $15,309 | $2,611,590 |
| 150 | $5,441 | $9,868 | $15,309 | $2,601,721 |
| 151 | $5,420 | $9,889 | $15,309 | $2,591,833 |
| 152 | $5,400 | $9,909 | $15,309 | $2,581,923 |
| 153 | $5,379 | $9,930 | $15,309 | $2,571,993 |
| 154 | $5,358 | $9,951 | $15,309 | $2,562,043 |
| 155 | $5,338 | $9,971 | $15,309 | $2,552,071 |
| 156 | $5,317 | $9,992 | $15,309 | $2,542,079 |
$183,708
$65,163
$118,544
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,296 | $10,013 | $15,309 | $2,532,066 |
| 158 | $5,275 | $10,034 | $15,309 | $2,522,033 |
| 159 | $5,254 | $10,055 | $15,309 | $2,511,978 |
| 160 | $5,233 | $10,076 | $15,309 | $2,501,902 |
| 161 | $5,212 | $10,097 | $15,309 | $2,491,805 |
| 162 | $5,191 | $10,118 | $15,309 | $2,481,688 |
| 163 | $5,170 | $10,139 | $15,309 | $2,471,549 |
| 164 | $5,149 | $10,160 | $15,309 | $2,461,389 |
| 165 | $5,128 | $10,181 | $15,309 | $2,451,208 |
| 166 | $5,107 | $10,202 | $15,309 | $2,441,006 |
| 167 | $5,085 | $10,224 | $15,309 | $2,430,782 |
| 168 | $5,064 | $10,245 | $15,309 | $2,420,537 |
$183,708
$62,166
$121,542
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,043 | $10,266 | $15,309 | $2,410,271 |
| 170 | $5,021 | $10,288 | $15,309 | $2,399,984 |
| 171 | $5,000 | $10,309 | $15,309 | $2,389,675 |
| 172 | $4,978 | $10,330 | $15,309 | $2,379,344 |
| 173 | $4,957 | $10,352 | $15,309 | $2,368,992 |
| 174 | $4,935 | $10,374 | $15,309 | $2,358,619 |
| 175 | $4,914 | $10,395 | $15,309 | $2,348,223 |
| 176 | $4,892 | $10,417 | $15,309 | $2,337,807 |
| 177 | $4,870 | $10,439 | $15,309 | $2,327,368 |
| 178 | $4,849 | $10,460 | $15,309 | $2,316,908 |
| 179 | $4,827 | $10,482 | $15,309 | $2,306,426 |
| 180 | $4,805 | $10,504 | $15,309 | $2,295,922 |
$183,708
$59,092
$124,616
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $4,783 | $10,526 | $15,309 | $2,285,396 |
| 182 | $4,761 | $10,548 | $15,309 | $2,274,848 |
| 183 | $4,739 | $10,570 | $15,309 | $2,264,279 |
| 184 | $4,717 | $10,592 | $15,309 | $2,253,687 |
| 185 | $4,695 | $10,614 | $15,309 | $2,243,073 |
| 186 | $4,673 | $10,636 | $15,309 | $2,232,437 |
| 187 | $4,651 | $10,658 | $15,309 | $2,221,779 |
| 188 | $4,629 | $10,680 | $15,309 | $2,211,099 |
| 189 | $4,606 | $10,703 | $15,309 | $2,200,396 |
| 190 | $4,584 | $10,725 | $15,309 | $2,189,672 |
| 191 | $4,562 | $10,747 | $15,309 | $2,178,925 |
| 192 | $4,539 | $10,770 | $15,309 | $2,168,155 |
$183,708
$55,941
$127,767
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $4,517 | $10,792 | $15,309 | $2,157,363 |
| 194 | $4,495 | $10,814 | $15,309 | $2,146,549 |
| 195 | $4,472 | $10,837 | $15,309 | $2,135,712 |
| 196 | $4,449 | $10,860 | $15,309 | $2,124,852 |
| 197 | $4,427 | $10,882 | $15,309 | $2,113,970 |
| 198 | $4,404 | $10,905 | $15,309 | $2,103,065 |
| 199 | $4,381 | $10,928 | $15,309 | $2,092,137 |
| 200 | $4,359 | $10,950 | $15,309 | $2,081,187 |
| 201 | $4,336 | $10,973 | $15,309 | $2,070,214 |
| 202 | $4,313 | $10,996 | $15,309 | $2,059,218 |
| 203 | $4,290 | $11,019 | $15,309 | $2,048,199 |
| 204 | $4,267 | $11,042 | $15,309 | $2,037,157 |
$183,708
$52,710
$130,998
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,244 | $11,065 | $15,309 | $2,026,092 |
| 206 | $4,221 | $11,088 | $15,309 | $2,015,004 |
| 207 | $4,198 | $11,111 | $15,309 | $2,003,893 |
| 208 | $4,175 | $11,134 | $15,309 | $1,992,759 |
| 209 | $4,152 | $11,157 | $15,309 | $1,981,602 |
| 210 | $4,128 | $11,181 | $15,309 | $1,970,421 |
| 211 | $4,105 | $11,204 | $15,309 | $1,959,217 |
| 212 | $4,082 | $11,227 | $15,309 | $1,947,990 |
| 213 | $4,058 | $11,251 | $15,309 | $1,936,739 |
| 214 | $4,035 | $11,274 | $15,309 | $1,925,465 |
| 215 | $4,011 | $11,298 | $15,309 | $1,914,168 |
| 216 | $3,988 | $11,321 | $15,309 | $1,902,847 |
$183,708
$49,397
$134,311
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $3,964 | $11,345 | $15,309 | $1,891,502 |
| 218 | $3,941 | $11,368 | $15,309 | $1,880,133 |
| 219 | $3,917 | $11,392 | $15,309 | $1,868,741 |
| 220 | $3,893 | $11,416 | $15,309 | $1,857,326 |
| 221 | $3,869 | $11,440 | $15,309 | $1,845,886 |
| 222 | $3,846 | $11,463 | $15,309 | $1,834,423 |
| 223 | $3,822 | $11,487 | $15,309 | $1,822,936 |
| 224 | $3,798 | $11,511 | $15,309 | $1,811,424 |
| 225 | $3,774 | $11,535 | $15,309 | $1,799,889 |
| 226 | $3,750 | $11,559 | $15,309 | $1,788,330 |
| 227 | $3,726 | $11,583 | $15,309 | $1,776,747 |
| 228 | $3,702 | $11,607 | $15,309 | $1,765,139 |
$183,708
$46,000
$137,707
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $3,677 | $11,632 | $15,309 | $1,753,508 |
| 230 | $3,653 | $11,656 | $15,309 | $1,741,852 |
| 231 | $3,629 | $11,680 | $15,309 | $1,730,172 |
| 232 | $3,605 | $11,704 | $15,309 | $1,718,467 |
| 233 | $3,580 | $11,729 | $15,309 | $1,706,739 |
| 234 | $3,556 | $11,753 | $15,309 | $1,694,985 |
| 235 | $3,531 | $11,778 | $15,309 | $1,683,208 |
| 236 | $3,507 | $11,802 | $15,309 | $1,671,405 |
| 237 | $3,482 | $11,827 | $15,309 | $1,659,578 |
| 238 | $3,457 | $11,852 | $15,309 | $1,647,727 |
| 239 | $3,433 | $11,876 | $15,309 | $1,635,851 |
| 240 | $3,408 | $11,901 | $15,309 | $1,623,950 |
$183,708
$42,518
$141,190
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,383 | $11,926 | $15,309 | $1,612,024 |
| 242 | $3,358 | $11,951 | $15,309 | $1,600,074 |
| 243 | $3,333 | $11,975 | $15,309 | $1,588,098 |
| 244 | $3,309 | $12,000 | $15,309 | $1,576,098 |
| 245 | $3,284 | $12,025 | $15,309 | $1,564,072 |
| 246 | $3,258 | $12,050 | $15,309 | $1,552,022 |
| 247 | $3,233 | $12,076 | $15,309 | $1,539,946 |
| 248 | $3,208 | $12,101 | $15,309 | $1,527,845 |
| 249 | $3,183 | $12,126 | $15,309 | $1,515,719 |
| 250 | $3,158 | $12,151 | $15,309 | $1,503,568 |
| 251 | $3,132 | $12,177 | $15,309 | $1,491,392 |
| 252 | $3,107 | $12,202 | $15,309 | $1,479,190 |
$183,708
$38,948
$144,760
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,082 | $12,227 | $15,309 | $1,466,963 |
| 254 | $3,056 | $12,253 | $15,309 | $1,454,710 |
| 255 | $3,031 | $12,278 | $15,309 | $1,442,431 |
| 256 | $3,005 | $12,304 | $15,309 | $1,430,128 |
| 257 | $2,979 | $12,330 | $15,309 | $1,417,798 |
| 258 | $2,954 | $12,355 | $15,309 | $1,405,443 |
| 259 | $2,928 | $12,381 | $15,309 | $1,393,062 |
| 260 | $2,902 | $12,407 | $15,309 | $1,380,655 |
| 261 | $2,876 | $12,433 | $15,309 | $1,368,223 |
| 262 | $2,850 | $12,458 | $15,309 | $1,355,764 |
| 263 | $2,825 | $12,484 | $15,309 | $1,343,280 |
| 264 | $2,798 | $12,510 | $15,309 | $1,330,769 |
$183,708
$35,287
$148,421
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $2,772 | $12,537 | $15,309 | $1,318,233 |
| 266 | $2,746 | $12,563 | $15,309 | $1,305,670 |
| 267 | $2,720 | $12,589 | $15,309 | $1,293,081 |
| 268 | $2,694 | $12,615 | $15,309 | $1,280,466 |
| 269 | $2,668 | $12,641 | $15,309 | $1,267,825 |
| 270 | $2,641 | $12,668 | $15,309 | $1,255,157 |
| 271 | $2,615 | $12,694 | $15,309 | $1,242,463 |
| 272 | $2,588 | $12,720 | $15,309 | $1,229,743 |
| 273 | $2,562 | $12,747 | $15,309 | $1,216,996 |
| 274 | $2,535 | $12,774 | $15,309 | $1,204,222 |
| 275 | $2,509 | $12,800 | $15,309 | $1,191,422 |
| 276 | $2,482 | $12,827 | $15,309 | $1,178,595 |
$183,708
$31,533
$152,174
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,455 | $12,854 | $15,309 | $1,165,741 |
| 278 | $2,429 | $12,880 | $15,309 | $1,152,861 |
| 279 | $2,402 | $12,907 | $15,309 | $1,139,954 |
| 280 | $2,375 | $12,934 | $15,309 | $1,127,020 |
| 281 | $2,348 | $12,961 | $15,309 | $1,114,059 |
| 282 | $2,321 | $12,988 | $15,309 | $1,101,071 |
| 283 | $2,294 | $13,015 | $15,309 | $1,088,056 |
| 284 | $2,267 | $13,042 | $15,309 | $1,075,014 |
| 285 | $2,240 | $13,069 | $15,309 | $1,061,944 |
| 286 | $2,212 | $13,097 | $15,309 | $1,048,848 |
| 287 | $2,185 | $13,124 | $15,309 | $1,035,724 |
| 288 | $2,158 | $13,151 | $15,309 | $1,022,573 |
$183,708
$27,685
$156,022
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,130 | $13,179 | $15,309 | $1,009,394 |
| 290 | $2,103 | $13,206 | $15,309 | $996,188 |
| 291 | $2,075 | $13,234 | $15,309 | $982,954 |
| 292 | $2,048 | $13,261 | $15,309 | $969,693 |
| 293 | $2,020 | $13,289 | $15,309 | $956,405 |
| 294 | $1,993 | $13,316 | $15,309 | $943,088 |
| 295 | $1,965 | $13,344 | $15,309 | $929,744 |
| 296 | $1,937 | $13,372 | $15,309 | $916,372 |
| 297 | $1,909 | $13,400 | $15,309 | $902,972 |
| 298 | $1,881 | $13,428 | $15,309 | $889,544 |
| 299 | $1,853 | $13,456 | $15,309 | $876,089 |
| 300 | $1,825 | $13,484 | $15,309 | $862,605 |
$183,708
$23,740
$159,968
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,797 | $13,512 | $15,309 | $849,093 |
| 302 | $1,769 | $13,540 | $15,309 | $835,553 |
| 303 | $1,741 | $13,568 | $15,309 | $821,985 |
| 304 | $1,712 | $13,596 | $15,309 | $808,388 |
| 305 | $1,684 | $13,625 | $15,309 | $794,763 |
| 306 | $1,656 | $13,653 | $15,309 | $781,110 |
| 307 | $1,627 | $13,682 | $15,309 | $767,429 |
| 308 | $1,599 | $13,710 | $15,309 | $753,718 |
| 309 | $1,570 | $13,739 | $15,309 | $739,980 |
| 310 | $1,542 | $13,767 | $15,309 | $726,212 |
| 311 | $1,513 | $13,796 | $15,309 | $712,416 |
| 312 | $1,484 | $13,825 | $15,309 | $698,592 |
$183,708
$19,694
$164,013
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,455 | $13,854 | $15,309 | $684,738 |
| 314 | $1,427 | $13,882 | $15,309 | $670,856 |
| 315 | $1,398 | $13,911 | $15,309 | $656,944 |
| 316 | $1,369 | $13,940 | $15,309 | $643,004 |
| 317 | $1,340 | $13,969 | $15,309 | $629,035 |
| 318 | $1,310 | $13,998 | $15,309 | $615,036 |
| 319 | $1,281 | $14,028 | $15,309 | $601,008 |
| 320 | $1,252 | $14,057 | $15,309 | $586,952 |
| 321 | $1,223 | $14,086 | $15,309 | $572,865 |
| 322 | $1,193 | $14,115 | $15,309 | $558,750 |
| 323 | $1,164 | $14,145 | $15,309 | $544,605 |
| 324 | $1,135 | $14,174 | $15,309 | $530,431 |
$183,708
$15,547
$168,161
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,105 | $14,204 | $15,309 | $516,227 |
| 326 | $1,075 | $14,233 | $15,309 | $501,993 |
| 327 | $1,046 | $14,263 | $15,309 | $487,730 |
| 328 | $1,016 | $14,293 | $15,309 | $473,437 |
| 329 | $986 | $14,323 | $15,309 | $459,115 |
| 330 | $956 | $14,352 | $15,309 | $444,762 |
| 331 | $927 | $14,382 | $15,309 | $430,380 |
| 332 | $897 | $14,412 | $15,309 | $415,967 |
| 333 | $867 | $14,442 | $15,309 | $401,525 |
| 334 | $837 | $14,472 | $15,309 | $387,053 |
| 335 | $806 | $14,503 | $15,309 | $372,550 |
| 336 | $776 | $14,533 | $15,309 | $358,017 |
$183,708
$11,294
$172,413
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $746 | $14,563 | $15,309 | $343,454 |
| 338 | $716 | $14,593 | $15,309 | $328,861 |
| 339 | $685 | $14,624 | $15,309 | $314,237 |
| 340 | $655 | $14,654 | $15,309 | $299,583 |
| 341 | $624 | $14,685 | $15,309 | $284,898 |
| 342 | $594 | $14,715 | $15,309 | $270,182 |
| 343 | $563 | $14,746 | $15,309 | $255,436 |
| 344 | $532 | $14,777 | $15,309 | $240,659 |
| 345 | $501 | $14,808 | $15,309 | $225,852 |
| 346 | $471 | $14,838 | $15,309 | $211,013 |
| 347 | $440 | $14,869 | $15,309 | $196,144 |
| 348 | $409 | $14,900 | $15,309 | $181,244 |
$183,708
$6,934
$176,773
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $378 | $14,931 | $15,309 | $166,312 |
| 350 | $346 | $14,962 | $15,309 | $151,350 |
| 351 | $315 | $14,994 | $15,309 | $136,356 |
| 352 | $284 | $15,025 | $15,309 | $121,331 |
| 353 | $253 | $15,056 | $15,309 | $106,275 |
| 354 | $221 | $15,088 | $15,309 | $91,188 |
| 355 | $190 | $15,119 | $15,309 | $76,069 |
| 356 | $158 | $15,150 | $15,309 | $60,918 |
| 357 | $127 | $15,182 | $15,309 | $45,736 |
| 358 | $95 | $15,214 | $15,309 | $30,523 |
| 359 | $64 | $15,245 | $15,309 | $15,277 |
| 360 | $32 | $15,277 | $15,309 | $0 |
$183,708
$2,464
$181,244
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。