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
$610 萬
284 呎
@21,479
395 呎
@15,443
$610 萬
$565 萬
284 呎
@19,894
395 呎
@14,304
$565 萬
$545 萬
297 呎
@18,350
404 呎
@13,490
$545 萬
$530 萬
336 呎
@15,774
523 呎
@10,134
$530 萬
$600 萬
327 呎
@18,349
395 呎
@15,190
$600 萬
$600 萬
384 呎
@15,625
532 呎
@11,278
$600 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $30,541 | $23,468 | $19,232 | $16,413 |
| 1.500 | $31,677 | $24,624 | $20,409 | $17,611 |
| 2.000 | $32,838 | $25,815 | $21,629 | $18,862 |
| 2.500 | $34,026 | $27,041 | $22,893 | $20,163 |
| 3.000 | $35,240 | $28,301 | $24,199 | $21,514 |
| 3.500 | $36,480 | $29,595 | $25,547 | $22,915 |
| 4.000 | $37,746 | $30,923 | $26,936 | $24,363 |
| 4.500 | $39,038 | $32,284 | $28,364 | $25,856 |
| 5.000 | $40,354 | $33,678 | $29,832 | $27,394 |
| 5.500 | $41,696 | $35,103 | $31,337 | $28,974 |
| 6.000 | $43,062 | $36,559 | $32,879 | $30,595 |
每月供款$20,164
30年
$5,103,000
$2,155,688
$7,258,688
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,631 | $9,532 | $20,163 | $5,093,468 |
| 2 | $10,611 | $9,552 | $20,163 | $5,083,917 |
| 3 | $10,591 | $9,572 | $20,163 | $5,074,345 |
| 4 | $10,572 | $9,591 | $20,163 | $5,064,754 |
| 5 | $10,552 | $9,611 | $20,163 | $5,055,142 |
| 6 | $10,532 | $9,631 | $20,163 | $5,045,511 |
| 7 | $10,511 | $9,652 | $20,163 | $5,035,859 |
| 8 | $10,491 | $9,672 | $20,163 | $5,026,188 |
| 9 | $10,471 | $9,692 | $20,163 | $5,016,496 |
| 10 | $10,451 | $9,712 | $20,163 | $5,006,784 |
| 11 | $10,431 | $9,732 | $20,163 | $4,997,051 |
| 12 | $10,411 | $9,752 | $20,163 | $4,987,299 |
$241,956
$126,255
$115,701
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,390 | $9,773 | $20,163 | $4,977,526 |
| 14 | $10,370 | $9,793 | $20,163 | $4,967,733 |
| 15 | $10,349 | $9,814 | $20,163 | $4,957,919 |
| 16 | $10,329 | $9,834 | $20,163 | $4,948,085 |
| 17 | $10,309 | $9,855 | $20,163 | $4,938,231 |
| 18 | $10,288 | $9,875 | $20,163 | $4,928,356 |
| 19 | $10,267 | $9,896 | $20,163 | $4,918,460 |
| 20 | $10,247 | $9,916 | $20,163 | $4,908,544 |
| 21 | $10,226 | $9,937 | $20,163 | $4,898,607 |
| 22 | $10,205 | $9,958 | $20,163 | $4,888,650 |
| 23 | $10,185 | $9,978 | $20,163 | $4,878,671 |
| 24 | $10,164 | $9,999 | $20,163 | $4,868,672 |
$241,956
$123,329
$118,627
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,143 | $10,020 | $20,163 | $4,858,652 |
| 26 | $10,122 | $10,041 | $20,163 | $4,848,611 |
| 27 | $10,101 | $10,062 | $20,163 | $4,838,550 |
| 28 | $10,080 | $10,083 | $20,163 | $4,828,467 |
| 29 | $10,059 | $10,104 | $20,163 | $4,818,363 |
| 30 | $10,038 | $10,125 | $20,163 | $4,808,238 |
| 31 | $10,017 | $10,146 | $20,163 | $4,798,093 |
| 32 | $9,996 | $10,167 | $20,163 | $4,787,926 |
| 33 | $9,975 | $10,188 | $20,163 | $4,777,737 |
| 34 | $9,954 | $10,209 | $20,163 | $4,767,528 |
| 35 | $9,932 | $10,231 | $20,163 | $4,757,297 |
| 36 | $9,911 | $10,252 | $20,163 | $4,747,045 |
$241,956
$120,329
$121,627
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,890 | $10,273 | $20,163 | $4,736,772 |
| 38 | $9,868 | $10,295 | $20,163 | $4,726,477 |
| 39 | $9,847 | $10,316 | $20,163 | $4,716,161 |
| 40 | $9,825 | $10,338 | $20,163 | $4,705,823 |
| 41 | $9,804 | $10,359 | $20,163 | $4,695,464 |
| 42 | $9,782 | $10,381 | $20,163 | $4,685,083 |
| 43 | $9,761 | $10,402 | $20,163 | $4,674,681 |
| 44 | $9,739 | $10,424 | $20,163 | $4,664,257 |
| 45 | $9,717 | $10,446 | $20,163 | $4,653,811 |
| 46 | $9,695 | $10,468 | $20,163 | $4,643,343 |
| 47 | $9,674 | $10,489 | $20,163 | $4,632,854 |
| 48 | $9,652 | $10,511 | $20,163 | $4,622,343 |
$241,956
$117,254
$124,703
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,630 | $10,533 | $20,163 | $4,611,810 |
| 50 | $9,608 | $10,555 | $20,163 | $4,601,255 |
| 51 | $9,586 | $10,577 | $20,163 | $4,590,677 |
| 52 | $9,564 | $10,599 | $20,163 | $4,580,078 |
| 53 | $9,542 | $10,621 | $20,163 | $4,569,457 |
| 54 | $9,520 | $10,643 | $20,163 | $4,558,814 |
| 55 | $9,498 | $10,665 | $20,163 | $4,548,148 |
| 56 | $9,475 | $10,688 | $20,163 | $4,537,461 |
| 57 | $9,453 | $10,710 | $20,163 | $4,526,751 |
| 58 | $9,431 | $10,732 | $20,163 | $4,516,018 |
| 59 | $9,408 | $10,755 | $20,163 | $4,505,264 |
| 60 | $9,386 | $10,777 | $20,163 | $4,494,487 |
$241,956
$114,100
$127,856
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,364 | $10,800 | $20,163 | $4,483,687 |
| 62 | $9,341 | $10,822 | $20,163 | $4,472,865 |
| 63 | $9,318 | $10,845 | $20,163 | $4,462,021 |
| 64 | $9,296 | $10,867 | $20,163 | $4,451,154 |
| 65 | $9,273 | $10,890 | $20,163 | $4,440,264 |
| 66 | $9,251 | $10,912 | $20,163 | $4,429,351 |
| 67 | $9,228 | $10,935 | $20,163 | $4,418,416 |
| 68 | $9,205 | $10,958 | $20,163 | $4,407,458 |
| 69 | $9,182 | $10,981 | $20,163 | $4,396,477 |
| 70 | $9,159 | $11,004 | $20,163 | $4,385,474 |
| 71 | $9,136 | $11,027 | $20,163 | $4,374,447 |
| 72 | $9,113 | $11,050 | $20,163 | $4,363,397 |
$241,956
$110,867
$131,089
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,090 | $11,073 | $20,163 | $4,352,325 |
| 74 | $9,067 | $11,096 | $20,163 | $4,341,229 |
| 75 | $9,044 | $11,119 | $20,163 | $4,330,110 |
| 76 | $9,021 | $11,142 | $20,163 | $4,318,968 |
| 77 | $8,998 | $11,165 | $20,163 | $4,307,803 |
| 78 | $8,975 | $11,188 | $20,163 | $4,296,615 |
| 79 | $8,951 | $11,212 | $20,163 | $4,285,403 |
| 80 | $8,928 | $11,235 | $20,163 | $4,274,168 |
| 81 | $8,905 | $11,259 | $20,163 | $4,262,909 |
| 82 | $8,881 | $11,282 | $20,163 | $4,251,627 |
| 83 | $8,858 | $11,305 | $20,163 | $4,240,322 |
| 84 | $8,834 | $11,329 | $20,163 | $4,228,993 |
$241,956
$107,552
$134,404
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,810 | $11,353 | $20,163 | $4,217,640 |
| 86 | $8,787 | $11,376 | $20,163 | $4,206,264 |
| 87 | $8,763 | $11,400 | $20,163 | $4,194,864 |
| 88 | $8,739 | $11,424 | $20,163 | $4,183,440 |
| 89 | $8,716 | $11,448 | $20,163 | $4,171,993 |
| 90 | $8,692 | $11,471 | $20,163 | $4,160,521 |
| 91 | $8,668 | $11,495 | $20,163 | $4,149,026 |
| 92 | $8,644 | $11,519 | $20,163 | $4,137,507 |
| 93 | $8,620 | $11,543 | $20,163 | $4,125,964 |
| 94 | $8,596 | $11,567 | $20,163 | $4,114,397 |
| 95 | $8,572 | $11,591 | $20,163 | $4,102,805 |
| 96 | $8,548 | $11,616 | $20,163 | $4,091,190 |
$241,956
$104,153
$137,803
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,523 | $11,640 | $20,163 | $4,079,550 |
| 98 | $8,499 | $11,664 | $20,163 | $4,067,886 |
| 99 | $8,475 | $11,688 | $20,163 | $4,056,198 |
| 100 | $8,450 | $11,713 | $20,163 | $4,044,485 |
| 101 | $8,426 | $11,737 | $20,163 | $4,032,748 |
| 102 | $8,402 | $11,761 | $20,163 | $4,020,987 |
| 103 | $8,377 | $11,786 | $20,163 | $4,009,201 |
| 104 | $8,353 | $11,811 | $20,163 | $3,997,390 |
| 105 | $8,328 | $11,835 | $20,163 | $3,985,555 |
| 106 | $8,303 | $11,860 | $20,163 | $3,973,695 |
| 107 | $8,279 | $11,884 | $20,163 | $3,961,811 |
| 108 | $8,254 | $11,909 | $20,163 | $3,949,902 |
$241,956
$100,668
$141,288
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,229 | $11,934 | $20,163 | $3,937,967 |
| 110 | $8,204 | $11,959 | $20,163 | $3,926,009 |
| 111 | $8,179 | $11,984 | $20,163 | $3,914,025 |
| 112 | $8,154 | $12,009 | $20,163 | $3,902,016 |
| 113 | $8,129 | $12,034 | $20,163 | $3,889,982 |
| 114 | $8,104 | $12,059 | $20,163 | $3,877,923 |
| 115 | $8,079 | $12,084 | $20,163 | $3,865,839 |
| 116 | $8,054 | $12,109 | $20,163 | $3,853,730 |
| 117 | $8,029 | $12,134 | $20,163 | $3,841,596 |
| 118 | $8,003 | $12,160 | $20,163 | $3,829,436 |
| 119 | $7,978 | $12,185 | $20,163 | $3,817,251 |
| 120 | $7,953 | $12,210 | $20,163 | $3,805,040 |
$241,956
$97,095
$144,861
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,927 | $12,236 | $20,163 | $3,792,805 |
| 122 | $7,902 | $12,261 | $20,163 | $3,780,543 |
| 123 | $7,876 | $12,287 | $20,163 | $3,768,256 |
| 124 | $7,851 | $12,312 | $20,163 | $3,755,944 |
| 125 | $7,825 | $12,338 | $20,163 | $3,743,606 |
| 126 | $7,799 | $12,364 | $20,163 | $3,731,242 |
| 127 | $7,773 | $12,390 | $20,163 | $3,718,852 |
| 128 | $7,748 | $12,415 | $20,163 | $3,706,437 |
| 129 | $7,722 | $12,441 | $20,163 | $3,693,996 |
| 130 | $7,696 | $12,467 | $20,163 | $3,681,528 |
| 131 | $7,670 | $12,493 | $20,163 | $3,669,035 |
| 132 | $7,644 | $12,519 | $20,163 | $3,656,516 |
$241,956
$93,432
$148,524
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,618 | $12,545 | $20,163 | $3,643,971 |
| 134 | $7,592 | $12,571 | $20,163 | $3,631,399 |
| 135 | $7,565 | $12,598 | $20,163 | $3,618,802 |
| 136 | $7,539 | $12,624 | $20,163 | $3,606,178 |
| 137 | $7,513 | $12,650 | $20,163 | $3,593,528 |
| 138 | $7,487 | $12,677 | $20,163 | $3,580,851 |
| 139 | $7,460 | $12,703 | $20,163 | $3,568,148 |
| 140 | $7,434 | $12,729 | $20,163 | $3,555,419 |
| 141 | $7,407 | $12,756 | $20,163 | $3,542,663 |
| 142 | $7,381 | $12,782 | $20,163 | $3,529,881 |
| 143 | $7,354 | $12,809 | $20,163 | $3,517,072 |
| 144 | $7,327 | $12,836 | $20,163 | $3,504,236 |
$241,956
$89,676
$152,280
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,300 | $12,863 | $20,163 | $3,491,373 |
| 146 | $7,274 | $12,889 | $20,163 | $3,478,484 |
| 147 | $7,247 | $12,916 | $20,163 | $3,465,568 |
| 148 | $7,220 | $12,943 | $20,163 | $3,452,625 |
| 149 | $7,193 | $12,970 | $20,163 | $3,439,655 |
| 150 | $7,166 | $12,997 | $20,163 | $3,426,657 |
| 151 | $7,139 | $13,024 | $20,163 | $3,413,633 |
| 152 | $7,112 | $13,051 | $20,163 | $3,400,582 |
| 153 | $7,085 | $13,078 | $20,163 | $3,387,504 |
| 154 | $7,057 | $13,106 | $20,163 | $3,374,398 |
| 155 | $7,030 | $13,133 | $20,163 | $3,361,265 |
| 156 | $7,003 | $13,160 | $20,163 | $3,348,104 |
$241,956
$85,825
$156,131
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,975 | $13,188 | $20,163 | $3,334,917 |
| 158 | $6,948 | $13,215 | $20,163 | $3,321,701 |
| 159 | $6,920 | $13,243 | $20,163 | $3,308,459 |
| 160 | $6,893 | $13,270 | $20,163 | $3,295,188 |
| 161 | $6,865 | $13,298 | $20,163 | $3,281,890 |
| 162 | $6,837 | $13,326 | $20,163 | $3,268,564 |
| 163 | $6,810 | $13,354 | $20,163 | $3,255,211 |
| 164 | $6,782 | $13,381 | $20,163 | $3,241,830 |
| 165 | $6,754 | $13,409 | $20,163 | $3,228,420 |
| 166 | $6,726 | $13,437 | $20,163 | $3,214,983 |
| 167 | $6,698 | $13,465 | $20,163 | $3,201,518 |
| 168 | $6,670 | $13,493 | $20,163 | $3,188,025 |
$241,956
$81,877
$160,080
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,642 | $13,521 | $20,163 | $3,174,504 |
| 170 | $6,614 | $13,549 | $20,163 | $3,160,954 |
| 171 | $6,585 | $13,578 | $20,163 | $3,147,376 |
| 172 | $6,557 | $13,606 | $20,163 | $3,133,770 |
| 173 | $6,529 | $13,634 | $20,163 | $3,120,136 |
| 174 | $6,500 | $13,663 | $20,163 | $3,106,473 |
| 175 | $6,472 | $13,691 | $20,163 | $3,092,782 |
| 176 | $6,443 | $13,720 | $20,163 | $3,079,062 |
| 177 | $6,415 | $13,748 | $20,163 | $3,065,314 |
| 178 | $6,386 | $13,777 | $20,163 | $3,051,537 |
| 179 | $6,357 | $13,806 | $20,163 | $3,037,731 |
| 180 | $6,329 | $13,834 | $20,163 | $3,023,897 |
$241,956
$77,828
$164,128
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,300 | $13,863 | $20,163 | $3,010,034 |
| 182 | $6,271 | $13,892 | $20,163 | $2,996,142 |
| 183 | $6,242 | $13,921 | $20,163 | $2,982,221 |
| 184 | $6,213 | $13,950 | $20,163 | $2,968,271 |
| 185 | $6,184 | $13,979 | $20,163 | $2,954,291 |
| 186 | $6,155 | $14,008 | $20,163 | $2,940,283 |
| 187 | $6,126 | $14,037 | $20,163 | $2,926,246 |
| 188 | $6,096 | $14,067 | $20,163 | $2,912,179 |
| 189 | $6,067 | $14,096 | $20,163 | $2,898,083 |
| 190 | $6,038 | $14,125 | $20,163 | $2,883,958 |
| 191 | $6,008 | $14,155 | $20,163 | $2,869,803 |
| 192 | $5,979 | $14,184 | $20,163 | $2,855,619 |
$241,956
$73,678
$168,278
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,949 | $14,214 | $20,163 | $2,841,405 |
| 194 | $5,920 | $14,243 | $20,163 | $2,827,162 |
| 195 | $5,890 | $14,273 | $20,163 | $2,812,888 |
| 196 | $5,860 | $14,303 | $20,163 | $2,798,586 |
| 197 | $5,830 | $14,333 | $20,163 | $2,784,253 |
| 198 | $5,801 | $14,362 | $20,163 | $2,769,890 |
| 199 | $5,771 | $14,392 | $20,163 | $2,755,498 |
| 200 | $5,741 | $14,422 | $20,163 | $2,741,076 |
| 201 | $5,711 | $14,452 | $20,163 | $2,726,623 |
| 202 | $5,680 | $14,483 | $20,163 | $2,712,141 |
| 203 | $5,650 | $14,513 | $20,163 | $2,697,628 |
| 204 | $5,620 | $14,543 | $20,163 | $2,683,085 |
$241,956
$69,422
$172,534
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,590 | $14,573 | $20,163 | $2,668,512 |
| 206 | $5,559 | $14,604 | $20,163 | $2,653,908 |
| 207 | $5,529 | $14,634 | $20,163 | $2,639,274 |
| 208 | $5,498 | $14,665 | $20,163 | $2,624,610 |
| 209 | $5,468 | $14,695 | $20,163 | $2,609,914 |
| 210 | $5,437 | $14,726 | $20,163 | $2,595,189 |
| 211 | $5,407 | $14,756 | $20,163 | $2,580,432 |
| 212 | $5,376 | $14,787 | $20,163 | $2,565,645 |
| 213 | $5,345 | $14,818 | $20,163 | $2,550,827 |
| 214 | $5,314 | $14,849 | $20,163 | $2,535,979 |
| 215 | $5,283 | $14,880 | $20,163 | $2,521,099 |
| 216 | $5,252 | $14,911 | $20,163 | $2,506,188 |
$241,956
$65,059
$176,897
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,221 | $14,942 | $20,163 | $2,491,246 |
| 218 | $5,190 | $14,973 | $20,163 | $2,476,273 |
| 219 | $5,159 | $15,004 | $20,163 | $2,461,269 |
| 220 | $5,128 | $15,035 | $20,163 | $2,446,234 |
| 221 | $5,096 | $15,067 | $20,163 | $2,431,167 |
| 222 | $5,065 | $15,098 | $20,163 | $2,416,069 |
| 223 | $5,033 | $15,130 | $20,163 | $2,400,940 |
| 224 | $5,002 | $15,161 | $20,163 | $2,385,778 |
| 225 | $4,970 | $15,193 | $20,163 | $2,370,586 |
| 226 | $4,939 | $15,224 | $20,163 | $2,355,362 |
| 227 | $4,907 | $15,256 | $20,163 | $2,340,106 |
| 228 | $4,875 | $15,288 | $20,163 | $2,324,818 |
$241,956
$60,586
$181,370
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,843 | $15,320 | $20,163 | $2,309,498 |
| 230 | $4,811 | $15,352 | $20,163 | $2,294,146 |
| 231 | $4,779 | $15,384 | $20,163 | $2,278,763 |
| 232 | $4,747 | $15,416 | $20,163 | $2,263,347 |
| 233 | $4,715 | $15,448 | $20,163 | $2,247,900 |
| 234 | $4,683 | $15,480 | $20,163 | $2,232,420 |
| 235 | $4,651 | $15,512 | $20,163 | $2,216,908 |
| 236 | $4,619 | $15,544 | $20,163 | $2,201,363 |
| 237 | $4,586 | $15,577 | $20,163 | $2,185,786 |
| 238 | $4,554 | $15,609 | $20,163 | $2,170,177 |
| 239 | $4,521 | $15,642 | $20,163 | $2,154,535 |
| 240 | $4,489 | $15,674 | $20,163 | $2,138,861 |
$241,956
$55,999
$185,957
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,456 | $15,707 | $20,163 | $2,123,154 |
| 242 | $4,423 | $15,740 | $20,163 | $2,107,414 |
| 243 | $4,390 | $15,773 | $20,163 | $2,091,641 |
| 244 | $4,358 | $15,805 | $20,163 | $2,075,836 |
| 245 | $4,325 | $15,838 | $20,163 | $2,059,998 |
| 246 | $4,292 | $15,871 | $20,163 | $2,044,126 |
| 247 | $4,259 | $15,904 | $20,163 | $2,028,222 |
| 248 | $4,225 | $15,938 | $20,163 | $2,012,284 |
| 249 | $4,192 | $15,971 | $20,163 | $1,996,313 |
| 250 | $4,159 | $16,004 | $20,163 | $1,980,309 |
| 251 | $4,126 | $16,037 | $20,163 | $1,964,272 |
| 252 | $4,092 | $16,071 | $20,163 | $1,948,201 |
$241,956
$51,297
$190,660
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,059 | $16,104 | $20,163 | $1,932,097 |
| 254 | $4,025 | $16,138 | $20,163 | $1,915,959 |
| 255 | $3,992 | $16,171 | $20,163 | $1,899,788 |
| 256 | $3,958 | $16,205 | $20,163 | $1,883,583 |
| 257 | $3,924 | $16,239 | $20,163 | $1,867,344 |
| 258 | $3,890 | $16,273 | $20,163 | $1,851,071 |
| 259 | $3,856 | $16,307 | $20,163 | $1,834,764 |
| 260 | $3,822 | $16,341 | $20,163 | $1,818,424 |
| 261 | $3,788 | $16,375 | $20,163 | $1,802,049 |
| 262 | $3,754 | $16,409 | $20,163 | $1,785,640 |
| 263 | $3,720 | $16,443 | $20,163 | $1,769,197 |
| 264 | $3,686 | $16,477 | $20,163 | $1,752,720 |
$241,956
$46,475
$195,481
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,652 | $16,512 | $20,163 | $1,736,209 |
| 266 | $3,617 | $16,546 | $20,163 | $1,719,663 |
| 267 | $3,583 | $16,580 | $20,163 | $1,703,082 |
| 268 | $3,548 | $16,615 | $20,163 | $1,686,468 |
| 269 | $3,513 | $16,650 | $20,163 | $1,669,818 |
| 270 | $3,479 | $16,684 | $20,163 | $1,653,134 |
| 271 | $3,444 | $16,719 | $20,163 | $1,636,415 |
| 272 | $3,409 | $16,754 | $20,163 | $1,619,661 |
| 273 | $3,374 | $16,789 | $20,163 | $1,602,872 |
| 274 | $3,339 | $16,824 | $20,163 | $1,586,049 |
| 275 | $3,304 | $16,859 | $20,163 | $1,569,190 |
| 276 | $3,269 | $16,894 | $20,163 | $1,552,296 |
$241,956
$41,532
$200,424
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,234 | $16,929 | $20,163 | $1,535,367 |
| 278 | $3,199 | $16,964 | $20,163 | $1,518,402 |
| 279 | $3,163 | $17,000 | $20,163 | $1,501,403 |
| 280 | $3,128 | $17,035 | $20,163 | $1,484,368 |
| 281 | $3,092 | $17,071 | $20,163 | $1,467,297 |
| 282 | $3,057 | $17,106 | $20,163 | $1,450,191 |
| 283 | $3,021 | $17,142 | $20,163 | $1,433,049 |
| 284 | $2,986 | $17,178 | $20,163 | $1,415,872 |
| 285 | $2,950 | $17,213 | $20,163 | $1,398,658 |
| 286 | $2,914 | $17,249 | $20,163 | $1,381,409 |
| 287 | $2,878 | $17,285 | $20,163 | $1,364,124 |
| 288 | $2,842 | $17,321 | $20,163 | $1,346,803 |
$241,956
$36,463
$205,493
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,806 | $17,357 | $20,163 | $1,329,446 |
| 290 | $2,770 | $17,393 | $20,163 | $1,312,053 |
| 291 | $2,733 | $17,430 | $20,163 | $1,294,623 |
| 292 | $2,697 | $17,466 | $20,163 | $1,277,157 |
| 293 | $2,661 | $17,502 | $20,163 | $1,259,655 |
| 294 | $2,624 | $17,539 | $20,163 | $1,242,116 |
| 295 | $2,588 | $17,575 | $20,163 | $1,224,541 |
| 296 | $2,551 | $17,612 | $20,163 | $1,206,929 |
| 297 | $2,514 | $17,649 | $20,163 | $1,189,280 |
| 298 | $2,478 | $17,685 | $20,163 | $1,171,595 |
| 299 | $2,441 | $17,722 | $20,163 | $1,153,873 |
| 300 | $2,404 | $17,759 | $20,163 | $1,136,114 |
$241,956
$31,267
$210,689
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,367 | $17,796 | $20,163 | $1,118,318 |
| 302 | $2,330 | $17,833 | $20,163 | $1,100,484 |
| 303 | $2,293 | $17,870 | $20,163 | $1,082,614 |
| 304 | $2,255 | $17,908 | $20,163 | $1,064,706 |
| 305 | $2,218 | $17,945 | $20,163 | $1,046,762 |
| 306 | $2,181 | $17,982 | $20,163 | $1,028,779 |
| 307 | $2,143 | $18,020 | $20,163 | $1,010,760 |
| 308 | $2,106 | $18,057 | $20,163 | $992,702 |
| 309 | $2,068 | $18,095 | $20,163 | $974,607 |
| 310 | $2,030 | $18,133 | $20,163 | $956,475 |
| 311 | $1,993 | $18,170 | $20,163 | $938,304 |
| 312 | $1,955 | $18,208 | $20,163 | $920,096 |
$241,956
$25,939
$216,017
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,917 | $18,246 | $20,163 | $901,850 |
| 314 | $1,879 | $18,284 | $20,163 | $883,566 |
| 315 | $1,841 | $18,322 | $20,163 | $865,244 |
| 316 | $1,803 | $18,360 | $20,163 | $846,883 |
| 317 | $1,764 | $18,399 | $20,163 | $828,485 |
| 318 | $1,726 | $18,437 | $20,163 | $810,048 |
| 319 | $1,688 | $18,475 | $20,163 | $791,572 |
| 320 | $1,649 | $18,514 | $20,163 | $773,058 |
| 321 | $1,611 | $18,552 | $20,163 | $754,506 |
| 322 | $1,572 | $18,591 | $20,163 | $735,915 |
| 323 | $1,533 | $18,630 | $20,163 | $717,285 |
| 324 | $1,494 | $18,669 | $20,163 | $698,616 |
$241,956
$20,476
$221,480
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,455 | $18,708 | $20,163 | $679,908 |
| 326 | $1,416 | $18,747 | $20,163 | $661,162 |
| 327 | $1,377 | $18,786 | $20,163 | $642,376 |
| 328 | $1,338 | $18,825 | $20,163 | $623,552 |
| 329 | $1,299 | $18,864 | $20,163 | $604,688 |
| 330 | $1,260 | $18,903 | $20,163 | $585,784 |
| 331 | $1,220 | $18,943 | $20,163 | $566,842 |
| 332 | $1,181 | $18,982 | $20,163 | $547,860 |
| 333 | $1,141 | $19,022 | $20,163 | $528,838 |
| 334 | $1,102 | $19,061 | $20,163 | $509,777 |
| 335 | $1,062 | $19,101 | $20,163 | $490,676 |
| 336 | $1,022 | $19,141 | $20,163 | $471,535 |
$241,956
$14,875
$227,081
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $982 | $19,181 | $20,163 | $452,354 |
| 338 | $942 | $19,221 | $20,163 | $433,134 |
| 339 | $902 | $19,261 | $20,163 | $413,873 |
| 340 | $862 | $19,301 | $20,163 | $394,572 |
| 341 | $822 | $19,341 | $20,163 | $375,231 |
| 342 | $782 | $19,381 | $20,163 | $355,850 |
| 343 | $741 | $19,422 | $20,163 | $336,428 |
| 344 | $701 | $19,462 | $20,163 | $316,966 |
| 345 | $660 | $19,503 | $20,163 | $297,463 |
| 346 | $620 | $19,543 | $20,163 | $277,920 |
| 347 | $579 | $19,584 | $20,163 | $258,336 |
| 348 | $538 | $19,625 | $20,163 | $238,711 |
$241,956
$9,133
$232,824
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $497 | $19,666 | $20,163 | $219,046 |
| 350 | $456 | $19,707 | $20,163 | $199,339 |
| 351 | $415 | $19,748 | $20,163 | $179,591 |
| 352 | $374 | $19,789 | $20,163 | $159,802 |
| 353 | $333 | $19,830 | $20,163 | $139,972 |
| 354 | $292 | $19,871 | $20,163 | $120,101 |
| 355 | $250 | $19,913 | $20,163 | $100,188 |
| 356 | $209 | $19,954 | $20,163 | $80,234 |
| 357 | $167 | $19,996 | $20,163 | $60,238 |
| 358 | $125 | $20,038 | $20,163 | $40,200 |
| 359 | $84 | $20,079 | $20,163 | $20,121 |
| 360 | $42 | $20,121 | $20,163 | $0 |
$241,956
$3,245
$238,711
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。