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
$530 萬
321 呎
@16,511
522 呎
@10,153
$530 萬
$545 萬
304 呎
@17,928
410 呎
@13,293
$545 萬
$510 萬
284 呎
@17,958
395 呎
@12,911
$510 萬
$570 萬
292 呎
@19,521
395 呎
@14,430
$570 萬
$450 萬
407 呎
@11,057
$450 萬
$480 萬
305 呎
@15,738
384 呎
@12,500
$480 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $27,713 | $21,295 | $17,451 | $14,894 |
| 1.500 | $28,744 | $22,344 | $18,519 | $15,981 |
| 2.000 | $29,798 | $23,425 | $19,627 | $17,115 |
| 2.500 | $30,876 | $24,537 | $20,773 | $18,296 |
| 3.000 | $31,977 | $25,681 | $21,958 | $19,522 |
| 3.500 | $33,103 | $26,855 | $23,181 | $20,793 |
| 4.000 | $34,251 | $28,060 | $24,441 | $22,107 |
| 4.500 | $35,423 | $29,295 | $25,738 | $23,462 |
| 5.000 | $36,618 | $30,559 | $27,069 | $24,858 |
| 5.500 | $37,835 | $31,853 | $28,435 | $26,291 |
| 6.000 | $39,075 | $33,174 | $29,834 | $27,762 |
每月供款$18,297
30年
$4,630,500
$1,956,087
$6,586,587
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,647 | $8,649 | $18,296 | $4,621,851 |
| 2 | $9,629 | $8,667 | $18,296 | $4,613,184 |
| 3 | $9,611 | $8,685 | $18,296 | $4,604,498 |
| 4 | $9,593 | $8,703 | $18,296 | $4,595,795 |
| 5 | $9,575 | $8,722 | $18,296 | $4,587,073 |
| 6 | $9,556 | $8,740 | $18,296 | $4,578,334 |
| 7 | $9,538 | $8,758 | $18,296 | $4,569,576 |
| 8 | $9,520 | $8,776 | $18,296 | $4,560,800 |
| 9 | $9,502 | $8,794 | $18,296 | $4,552,005 |
| 10 | $9,483 | $8,813 | $18,296 | $4,543,193 |
| 11 | $9,465 | $8,831 | $18,296 | $4,534,362 |
| 12 | $9,447 | $8,849 | $18,296 | $4,525,512 |
$219,553
$114,565
$104,988
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,428 | $8,868 | $18,296 | $4,516,644 |
| 14 | $9,410 | $8,886 | $18,296 | $4,507,758 |
| 15 | $9,391 | $8,905 | $18,296 | $4,498,853 |
| 16 | $9,373 | $8,923 | $18,296 | $4,489,929 |
| 17 | $9,354 | $8,942 | $18,296 | $4,480,987 |
| 18 | $9,335 | $8,961 | $18,296 | $4,472,027 |
| 19 | $9,317 | $8,979 | $18,296 | $4,463,047 |
| 20 | $9,298 | $8,998 | $18,296 | $4,454,049 |
| 21 | $9,279 | $9,017 | $18,296 | $4,445,032 |
| 22 | $9,260 | $9,036 | $18,296 | $4,435,997 |
| 23 | $9,242 | $9,054 | $18,296 | $4,426,942 |
| 24 | $9,223 | $9,073 | $18,296 | $4,417,869 |
$219,553
$111,910
$107,643
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,204 | $9,092 | $18,296 | $4,408,777 |
| 26 | $9,185 | $9,111 | $18,296 | $4,399,666 |
| 27 | $9,166 | $9,130 | $18,296 | $4,390,536 |
| 28 | $9,147 | $9,149 | $18,296 | $4,381,387 |
| 29 | $9,128 | $9,168 | $18,296 | $4,372,218 |
| 30 | $9,109 | $9,187 | $18,296 | $4,363,031 |
| 31 | $9,090 | $9,206 | $18,296 | $4,353,825 |
| 32 | $9,070 | $9,226 | $18,296 | $4,344,599 |
| 33 | $9,051 | $9,245 | $18,296 | $4,335,354 |
| 34 | $9,032 | $9,264 | $18,296 | $4,326,090 |
| 35 | $9,013 | $9,283 | $18,296 | $4,316,807 |
| 36 | $8,993 | $9,303 | $18,296 | $4,307,504 |
$219,553
$109,188
$110,365
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,974 | $9,322 | $18,296 | $4,298,182 |
| 38 | $8,955 | $9,342 | $18,296 | $4,288,840 |
| 39 | $8,935 | $9,361 | $18,296 | $4,279,479 |
| 40 | $8,916 | $9,380 | $18,296 | $4,270,099 |
| 41 | $8,896 | $9,400 | $18,296 | $4,260,699 |
| 42 | $8,876 | $9,420 | $18,296 | $4,251,279 |
| 43 | $8,857 | $9,439 | $18,296 | $4,241,840 |
| 44 | $8,837 | $9,459 | $18,296 | $4,232,381 |
| 45 | $8,817 | $9,479 | $18,296 | $4,222,903 |
| 46 | $8,798 | $9,498 | $18,296 | $4,213,404 |
| 47 | $8,778 | $9,518 | $18,296 | $4,203,886 |
| 48 | $8,758 | $9,538 | $18,296 | $4,194,348 |
$219,553
$106,397
$113,156
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,738 | $9,558 | $18,296 | $4,184,790 |
| 50 | $8,718 | $9,578 | $18,296 | $4,175,212 |
| 51 | $8,698 | $9,598 | $18,296 | $4,165,615 |
| 52 | $8,678 | $9,618 | $18,296 | $4,155,997 |
| 53 | $8,658 | $9,638 | $18,296 | $4,146,359 |
| 54 | $8,638 | $9,658 | $18,296 | $4,136,701 |
| 55 | $8,618 | $9,678 | $18,296 | $4,127,024 |
| 56 | $8,598 | $9,698 | $18,296 | $4,117,325 |
| 57 | $8,578 | $9,718 | $18,296 | $4,107,607 |
| 58 | $8,558 | $9,739 | $18,296 | $4,097,869 |
| 59 | $8,537 | $9,759 | $18,296 | $4,088,110 |
| 60 | $8,517 | $9,779 | $18,296 | $4,078,331 |
$219,553
$103,535
$116,018
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,497 | $9,800 | $18,296 | $4,068,531 |
| 62 | $8,476 | $9,820 | $18,296 | $4,058,711 |
| 63 | $8,456 | $9,840 | $18,296 | $4,048,871 |
| 64 | $8,435 | $9,861 | $18,296 | $4,039,010 |
| 65 | $8,415 | $9,881 | $18,296 | $4,029,128 |
| 66 | $8,394 | $9,902 | $18,296 | $4,019,226 |
| 67 | $8,373 | $9,923 | $18,296 | $4,009,303 |
| 68 | $8,353 | $9,943 | $18,296 | $3,999,360 |
| 69 | $8,332 | $9,964 | $18,296 | $3,989,396 |
| 70 | $8,311 | $9,985 | $18,296 | $3,979,411 |
| 71 | $8,290 | $10,006 | $18,296 | $3,969,406 |
| 72 | $8,270 | $10,026 | $18,296 | $3,959,379 |
$219,553
$100,601
$118,951
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,249 | $10,047 | $18,296 | $3,949,332 |
| 74 | $8,228 | $10,068 | $18,296 | $3,939,263 |
| 75 | $8,207 | $10,089 | $18,296 | $3,929,174 |
| 76 | $8,186 | $10,110 | $18,296 | $3,919,064 |
| 77 | $8,165 | $10,131 | $18,296 | $3,908,932 |
| 78 | $8,144 | $10,152 | $18,296 | $3,898,780 |
| 79 | $8,122 | $10,174 | $18,296 | $3,888,606 |
| 80 | $8,101 | $10,195 | $18,296 | $3,878,412 |
| 81 | $8,080 | $10,216 | $18,296 | $3,868,196 |
| 82 | $8,059 | $10,237 | $18,296 | $3,857,958 |
| 83 | $8,037 | $10,259 | $18,296 | $3,847,700 |
| 84 | $8,016 | $10,280 | $18,296 | $3,837,420 |
$219,553
$97,593
$121,960
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,995 | $10,301 | $18,296 | $3,827,118 |
| 86 | $7,973 | $10,323 | $18,296 | $3,816,795 |
| 87 | $7,952 | $10,344 | $18,296 | $3,806,451 |
| 88 | $7,930 | $10,366 | $18,296 | $3,796,085 |
| 89 | $7,909 | $10,388 | $18,296 | $3,785,697 |
| 90 | $7,887 | $10,409 | $18,296 | $3,775,288 |
| 91 | $7,865 | $10,431 | $18,296 | $3,764,857 |
| 92 | $7,843 | $10,453 | $18,296 | $3,754,404 |
| 93 | $7,822 | $10,474 | $18,296 | $3,743,930 |
| 94 | $7,800 | $10,496 | $18,296 | $3,733,434 |
| 95 | $7,778 | $10,518 | $18,296 | $3,722,916 |
| 96 | $7,756 | $10,540 | $18,296 | $3,712,376 |
$219,553
$94,509
$125,044
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,734 | $10,562 | $18,296 | $3,701,814 |
| 98 | $7,712 | $10,584 | $18,296 | $3,691,230 |
| 99 | $7,690 | $10,606 | $18,296 | $3,680,624 |
| 100 | $7,668 | $10,628 | $18,296 | $3,669,996 |
| 101 | $7,646 | $10,650 | $18,296 | $3,659,346 |
| 102 | $7,624 | $10,672 | $18,296 | $3,648,673 |
| 103 | $7,601 | $10,695 | $18,296 | $3,637,978 |
| 104 | $7,579 | $10,717 | $18,296 | $3,627,261 |
| 105 | $7,557 | $10,739 | $18,296 | $3,616,522 |
| 106 | $7,534 | $10,762 | $18,296 | $3,605,761 |
| 107 | $7,512 | $10,784 | $18,296 | $3,594,976 |
| 108 | $7,490 | $10,807 | $18,296 | $3,584,170 |
$219,553
$91,347
$128,206
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,467 | $10,829 | $18,296 | $3,573,341 |
| 110 | $7,444 | $10,852 | $18,296 | $3,562,489 |
| 111 | $7,422 | $10,874 | $18,296 | $3,551,615 |
| 112 | $7,399 | $10,897 | $18,296 | $3,540,718 |
| 113 | $7,376 | $10,920 | $18,296 | $3,529,799 |
| 114 | $7,354 | $10,942 | $18,296 | $3,518,856 |
| 115 | $7,331 | $10,965 | $18,296 | $3,507,891 |
| 116 | $7,308 | $10,988 | $18,296 | $3,496,903 |
| 117 | $7,285 | $11,011 | $18,296 | $3,485,892 |
| 118 | $7,262 | $11,034 | $18,296 | $3,474,859 |
| 119 | $7,239 | $11,057 | $18,296 | $3,463,802 |
| 120 | $7,216 | $11,080 | $18,296 | $3,452,722 |
$219,553
$88,105
$131,448
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,193 | $11,103 | $18,296 | $3,441,619 |
| 122 | $7,170 | $11,126 | $18,296 | $3,430,493 |
| 123 | $7,147 | $11,149 | $18,296 | $3,419,344 |
| 124 | $7,124 | $11,172 | $18,296 | $3,408,171 |
| 125 | $7,100 | $11,196 | $18,296 | $3,396,976 |
| 126 | $7,077 | $11,219 | $18,296 | $3,385,757 |
| 127 | $7,054 | $11,242 | $18,296 | $3,374,514 |
| 128 | $7,030 | $11,266 | $18,296 | $3,363,248 |
| 129 | $7,007 | $11,289 | $18,296 | $3,351,959 |
| 130 | $6,983 | $11,313 | $18,296 | $3,340,646 |
| 131 | $6,960 | $11,336 | $18,296 | $3,329,310 |
| 132 | $6,936 | $11,360 | $18,296 | $3,317,950 |
$219,553
$84,781
$134,772
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,912 | $11,384 | $18,296 | $3,306,566 |
| 134 | $6,889 | $11,407 | $18,296 | $3,295,159 |
| 135 | $6,865 | $11,431 | $18,296 | $3,283,728 |
| 136 | $6,841 | $11,455 | $18,296 | $3,272,273 |
| 137 | $6,817 | $11,479 | $18,296 | $3,260,794 |
| 138 | $6,793 | $11,503 | $18,296 | $3,249,291 |
| 139 | $6,769 | $11,527 | $18,296 | $3,237,764 |
| 140 | $6,745 | $11,551 | $18,296 | $3,226,214 |
| 141 | $6,721 | $11,575 | $18,296 | $3,214,639 |
| 142 | $6,697 | $11,599 | $18,296 | $3,203,040 |
| 143 | $6,673 | $11,623 | $18,296 | $3,191,417 |
| 144 | $6,649 | $11,647 | $18,296 | $3,179,769 |
$219,553
$81,373
$138,180
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,625 | $11,672 | $18,296 | $3,168,098 |
| 146 | $6,600 | $11,696 | $18,296 | $3,156,402 |
| 147 | $6,576 | $11,720 | $18,296 | $3,144,682 |
| 148 | $6,551 | $11,745 | $18,296 | $3,132,937 |
| 149 | $6,527 | $11,769 | $18,296 | $3,121,168 |
| 150 | $6,502 | $11,794 | $18,296 | $3,109,374 |
| 151 | $6,478 | $11,818 | $18,296 | $3,097,556 |
| 152 | $6,453 | $11,843 | $18,296 | $3,085,713 |
| 153 | $6,429 | $11,868 | $18,296 | $3,073,846 |
| 154 | $6,404 | $11,892 | $18,296 | $3,061,954 |
| 155 | $6,379 | $11,917 | $18,296 | $3,050,037 |
| 156 | $6,354 | $11,942 | $18,296 | $3,038,095 |
$219,553
$77,878
$141,675
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,329 | $11,967 | $18,296 | $3,026,128 |
| 158 | $6,304 | $11,992 | $18,296 | $3,014,136 |
| 159 | $6,279 | $12,017 | $18,296 | $3,002,120 |
| 160 | $6,254 | $12,042 | $18,296 | $2,990,078 |
| 161 | $6,229 | $12,067 | $18,296 | $2,978,011 |
| 162 | $6,204 | $12,092 | $18,296 | $2,965,920 |
| 163 | $6,179 | $12,117 | $18,296 | $2,953,802 |
| 164 | $6,154 | $12,142 | $18,296 | $2,941,660 |
| 165 | $6,128 | $12,168 | $18,296 | $2,929,493 |
| 166 | $6,103 | $12,193 | $18,296 | $2,917,300 |
| 167 | $6,078 | $12,218 | $18,296 | $2,905,081 |
| 168 | $6,052 | $12,244 | $18,296 | $2,892,837 |
$219,553
$74,295
$145,257
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,027 | $12,269 | $18,296 | $2,880,568 |
| 170 | $6,001 | $12,295 | $18,296 | $2,868,273 |
| 171 | $5,976 | $12,321 | $18,296 | $2,855,953 |
| 172 | $5,950 | $12,346 | $18,296 | $2,843,606 |
| 173 | $5,924 | $12,372 | $18,296 | $2,831,235 |
| 174 | $5,898 | $12,398 | $18,296 | $2,818,837 |
| 175 | $5,873 | $12,423 | $18,296 | $2,806,413 |
| 176 | $5,847 | $12,449 | $18,296 | $2,793,964 |
| 177 | $5,821 | $12,475 | $18,296 | $2,781,489 |
| 178 | $5,795 | $12,501 | $18,296 | $2,768,987 |
| 179 | $5,769 | $12,527 | $18,296 | $2,756,460 |
| 180 | $5,743 | $12,553 | $18,296 | $2,743,907 |
$219,553
$70,622
$148,931
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,716 | $12,580 | $18,296 | $2,731,327 |
| 182 | $5,690 | $12,606 | $18,296 | $2,718,721 |
| 183 | $5,664 | $12,632 | $18,296 | $2,706,089 |
| 184 | $5,638 | $12,658 | $18,296 | $2,693,431 |
| 185 | $5,611 | $12,685 | $18,296 | $2,680,746 |
| 186 | $5,585 | $12,711 | $18,296 | $2,668,035 |
| 187 | $5,558 | $12,738 | $18,296 | $2,655,297 |
| 188 | $5,532 | $12,764 | $18,296 | $2,642,533 |
| 189 | $5,505 | $12,791 | $18,296 | $2,629,742 |
| 190 | $5,479 | $12,817 | $18,296 | $2,616,925 |
| 191 | $5,452 | $12,844 | $18,296 | $2,604,081 |
| 192 | $5,425 | $12,871 | $18,296 | $2,591,210 |
$219,553
$66,856
$152,697
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,398 | $12,898 | $18,296 | $2,578,312 |
| 194 | $5,371 | $12,925 | $18,296 | $2,565,387 |
| 195 | $5,345 | $12,952 | $18,296 | $2,552,436 |
| 196 | $5,318 | $12,978 | $18,296 | $2,539,457 |
| 197 | $5,291 | $13,006 | $18,296 | $2,526,452 |
| 198 | $5,263 | $13,033 | $18,296 | $2,513,419 |
| 199 | $5,236 | $13,060 | $18,296 | $2,500,359 |
| 200 | $5,209 | $13,087 | $18,296 | $2,487,272 |
| 201 | $5,182 | $13,114 | $18,296 | $2,474,158 |
| 202 | $5,154 | $13,142 | $18,296 | $2,461,017 |
| 203 | $5,127 | $13,169 | $18,296 | $2,447,848 |
| 204 | $5,100 | $13,196 | $18,296 | $2,434,651 |
$219,553
$62,994
$156,558
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,072 | $13,224 | $18,296 | $2,421,427 |
| 206 | $5,045 | $13,251 | $18,296 | $2,408,176 |
| 207 | $5,017 | $13,279 | $18,296 | $2,394,897 |
| 208 | $4,989 | $13,307 | $18,296 | $2,381,590 |
| 209 | $4,962 | $13,334 | $18,296 | $2,368,256 |
| 210 | $4,934 | $13,362 | $18,296 | $2,354,893 |
| 211 | $4,906 | $13,390 | $18,296 | $2,341,503 |
| 212 | $4,878 | $13,418 | $18,296 | $2,328,086 |
| 213 | $4,850 | $13,446 | $18,296 | $2,314,640 |
| 214 | $4,822 | $13,474 | $18,296 | $2,301,166 |
| 215 | $4,794 | $13,502 | $18,296 | $2,287,664 |
| 216 | $4,766 | $13,530 | $18,296 | $2,274,134 |
$219,553
$59,035
$160,518
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,738 | $13,558 | $18,296 | $2,260,575 |
| 218 | $4,710 | $13,587 | $18,296 | $2,246,989 |
| 219 | $4,681 | $13,615 | $18,296 | $2,233,374 |
| 220 | $4,653 | $13,643 | $18,296 | $2,219,731 |
| 221 | $4,624 | $13,672 | $18,296 | $2,206,059 |
| 222 | $4,596 | $13,700 | $18,296 | $2,192,359 |
| 223 | $4,567 | $13,729 | $18,296 | $2,178,630 |
| 224 | $4,539 | $13,757 | $18,296 | $2,164,873 |
| 225 | $4,510 | $13,786 | $18,296 | $2,151,087 |
| 226 | $4,481 | $13,815 | $18,296 | $2,137,272 |
| 227 | $4,453 | $13,843 | $18,296 | $2,123,429 |
| 228 | $4,424 | $13,872 | $18,296 | $2,109,557 |
$219,553
$54,976
$164,577
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,395 | $13,901 | $18,296 | $2,095,656 |
| 230 | $4,366 | $13,930 | $18,296 | $2,081,726 |
| 231 | $4,337 | $13,959 | $18,296 | $2,067,766 |
| 232 | $4,308 | $13,988 | $18,296 | $2,053,778 |
| 233 | $4,279 | $14,017 | $18,296 | $2,039,761 |
| 234 | $4,250 | $14,047 | $18,296 | $2,025,714 |
| 235 | $4,220 | $14,076 | $18,296 | $2,011,638 |
| 236 | $4,191 | $14,105 | $18,296 | $1,997,533 |
| 237 | $4,162 | $14,135 | $18,296 | $1,983,399 |
| 238 | $4,132 | $14,164 | $18,296 | $1,969,235 |
| 239 | $4,103 | $14,194 | $18,296 | $1,955,041 |
| 240 | $4,073 | $14,223 | $18,296 | $1,940,818 |
$219,553
$50,814
$168,739
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,043 | $14,253 | $18,296 | $1,926,565 |
| 242 | $4,014 | $14,282 | $18,296 | $1,912,283 |
| 243 | $3,984 | $14,312 | $18,296 | $1,897,971 |
| 244 | $3,954 | $14,342 | $18,296 | $1,883,629 |
| 245 | $3,924 | $14,372 | $18,296 | $1,869,257 |
| 246 | $3,894 | $14,402 | $18,296 | $1,854,855 |
| 247 | $3,864 | $14,432 | $18,296 | $1,840,423 |
| 248 | $3,834 | $14,462 | $18,296 | $1,825,962 |
| 249 | $3,804 | $14,492 | $18,296 | $1,811,470 |
| 250 | $3,774 | $14,522 | $18,296 | $1,796,947 |
| 251 | $3,744 | $14,552 | $18,296 | $1,782,395 |
| 252 | $3,713 | $14,583 | $18,296 | $1,767,812 |
$219,553
$46,547
$173,006
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,683 | $14,613 | $18,296 | $1,753,199 |
| 254 | $3,652 | $14,644 | $18,296 | $1,738,556 |
| 255 | $3,622 | $14,674 | $18,296 | $1,723,881 |
| 256 | $3,591 | $14,705 | $18,296 | $1,709,177 |
| 257 | $3,561 | $14,735 | $18,296 | $1,694,442 |
| 258 | $3,530 | $14,766 | $18,296 | $1,679,676 |
| 259 | $3,499 | $14,797 | $18,296 | $1,664,879 |
| 260 | $3,468 | $14,828 | $18,296 | $1,650,051 |
| 261 | $3,438 | $14,858 | $18,296 | $1,635,193 |
| 262 | $3,407 | $14,889 | $18,296 | $1,620,303 |
| 263 | $3,376 | $14,920 | $18,296 | $1,605,383 |
| 264 | $3,345 | $14,952 | $18,296 | $1,590,431 |
$219,553
$42,172
$177,381
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,313 | $14,983 | $18,296 | $1,575,449 |
| 266 | $3,282 | $15,014 | $18,296 | $1,560,435 |
| 267 | $3,251 | $15,045 | $18,296 | $1,545,390 |
| 268 | $3,220 | $15,077 | $18,296 | $1,530,313 |
| 269 | $3,188 | $15,108 | $18,296 | $1,515,205 |
| 270 | $3,157 | $15,139 | $18,296 | $1,500,066 |
| 271 | $3,125 | $15,171 | $18,296 | $1,484,895 |
| 272 | $3,094 | $15,203 | $18,296 | $1,469,692 |
| 273 | $3,062 | $15,234 | $18,296 | $1,454,458 |
| 274 | $3,030 | $15,266 | $18,296 | $1,439,192 |
| 275 | $2,998 | $15,298 | $18,296 | $1,423,894 |
| 276 | $2,966 | $15,330 | $18,296 | $1,408,565 |
$219,553
$37,686
$181,867
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,935 | $15,362 | $18,296 | $1,393,203 |
| 278 | $2,903 | $15,394 | $18,296 | $1,377,810 |
| 279 | $2,870 | $15,426 | $18,296 | $1,362,384 |
| 280 | $2,838 | $15,458 | $18,296 | $1,346,926 |
| 281 | $2,806 | $15,490 | $18,296 | $1,331,436 |
| 282 | $2,774 | $15,522 | $18,296 | $1,315,914 |
| 283 | $2,741 | $15,555 | $18,296 | $1,300,359 |
| 284 | $2,709 | $15,587 | $18,296 | $1,284,772 |
| 285 | $2,677 | $15,619 | $18,296 | $1,269,153 |
| 286 | $2,644 | $15,652 | $18,296 | $1,253,501 |
| 287 | $2,611 | $15,685 | $18,296 | $1,237,816 |
| 288 | $2,579 | $15,717 | $18,296 | $1,222,099 |
$219,553
$33,087
$186,466
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,546 | $15,750 | $18,296 | $1,206,349 |
| 290 | $2,513 | $15,783 | $18,296 | $1,190,566 |
| 291 | $2,480 | $15,816 | $18,296 | $1,174,750 |
| 292 | $2,447 | $15,849 | $18,296 | $1,158,902 |
| 293 | $2,414 | $15,882 | $18,296 | $1,143,020 |
| 294 | $2,381 | $15,915 | $18,296 | $1,127,105 |
| 295 | $2,348 | $15,948 | $18,296 | $1,111,157 |
| 296 | $2,315 | $15,981 | $18,296 | $1,095,176 |
| 297 | $2,282 | $16,014 | $18,296 | $1,079,162 |
| 298 | $2,248 | $16,048 | $18,296 | $1,063,114 |
| 299 | $2,215 | $16,081 | $18,296 | $1,047,033 |
| 300 | $2,181 | $16,115 | $18,296 | $1,030,918 |
$219,553
$28,372
$191,181
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,148 | $16,148 | $18,296 | $1,014,770 |
| 302 | $2,114 | $16,182 | $18,296 | $998,588 |
| 303 | $2,080 | $16,216 | $18,296 | $982,372 |
| 304 | $2,047 | $16,249 | $18,296 | $966,122 |
| 305 | $2,013 | $16,283 | $18,296 | $949,839 |
| 306 | $1,979 | $16,317 | $18,296 | $933,522 |
| 307 | $1,945 | $16,351 | $18,296 | $917,171 |
| 308 | $1,911 | $16,385 | $18,296 | $900,785 |
| 309 | $1,877 | $16,419 | $18,296 | $884,366 |
| 310 | $1,842 | $16,454 | $18,296 | $867,912 |
| 311 | $1,808 | $16,488 | $18,296 | $851,424 |
| 312 | $1,774 | $16,522 | $18,296 | $834,902 |
$219,553
$23,537
$196,016
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,739 | $16,557 | $18,296 | $818,345 |
| 314 | $1,705 | $16,591 | $18,296 | $801,754 |
| 315 | $1,670 | $16,626 | $18,296 | $785,128 |
| 316 | $1,636 | $16,660 | $18,296 | $768,468 |
| 317 | $1,601 | $16,695 | $18,296 | $751,773 |
| 318 | $1,566 | $16,730 | $18,296 | $735,043 |
| 319 | $1,531 | $16,765 | $18,296 | $718,278 |
| 320 | $1,496 | $16,800 | $18,296 | $701,479 |
| 321 | $1,461 | $16,835 | $18,296 | $684,644 |
| 322 | $1,426 | $16,870 | $18,296 | $667,774 |
| 323 | $1,391 | $16,905 | $18,296 | $650,869 |
| 324 | $1,356 | $16,940 | $18,296 | $633,929 |
$219,553
$18,580
$200,973
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,321 | $16,975 | $18,296 | $616,954 |
| 326 | $1,285 | $17,011 | $18,296 | $599,943 |
| 327 | $1,250 | $17,046 | $18,296 | $582,897 |
| 328 | $1,214 | $17,082 | $18,296 | $565,815 |
| 329 | $1,179 | $17,117 | $18,296 | $548,698 |
| 330 | $1,143 | $17,153 | $18,296 | $531,545 |
| 331 | $1,107 | $17,189 | $18,296 | $514,356 |
| 332 | $1,072 | $17,224 | $18,296 | $497,132 |
| 333 | $1,036 | $17,260 | $18,296 | $479,872 |
| 334 | $1,000 | $17,296 | $18,296 | $462,575 |
| 335 | $964 | $17,332 | $18,296 | $445,243 |
| 336 | $928 | $17,368 | $18,296 | $427,874 |
$219,553
$13,498
$206,055
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $891 | $17,405 | $18,296 | $410,470 |
| 338 | $855 | $17,441 | $18,296 | $393,029 |
| 339 | $819 | $17,477 | $18,296 | $375,551 |
| 340 | $782 | $17,514 | $18,296 | $358,038 |
| 341 | $746 | $17,550 | $18,296 | $340,488 |
| 342 | $709 | $17,587 | $18,296 | $322,901 |
| 343 | $673 | $17,623 | $18,296 | $305,278 |
| 344 | $636 | $17,660 | $18,296 | $287,617 |
| 345 | $599 | $17,697 | $18,296 | $269,921 |
| 346 | $562 | $17,734 | $18,296 | $252,187 |
| 347 | $525 | $17,771 | $18,296 | $234,416 |
| 348 | $488 | $17,808 | $18,296 | $216,608 |
$219,553
$8,287
$211,266
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $451 | $17,845 | $18,296 | $198,764 |
| 350 | $414 | $17,882 | $18,296 | $180,882 |
| 351 | $377 | $17,919 | $18,296 | $162,962 |
| 352 | $340 | $17,957 | $18,296 | $145,006 |
| 353 | $302 | $17,994 | $18,296 | $127,012 |
| 354 | $265 | $18,031 | $18,296 | $108,980 |
| 355 | $227 | $18,069 | $18,296 | $90,911 |
| 356 | $189 | $18,107 | $18,296 | $72,805 |
| 357 | $152 | $18,144 | $18,296 | $54,660 |
| 358 | $114 | $18,182 | $18,296 | $36,478 |
| 359 | $76 | $18,220 | $18,296 | $18,258 |
| 360 | $38 | $18,258 | $18,296 | $0 |
$219,553
$2,944
$216,608
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。