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
363 呎
@14,876
489 呎
@11,043
$540 萬
$510 萬
$498 萬
$550 萬
$543 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $29,814 | $22,910 | $18,774 | $16,022 |
| 1.500 | $30,922 | $24,038 | $19,923 | $17,192 |
| 2.000 | $32,056 | $25,201 | $21,114 | $18,413 |
| 2.500 | $33,216 | $26,397 | $22,348 | $19,683 |
| 3.000 | $34,401 | $27,627 | $23,623 | $21,002 |
| 3.500 | $35,612 | $28,891 | $24,939 | $22,369 |
| 4.000 | $36,848 | $30,187 | $26,294 | $23,782 |
| 4.125 | $37,160 | $30,516 | $26,639 | $24,143 |
| 4.500 | $38,108 | $31,515 | $27,689 | $25,241 |
| 5.000 | $39,393 | $32,876 | $29,121 | $26,742 |
| 5.500 | $40,703 | $34,267 | $30,591 | $28,284 |
| 6.000 | $42,037 | $35,689 | $32,096 | $29,867 |
每月供款$24,143
30年
$4,981,500
$3,709,918
$8,691,418
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,124 | $7,019 | $24,143 | $4,974,481 |
| 2 | $17,100 | $7,043 | $24,143 | $4,967,438 |
| 3 | $17,076 | $7,067 | $24,143 | $4,960,371 |
| 4 | $17,051 | $7,092 | $24,143 | $4,953,279 |
| 5 | $17,027 | $7,116 | $24,143 | $4,946,163 |
| 6 | $17,002 | $7,140 | $24,143 | $4,939,023 |
| 7 | $16,978 | $7,165 | $24,143 | $4,931,858 |
| 8 | $16,953 | $7,190 | $24,143 | $4,924,668 |
| 9 | $16,929 | $7,214 | $24,143 | $4,917,454 |
| 10 | $16,904 | $7,239 | $24,143 | $4,910,215 |
| 11 | $16,879 | $7,264 | $24,143 | $4,902,951 |
| 12 | $16,854 | $7,289 | $24,143 | $4,895,662 |
$289,714
$203,876
$85,838
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,829 | $7,314 | $24,143 | $4,888,348 |
| 14 | $16,804 | $7,339 | $24,143 | $4,881,009 |
| 15 | $16,778 | $7,364 | $24,143 | $4,873,645 |
| 16 | $16,753 | $7,390 | $24,143 | $4,866,255 |
| 17 | $16,728 | $7,415 | $24,143 | $4,858,840 |
| 18 | $16,702 | $7,441 | $24,143 | $4,851,399 |
| 19 | $16,677 | $7,466 | $24,143 | $4,843,933 |
| 20 | $16,651 | $7,492 | $24,143 | $4,836,441 |
| 21 | $16,625 | $7,518 | $24,143 | $4,828,924 |
| 22 | $16,599 | $7,543 | $24,143 | $4,821,380 |
| 23 | $16,573 | $7,569 | $24,143 | $4,813,811 |
| 24 | $16,547 | $7,595 | $24,143 | $4,806,216 |
$289,714
$200,268
$89,446
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,521 | $7,621 | $24,143 | $4,798,594 |
| 26 | $16,495 | $7,648 | $24,143 | $4,790,947 |
| 27 | $16,469 | $7,674 | $24,143 | $4,783,273 |
| 28 | $16,442 | $7,700 | $24,143 | $4,775,572 |
| 29 | $16,416 | $7,727 | $24,143 | $4,767,846 |
| 30 | $16,389 | $7,753 | $24,143 | $4,760,092 |
| 31 | $16,363 | $7,780 | $24,143 | $4,752,312 |
| 32 | $16,336 | $7,807 | $24,143 | $4,744,505 |
| 33 | $16,309 | $7,834 | $24,143 | $4,736,672 |
| 34 | $16,282 | $7,861 | $24,143 | $4,728,811 |
| 35 | $16,255 | $7,888 | $24,143 | $4,720,924 |
| 36 | $16,228 | $7,915 | $24,143 | $4,713,009 |
$289,714
$196,507
$93,207
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,201 | $7,942 | $24,143 | $4,705,067 |
| 38 | $16,174 | $7,969 | $24,143 | $4,697,098 |
| 39 | $16,146 | $7,997 | $24,143 | $4,689,102 |
| 40 | $16,119 | $8,024 | $24,143 | $4,681,078 |
| 41 | $16,091 | $8,052 | $24,143 | $4,673,026 |
| 42 | $16,064 | $8,079 | $24,143 | $4,664,947 |
| 43 | $16,036 | $8,107 | $24,143 | $4,656,840 |
| 44 | $16,008 | $8,135 | $24,143 | $4,648,705 |
| 45 | $15,980 | $8,163 | $24,143 | $4,640,542 |
| 46 | $15,952 | $8,191 | $24,143 | $4,632,351 |
| 47 | $15,924 | $8,219 | $24,143 | $4,624,132 |
| 48 | $15,895 | $8,247 | $24,143 | $4,615,884 |
$289,714
$192,589
$97,125
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,867 | $8,276 | $24,143 | $4,607,609 |
| 50 | $15,839 | $8,304 | $24,143 | $4,599,304 |
| 51 | $15,810 | $8,333 | $24,143 | $4,590,972 |
| 52 | $15,781 | $8,361 | $24,143 | $4,582,610 |
| 53 | $15,753 | $8,390 | $24,143 | $4,574,220 |
| 54 | $15,724 | $8,419 | $24,143 | $4,565,801 |
| 55 | $15,695 | $8,448 | $24,143 | $4,557,353 |
| 56 | $15,666 | $8,477 | $24,143 | $4,548,876 |
| 57 | $15,637 | $8,506 | $24,143 | $4,540,370 |
| 58 | $15,608 | $8,535 | $24,143 | $4,531,835 |
| 59 | $15,578 | $8,565 | $24,143 | $4,523,270 |
| 60 | $15,549 | $8,594 | $24,143 | $4,514,676 |
$289,714
$188,506
$101,208
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,519 | $8,624 | $24,143 | $4,506,053 |
| 62 | $15,490 | $8,653 | $24,143 | $4,497,399 |
| 63 | $15,460 | $8,683 | $24,143 | $4,488,716 |
| 64 | $15,430 | $8,713 | $24,143 | $4,480,004 |
| 65 | $15,400 | $8,743 | $24,143 | $4,471,261 |
| 66 | $15,370 | $8,773 | $24,143 | $4,462,488 |
| 67 | $15,340 | $8,803 | $24,143 | $4,453,685 |
| 68 | $15,310 | $8,833 | $24,143 | $4,444,852 |
| 69 | $15,279 | $8,864 | $24,143 | $4,435,988 |
| 70 | $15,249 | $8,894 | $24,143 | $4,427,094 |
| 71 | $15,218 | $8,925 | $24,143 | $4,418,169 |
| 72 | $15,187 | $8,955 | $24,143 | $4,409,214 |
$289,714
$184,251
$105,463
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,157 | $8,986 | $24,143 | $4,400,228 |
| 74 | $15,126 | $9,017 | $24,143 | $4,391,211 |
| 75 | $15,095 | $9,048 | $24,143 | $4,382,163 |
| 76 | $15,064 | $9,079 | $24,143 | $4,373,083 |
| 77 | $15,032 | $9,110 | $24,143 | $4,363,973 |
| 78 | $15,001 | $9,142 | $24,143 | $4,354,831 |
| 79 | $14,970 | $9,173 | $24,143 | $4,345,658 |
| 80 | $14,938 | $9,205 | $24,143 | $4,336,454 |
| 81 | $14,907 | $9,236 | $24,143 | $4,327,217 |
| 82 | $14,875 | $9,268 | $24,143 | $4,317,949 |
| 83 | $14,843 | $9,300 | $24,143 | $4,308,649 |
| 84 | $14,811 | $9,332 | $24,143 | $4,299,318 |
$289,714
$179,818
$109,896
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,779 | $9,364 | $24,143 | $4,289,954 |
| 86 | $14,747 | $9,396 | $24,143 | $4,280,558 |
| 87 | $14,714 | $9,428 | $24,143 | $4,271,129 |
| 88 | $14,682 | $9,461 | $24,143 | $4,261,668 |
| 89 | $14,649 | $9,493 | $24,143 | $4,252,175 |
| 90 | $14,617 | $9,526 | $24,143 | $4,242,649 |
| 91 | $14,584 | $9,559 | $24,143 | $4,233,090 |
| 92 | $14,551 | $9,592 | $24,143 | $4,223,499 |
| 93 | $14,518 | $9,625 | $24,143 | $4,213,874 |
| 94 | $14,485 | $9,658 | $24,143 | $4,204,217 |
| 95 | $14,452 | $9,691 | $24,143 | $4,194,526 |
| 96 | $14,419 | $9,724 | $24,143 | $4,184,802 |
$289,714
$175,198
$114,516
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,385 | $9,758 | $24,143 | $4,175,044 |
| 98 | $14,352 | $9,791 | $24,143 | $4,165,253 |
| 99 | $14,318 | $9,825 | $24,143 | $4,155,428 |
| 100 | $14,284 | $9,859 | $24,143 | $4,145,570 |
| 101 | $14,250 | $9,892 | $24,143 | $4,135,677 |
| 102 | $14,216 | $9,926 | $24,143 | $4,125,751 |
| 103 | $14,182 | $9,961 | $24,143 | $4,115,790 |
| 104 | $14,148 | $9,995 | $24,143 | $4,105,795 |
| 105 | $14,114 | $10,029 | $24,143 | $4,095,766 |
| 106 | $14,079 | $10,064 | $24,143 | $4,085,703 |
| 107 | $14,045 | $10,098 | $24,143 | $4,075,604 |
| 108 | $14,010 | $10,133 | $24,143 | $4,065,471 |
$289,714
$170,384
$119,330
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,975 | $10,168 | $24,143 | $4,055,304 |
| 110 | $13,940 | $10,203 | $24,143 | $4,045,101 |
| 111 | $13,905 | $10,238 | $24,143 | $4,034,863 |
| 112 | $13,870 | $10,273 | $24,143 | $4,024,590 |
| 113 | $13,835 | $10,308 | $24,143 | $4,014,282 |
| 114 | $13,799 | $10,344 | $24,143 | $4,003,938 |
| 115 | $13,764 | $10,379 | $24,143 | $3,993,559 |
| 116 | $13,728 | $10,415 | $24,143 | $3,983,144 |
| 117 | $13,692 | $10,451 | $24,143 | $3,972,693 |
| 118 | $13,656 | $10,487 | $24,143 | $3,962,206 |
| 119 | $13,620 | $10,523 | $24,143 | $3,951,684 |
| 120 | $13,584 | $10,559 | $24,143 | $3,941,125 |
$289,714
$165,367
$124,347
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,548 | $10,595 | $24,143 | $3,930,530 |
| 122 | $13,511 | $10,632 | $24,143 | $3,919,898 |
| 123 | $13,475 | $10,668 | $24,143 | $3,909,230 |
| 124 | $13,438 | $10,705 | $24,143 | $3,898,525 |
| 125 | $13,401 | $10,742 | $24,143 | $3,887,783 |
| 126 | $13,364 | $10,779 | $24,143 | $3,877,005 |
| 127 | $13,327 | $10,816 | $24,143 | $3,866,189 |
| 128 | $13,290 | $10,853 | $24,143 | $3,855,336 |
| 129 | $13,253 | $10,890 | $24,143 | $3,844,446 |
| 130 | $13,215 | $10,928 | $24,143 | $3,833,519 |
| 131 | $13,178 | $10,965 | $24,143 | $3,822,553 |
| 132 | $13,140 | $11,003 | $24,143 | $3,811,551 |
$289,714
$160,140
$129,574
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,102 | $11,041 | $24,143 | $3,800,510 |
| 134 | $13,064 | $11,079 | $24,143 | $3,789,431 |
| 135 | $13,026 | $11,117 | $24,143 | $3,778,315 |
| 136 | $12,988 | $11,155 | $24,143 | $3,767,160 |
| 137 | $12,950 | $11,193 | $24,143 | $3,755,967 |
| 138 | $12,911 | $11,232 | $24,143 | $3,744,735 |
| 139 | $12,873 | $11,270 | $24,143 | $3,733,465 |
| 140 | $12,834 | $11,309 | $24,143 | $3,722,156 |
| 141 | $12,795 | $11,348 | $24,143 | $3,710,808 |
| 142 | $12,756 | $11,387 | $24,143 | $3,699,421 |
| 143 | $12,717 | $11,426 | $24,143 | $3,687,995 |
| 144 | $12,677 | $11,465 | $24,143 | $3,676,529 |
$289,714
$154,693
$135,021
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,638 | $11,505 | $24,143 | $3,665,025 |
| 146 | $12,599 | $11,544 | $24,143 | $3,653,480 |
| 147 | $12,559 | $11,584 | $24,143 | $3,641,896 |
| 148 | $12,519 | $11,624 | $24,143 | $3,630,273 |
| 149 | $12,479 | $11,664 | $24,143 | $3,618,609 |
| 150 | $12,439 | $11,704 | $24,143 | $3,606,905 |
| 151 | $12,399 | $11,744 | $24,143 | $3,595,161 |
| 152 | $12,358 | $11,784 | $24,143 | $3,583,376 |
| 153 | $12,318 | $11,825 | $24,143 | $3,571,551 |
| 154 | $12,277 | $11,866 | $24,143 | $3,559,686 |
| 155 | $12,236 | $11,906 | $24,143 | $3,547,779 |
| 156 | $12,195 | $11,947 | $24,143 | $3,535,832 |
$289,714
$149,017
$140,697
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,154 | $11,988 | $24,143 | $3,523,844 |
| 158 | $12,113 | $12,030 | $24,143 | $3,511,814 |
| 159 | $12,072 | $12,071 | $24,143 | $3,499,743 |
| 160 | $12,030 | $12,112 | $24,143 | $3,487,631 |
| 161 | $11,989 | $12,154 | $24,143 | $3,475,477 |
| 162 | $11,947 | $12,196 | $24,143 | $3,463,281 |
| 163 | $11,905 | $12,238 | $24,143 | $3,451,043 |
| 164 | $11,863 | $12,280 | $24,143 | $3,438,763 |
| 165 | $11,821 | $12,322 | $24,143 | $3,426,441 |
| 166 | $11,778 | $12,364 | $24,143 | $3,414,077 |
| 167 | $11,736 | $12,407 | $24,143 | $3,401,670 |
| 168 | $11,693 | $12,450 | $24,143 | $3,389,220 |
$289,714
$143,102
$146,612
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,650 | $12,492 | $24,143 | $3,376,728 |
| 170 | $11,608 | $12,535 | $24,143 | $3,364,192 |
| 171 | $11,564 | $12,578 | $24,143 | $3,351,614 |
| 172 | $11,521 | $12,622 | $24,143 | $3,338,992 |
| 173 | $11,478 | $12,665 | $24,143 | $3,326,327 |
| 174 | $11,434 | $12,709 | $24,143 | $3,313,619 |
| 175 | $11,391 | $12,752 | $24,143 | $3,300,866 |
| 176 | $11,347 | $12,796 | $24,143 | $3,288,070 |
| 177 | $11,303 | $12,840 | $24,143 | $3,275,230 |
| 178 | $11,259 | $12,884 | $24,143 | $3,262,346 |
| 179 | $11,214 | $12,929 | $24,143 | $3,249,417 |
| 180 | $11,170 | $12,973 | $24,143 | $3,236,444 |
$289,714
$136,938
$152,776
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,125 | $13,018 | $24,143 | $3,223,427 |
| 182 | $11,081 | $13,062 | $24,143 | $3,210,365 |
| 183 | $11,036 | $13,107 | $24,143 | $3,197,257 |
| 184 | $10,991 | $13,152 | $24,143 | $3,184,105 |
| 185 | $10,945 | $13,197 | $24,143 | $3,170,908 |
| 186 | $10,900 | $13,243 | $24,143 | $3,157,665 |
| 187 | $10,854 | $13,288 | $24,143 | $3,144,377 |
| 188 | $10,809 | $13,334 | $24,143 | $3,131,042 |
| 189 | $10,763 | $13,380 | $24,143 | $3,117,663 |
| 190 | $10,717 | $13,426 | $24,143 | $3,104,237 |
| 191 | $10,671 | $13,472 | $24,143 | $3,090,765 |
| 192 | $10,625 | $13,518 | $24,143 | $3,077,246 |
$289,714
$130,516
$159,198
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,578 | $13,565 | $24,143 | $3,063,682 |
| 194 | $10,531 | $13,611 | $24,143 | $3,050,070 |
| 195 | $10,485 | $13,658 | $24,143 | $3,036,412 |
| 196 | $10,438 | $13,705 | $24,143 | $3,022,707 |
| 197 | $10,391 | $13,752 | $24,143 | $3,008,955 |
| 198 | $10,343 | $13,800 | $24,143 | $2,995,155 |
| 199 | $10,296 | $13,847 | $24,143 | $2,981,308 |
| 200 | $10,248 | $13,895 | $24,143 | $2,967,413 |
| 201 | $10,200 | $13,942 | $24,143 | $2,953,471 |
| 202 | $10,153 | $13,990 | $24,143 | $2,939,481 |
| 203 | $10,104 | $14,038 | $24,143 | $2,925,442 |
| 204 | $10,056 | $14,087 | $24,143 | $2,911,356 |
$289,714
$123,823
$165,891
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,008 | $14,135 | $24,143 | $2,897,221 |
| 206 | $9,959 | $14,184 | $24,143 | $2,883,037 |
| 207 | $9,910 | $14,232 | $24,143 | $2,868,805 |
| 208 | $9,862 | $14,281 | $24,143 | $2,854,523 |
| 209 | $9,812 | $14,330 | $24,143 | $2,840,193 |
| 210 | $9,763 | $14,380 | $24,143 | $2,825,813 |
| 211 | $9,714 | $14,429 | $24,143 | $2,811,384 |
| 212 | $9,664 | $14,479 | $24,143 | $2,796,906 |
| 213 | $9,614 | $14,528 | $24,143 | $2,782,377 |
| 214 | $9,564 | $14,578 | $24,143 | $2,767,799 |
| 215 | $9,514 | $14,629 | $24,143 | $2,753,170 |
| 216 | $9,464 | $14,679 | $24,143 | $2,738,491 |
$289,714
$116,850
$172,864
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,414 | $14,729 | $24,143 | $2,723,762 |
| 218 | $9,363 | $14,780 | $24,143 | $2,708,982 |
| 219 | $9,312 | $14,831 | $24,143 | $2,694,152 |
| 220 | $9,261 | $14,882 | $24,143 | $2,679,270 |
| 221 | $9,210 | $14,933 | $24,143 | $2,664,337 |
| 222 | $9,159 | $14,984 | $24,143 | $2,649,353 |
| 223 | $9,107 | $15,036 | $24,143 | $2,634,317 |
| 224 | $9,055 | $15,087 | $24,143 | $2,619,230 |
| 225 | $9,004 | $15,139 | $24,143 | $2,604,091 |
| 226 | $8,952 | $15,191 | $24,143 | $2,588,899 |
| 227 | $8,899 | $15,243 | $24,143 | $2,573,656 |
| 228 | $8,847 | $15,296 | $24,143 | $2,558,360 |
$289,714
$109,582
$180,131
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,794 | $15,348 | $24,143 | $2,543,012 |
| 230 | $8,742 | $15,401 | $24,143 | $2,527,610 |
| 231 | $8,689 | $15,454 | $24,143 | $2,512,156 |
| 232 | $8,636 | $15,507 | $24,143 | $2,496,649 |
| 233 | $8,582 | $15,561 | $24,143 | $2,481,088 |
| 234 | $8,529 | $15,614 | $24,143 | $2,465,474 |
| 235 | $8,475 | $15,668 | $24,143 | $2,449,806 |
| 236 | $8,421 | $15,722 | $24,143 | $2,434,085 |
| 237 | $8,367 | $15,776 | $24,143 | $2,418,309 |
| 238 | $8,313 | $15,830 | $24,143 | $2,402,479 |
| 239 | $8,259 | $15,884 | $24,143 | $2,386,595 |
| 240 | $8,204 | $15,939 | $24,143 | $2,370,656 |
$289,714
$102,010
$187,704
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,149 | $15,994 | $24,143 | $2,354,662 |
| 242 | $8,094 | $16,049 | $24,143 | $2,338,614 |
| 243 | $8,039 | $16,104 | $24,143 | $2,322,510 |
| 244 | $7,984 | $16,159 | $24,143 | $2,306,351 |
| 245 | $7,928 | $16,215 | $24,143 | $2,290,136 |
| 246 | $7,872 | $16,270 | $24,143 | $2,273,865 |
| 247 | $7,816 | $16,326 | $24,143 | $2,257,539 |
| 248 | $7,760 | $16,383 | $24,143 | $2,241,156 |
| 249 | $7,704 | $16,439 | $24,143 | $2,224,718 |
| 250 | $7,647 | $16,495 | $24,143 | $2,208,222 |
| 251 | $7,591 | $16,552 | $24,143 | $2,191,670 |
| 252 | $7,534 | $16,609 | $24,143 | $2,175,061 |
$289,714
$94,119
$195,595
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,477 | $16,666 | $24,143 | $2,158,395 |
| 254 | $7,419 | $16,723 | $24,143 | $2,141,672 |
| 255 | $7,362 | $16,781 | $24,143 | $2,124,891 |
| 256 | $7,304 | $16,839 | $24,143 | $2,108,052 |
| 257 | $7,246 | $16,896 | $24,143 | $2,091,156 |
| 258 | $7,188 | $16,954 | $24,143 | $2,074,202 |
| 259 | $7,130 | $17,013 | $24,143 | $2,057,189 |
| 260 | $7,072 | $17,071 | $24,143 | $2,040,118 |
| 261 | $7,013 | $17,130 | $24,143 | $2,022,988 |
| 262 | $6,954 | $17,189 | $24,143 | $2,005,799 |
| 263 | $6,895 | $17,248 | $24,143 | $1,988,551 |
| 264 | $6,836 | $17,307 | $24,143 | $1,971,244 |
$289,714
$85,897
$203,817
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,776 | $17,367 | $24,143 | $1,953,877 |
| 266 | $6,716 | $17,426 | $24,143 | $1,936,451 |
| 267 | $6,657 | $17,486 | $24,143 | $1,918,964 |
| 268 | $6,596 | $17,546 | $24,143 | $1,901,418 |
| 269 | $6,536 | $17,607 | $24,143 | $1,883,811 |
| 270 | $6,476 | $17,667 | $24,143 | $1,866,144 |
| 271 | $6,415 | $17,728 | $24,143 | $1,848,416 |
| 272 | $6,354 | $17,789 | $24,143 | $1,830,627 |
| 273 | $6,293 | $17,850 | $24,143 | $1,812,777 |
| 274 | $6,231 | $17,911 | $24,143 | $1,794,866 |
| 275 | $6,170 | $17,973 | $24,143 | $1,776,893 |
| 276 | $6,108 | $18,035 | $24,143 | $1,758,858 |
$289,714
$77,328
$212,386
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,046 | $18,097 | $24,143 | $1,740,761 |
| 278 | $5,984 | $18,159 | $24,143 | $1,722,602 |
| 279 | $5,921 | $18,221 | $24,143 | $1,704,381 |
| 280 | $5,859 | $18,284 | $24,143 | $1,686,097 |
| 281 | $5,796 | $18,347 | $24,143 | $1,667,750 |
| 282 | $5,733 | $18,410 | $24,143 | $1,649,340 |
| 283 | $5,670 | $18,473 | $24,143 | $1,630,867 |
| 284 | $5,606 | $18,537 | $24,143 | $1,612,330 |
| 285 | $5,542 | $18,600 | $24,143 | $1,593,730 |
| 286 | $5,478 | $18,664 | $24,143 | $1,575,065 |
| 287 | $5,414 | $18,729 | $24,143 | $1,556,337 |
| 288 | $5,350 | $18,793 | $24,143 | $1,537,544 |
$289,714
$68,400
$221,314
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,285 | $18,858 | $24,143 | $1,518,687 |
| 290 | $5,220 | $18,922 | $24,143 | $1,499,764 |
| 291 | $5,155 | $18,987 | $24,143 | $1,480,777 |
| 292 | $5,090 | $19,053 | $24,143 | $1,461,724 |
| 293 | $5,025 | $19,118 | $24,143 | $1,442,606 |
| 294 | $4,959 | $19,184 | $24,143 | $1,423,422 |
| 295 | $4,893 | $19,250 | $24,143 | $1,404,172 |
| 296 | $4,827 | $19,316 | $24,143 | $1,384,856 |
| 297 | $4,760 | $19,382 | $24,143 | $1,365,474 |
| 298 | $4,694 | $19,449 | $24,143 | $1,346,025 |
| 299 | $4,627 | $19,516 | $24,143 | $1,326,509 |
| 300 | $4,560 | $19,583 | $24,143 | $1,306,926 |
$289,714
$59,096
$230,618
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,493 | $19,650 | $24,143 | $1,287,276 |
| 302 | $4,425 | $19,718 | $24,143 | $1,267,558 |
| 303 | $4,357 | $19,786 | $24,143 | $1,247,772 |
| 304 | $4,289 | $19,854 | $24,143 | $1,227,919 |
| 305 | $4,221 | $19,922 | $24,143 | $1,207,997 |
| 306 | $4,152 | $19,990 | $24,143 | $1,188,007 |
| 307 | $4,084 | $20,059 | $24,143 | $1,167,948 |
| 308 | $4,015 | $20,128 | $24,143 | $1,147,820 |
| 309 | $3,946 | $20,197 | $24,143 | $1,127,622 |
| 310 | $3,876 | $20,267 | $24,143 | $1,107,356 |
| 311 | $3,807 | $20,336 | $24,143 | $1,087,019 |
| 312 | $3,737 | $20,406 | $24,143 | $1,066,613 |
$289,714
$49,401
$240,313
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,666 | $20,476 | $24,143 | $1,046,137 |
| 314 | $3,596 | $20,547 | $24,143 | $1,025,590 |
| 315 | $3,525 | $20,617 | $24,143 | $1,004,973 |
| 316 | $3,455 | $20,688 | $24,143 | $984,285 |
| 317 | $3,383 | $20,759 | $24,143 | $963,525 |
| 318 | $3,312 | $20,831 | $24,143 | $942,695 |
| 319 | $3,241 | $20,902 | $24,143 | $921,792 |
| 320 | $3,169 | $20,974 | $24,143 | $900,818 |
| 321 | $3,097 | $21,046 | $24,143 | $879,772 |
| 322 | $3,024 | $21,119 | $24,143 | $858,653 |
| 323 | $2,952 | $21,191 | $24,143 | $837,462 |
| 324 | $2,879 | $21,264 | $24,143 | $816,198 |
$289,714
$39,299
$250,415
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,806 | $21,337 | $24,143 | $794,861 |
| 326 | $2,732 | $21,410 | $24,143 | $773,450 |
| 327 | $2,659 | $21,484 | $24,143 | $751,966 |
| 328 | $2,585 | $21,558 | $24,143 | $730,408 |
| 329 | $2,511 | $21,632 | $24,143 | $708,776 |
| 330 | $2,436 | $21,706 | $24,143 | $687,070 |
| 331 | $2,362 | $21,781 | $24,143 | $665,289 |
| 332 | $2,287 | $21,856 | $24,143 | $643,433 |
| 333 | $2,212 | $21,931 | $24,143 | $621,502 |
| 334 | $2,136 | $22,006 | $24,143 | $599,495 |
| 335 | $2,061 | $22,082 | $24,143 | $577,413 |
| 336 | $1,985 | $22,158 | $24,143 | $555,255 |
$289,714
$28,771
$260,943
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,909 | $22,234 | $24,143 | $533,021 |
| 338 | $1,832 | $22,311 | $24,143 | $510,711 |
| 339 | $1,756 | $22,387 | $24,143 | $488,323 |
| 340 | $1,679 | $22,464 | $24,143 | $465,859 |
| 341 | $1,601 | $22,541 | $24,143 | $443,318 |
| 342 | $1,524 | $22,619 | $24,143 | $420,699 |
| 343 | $1,446 | $22,697 | $24,143 | $398,002 |
| 344 | $1,368 | $22,775 | $24,143 | $375,227 |
| 345 | $1,290 | $22,853 | $24,143 | $352,375 |
| 346 | $1,211 | $22,932 | $24,143 | $329,443 |
| 347 | $1,132 | $23,010 | $24,143 | $306,433 |
| 348 | $1,053 | $23,089 | $24,143 | $283,343 |
$289,714
$17,802
$271,912
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $974 | $23,169 | $24,143 | $260,174 |
| 350 | $894 | $23,248 | $24,143 | $236,926 |
| 351 | $814 | $23,328 | $24,143 | $213,597 |
| 352 | $734 | $23,409 | $24,143 | $190,189 |
| 353 | $654 | $23,489 | $24,143 | $166,700 |
| 354 | $573 | $23,570 | $24,143 | $143,130 |
| 355 | $492 | $23,651 | $24,143 | $119,479 |
| 356 | $411 | $23,732 | $24,143 | $95,747 |
| 357 | $329 | $23,814 | $24,143 | $71,933 |
| 358 | $247 | $23,896 | $24,143 | $48,038 |
| 359 | $165 | $23,978 | $24,143 | $24,060 |
| 360 | $83 | $24,060 | $24,143 | $0 |
$289,714
$6,371
$283,343
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。
