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
$490 萬
$540 萬
$580 萬
$540 萬
$500 萬
$550 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $30,256 | $23,249 | $19,052 | $16,260 |
| 1.500 | $31,380 | $24,394 | $20,218 | $17,447 |
| 2.000 | $32,531 | $25,574 | $21,427 | $18,685 |
| 2.500 | $33,708 | $26,788 | $22,679 | $19,975 |
| 3.000 | $34,911 | $28,037 | $23,973 | $21,313 |
| 3.500 | $36,139 | $29,319 | $25,308 | $22,701 |
| 4.000 | $37,393 | $30,634 | $26,684 | $24,135 |
| 4.125 | $37,711 | $30,968 | $27,034 | $24,500 |
| 4.500 | $38,673 | $31,982 | $28,099 | $25,614 |
| 5.000 | $39,977 | $33,363 | $29,553 | $27,138 |
| 5.500 | $41,306 | $34,775 | $31,044 | $28,703 |
| 6.000 | $42,659 | $36,218 | $32,571 | $30,309 |
每月供款$24,501
30年
$5,055,300
$3,764,880
$8,820,180
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,378 | $7,123 | $24,500 | $5,048,177 |
| 2 | $17,353 | $7,147 | $24,500 | $5,041,030 |
| 3 | $17,329 | $7,172 | $24,500 | $5,033,858 |
| 4 | $17,304 | $7,197 | $24,500 | $5,026,661 |
| 5 | $17,279 | $7,221 | $24,500 | $5,019,440 |
| 6 | $17,254 | $7,246 | $24,500 | $5,012,194 |
| 7 | $17,229 | $7,271 | $24,500 | $5,004,923 |
| 8 | $17,204 | $7,296 | $24,500 | $4,997,626 |
| 9 | $17,179 | $7,321 | $24,500 | $4,990,305 |
| 10 | $17,154 | $7,346 | $24,500 | $4,982,959 |
| 11 | $17,129 | $7,372 | $24,500 | $4,975,587 |
| 12 | $17,104 | $7,397 | $24,500 | $4,968,190 |
$294,006
$206,896
$87,110
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,078 | $7,422 | $24,500 | $4,960,768 |
| 14 | $17,053 | $7,448 | $24,500 | $4,953,320 |
| 15 | $17,027 | $7,473 | $24,500 | $4,945,847 |
| 16 | $17,001 | $7,499 | $24,500 | $4,938,348 |
| 17 | $16,976 | $7,525 | $24,500 | $4,930,823 |
| 18 | $16,950 | $7,551 | $24,500 | $4,923,272 |
| 19 | $16,924 | $7,577 | $24,500 | $4,915,695 |
| 20 | $16,898 | $7,603 | $24,500 | $4,908,092 |
| 21 | $16,872 | $7,629 | $24,500 | $4,900,463 |
| 22 | $16,845 | $7,655 | $24,500 | $4,892,808 |
| 23 | $16,819 | $7,681 | $24,500 | $4,885,127 |
| 24 | $16,793 | $7,708 | $24,500 | $4,877,419 |
$294,006
$203,234
$90,772
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,766 | $7,734 | $24,500 | $4,869,685 |
| 26 | $16,740 | $7,761 | $24,500 | $4,861,924 |
| 27 | $16,713 | $7,788 | $24,500 | $4,854,136 |
| 28 | $16,686 | $7,814 | $24,500 | $4,846,322 |
| 29 | $16,659 | $7,841 | $24,500 | $4,838,480 |
| 30 | $16,632 | $7,868 | $24,500 | $4,830,612 |
| 31 | $16,605 | $7,895 | $24,500 | $4,822,717 |
| 32 | $16,578 | $7,922 | $24,500 | $4,814,794 |
| 33 | $16,551 | $7,950 | $24,500 | $4,806,845 |
| 34 | $16,524 | $7,977 | $24,500 | $4,798,868 |
| 35 | $16,496 | $8,004 | $24,500 | $4,790,863 |
| 36 | $16,469 | $8,032 | $24,500 | $4,782,832 |
$294,006
$199,419
$94,587
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,441 | $8,060 | $24,500 | $4,774,772 |
| 38 | $16,413 | $8,087 | $24,500 | $4,766,685 |
| 39 | $16,385 | $8,115 | $24,500 | $4,758,570 |
| 40 | $16,358 | $8,143 | $24,500 | $4,750,427 |
| 41 | $16,330 | $8,171 | $24,500 | $4,742,256 |
| 42 | $16,302 | $8,199 | $24,500 | $4,734,057 |
| 43 | $16,273 | $8,227 | $24,500 | $4,725,830 |
| 44 | $16,245 | $8,255 | $24,500 | $4,717,574 |
| 45 | $16,217 | $8,284 | $24,500 | $4,709,290 |
| 46 | $16,188 | $8,312 | $24,500 | $4,700,978 |
| 47 | $16,160 | $8,341 | $24,500 | $4,692,637 |
| 48 | $16,131 | $8,370 | $24,500 | $4,684,268 |
$294,006
$195,442
$98,564
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,102 | $8,398 | $24,500 | $4,675,869 |
| 50 | $16,073 | $8,427 | $24,500 | $4,667,442 |
| 51 | $16,044 | $8,456 | $24,500 | $4,658,986 |
| 52 | $16,015 | $8,485 | $24,500 | $4,650,501 |
| 53 | $15,986 | $8,514 | $24,500 | $4,641,986 |
| 54 | $15,957 | $8,544 | $24,500 | $4,633,443 |
| 55 | $15,927 | $8,573 | $24,500 | $4,624,870 |
| 56 | $15,898 | $8,603 | $24,500 | $4,616,267 |
| 57 | $15,868 | $8,632 | $24,500 | $4,607,635 |
| 58 | $15,839 | $8,662 | $24,500 | $4,598,973 |
| 59 | $15,809 | $8,692 | $24,500 | $4,590,282 |
| 60 | $15,779 | $8,721 | $24,500 | $4,581,560 |
$294,006
$191,299
$102,707
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,749 | $8,751 | $24,500 | $4,572,809 |
| 62 | $15,719 | $8,781 | $24,500 | $4,564,028 |
| 63 | $15,689 | $8,812 | $24,500 | $4,555,216 |
| 64 | $15,659 | $8,842 | $24,500 | $4,546,374 |
| 65 | $15,628 | $8,872 | $24,500 | $4,537,502 |
| 66 | $15,598 | $8,903 | $24,500 | $4,528,599 |
| 67 | $15,567 | $8,933 | $24,500 | $4,519,665 |
| 68 | $15,536 | $8,964 | $24,500 | $4,510,701 |
| 69 | $15,506 | $8,995 | $24,500 | $4,501,706 |
| 70 | $15,475 | $9,026 | $24,500 | $4,492,680 |
| 71 | $15,444 | $9,057 | $24,500 | $4,483,623 |
| 72 | $15,412 | $9,088 | $24,500 | $4,474,535 |
$294,006
$186,981
$107,025
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,381 | $9,119 | $24,500 | $4,465,416 |
| 74 | $15,350 | $9,151 | $24,500 | $4,456,266 |
| 75 | $15,318 | $9,182 | $24,500 | $4,447,083 |
| 76 | $15,287 | $9,214 | $24,500 | $4,437,870 |
| 77 | $15,255 | $9,245 | $24,500 | $4,428,624 |
| 78 | $15,223 | $9,277 | $24,500 | $4,419,347 |
| 79 | $15,192 | $9,309 | $24,500 | $4,410,038 |
| 80 | $15,160 | $9,341 | $24,500 | $4,400,697 |
| 81 | $15,127 | $9,373 | $24,500 | $4,391,324 |
| 82 | $15,095 | $9,405 | $24,500 | $4,381,919 |
| 83 | $15,063 | $9,438 | $24,500 | $4,372,481 |
| 84 | $15,030 | $9,470 | $24,500 | $4,363,011 |
$294,006
$182,482
$111,524
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,998 | $9,503 | $24,500 | $4,353,509 |
| 86 | $14,965 | $9,535 | $24,500 | $4,343,973 |
| 87 | $14,932 | $9,568 | $24,500 | $4,334,405 |
| 88 | $14,900 | $9,601 | $24,500 | $4,324,804 |
| 89 | $14,867 | $9,634 | $24,500 | $4,315,170 |
| 90 | $14,833 | $9,667 | $24,500 | $4,305,503 |
| 91 | $14,800 | $9,700 | $24,500 | $4,295,803 |
| 92 | $14,767 | $9,734 | $24,500 | $4,286,069 |
| 93 | $14,733 | $9,767 | $24,500 | $4,276,302 |
| 94 | $14,700 | $9,801 | $24,500 | $4,266,501 |
| 95 | $14,666 | $9,834 | $24,500 | $4,256,667 |
| 96 | $14,632 | $9,868 | $24,500 | $4,246,799 |
$294,006
$177,793
$116,213
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,598 | $9,902 | $24,500 | $4,236,897 |
| 98 | $14,564 | $9,936 | $24,500 | $4,226,960 |
| 99 | $14,530 | $9,970 | $24,500 | $4,216,990 |
| 100 | $14,496 | $10,005 | $24,500 | $4,206,985 |
| 101 | $14,462 | $10,039 | $24,500 | $4,196,946 |
| 102 | $14,427 | $10,073 | $24,500 | $4,186,873 |
| 103 | $14,392 | $10,108 | $24,500 | $4,176,765 |
| 104 | $14,358 | $10,143 | $24,500 | $4,166,622 |
| 105 | $14,323 | $10,178 | $24,500 | $4,156,444 |
| 106 | $14,288 | $10,213 | $24,500 | $4,146,232 |
| 107 | $14,253 | $10,248 | $24,500 | $4,135,984 |
| 108 | $14,217 | $10,283 | $24,500 | $4,125,701 |
$294,006
$172,908
$121,098
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $14,182 | $10,318 | $24,500 | $4,115,382 |
| 110 | $14,147 | $10,354 | $24,500 | $4,105,028 |
| 111 | $14,111 | $10,389 | $24,500 | $4,094,639 |
| 112 | $14,075 | $10,425 | $24,500 | $4,084,214 |
| 113 | $14,039 | $10,461 | $24,500 | $4,073,753 |
| 114 | $14,004 | $10,497 | $24,500 | $4,063,256 |
| 115 | $13,967 | $10,533 | $24,500 | $4,052,723 |
| 116 | $13,931 | $10,569 | $24,500 | $4,042,153 |
| 117 | $13,895 | $10,606 | $24,500 | $4,031,548 |
| 118 | $13,858 | $10,642 | $24,500 | $4,020,906 |
| 119 | $13,822 | $10,679 | $24,500 | $4,010,227 |
| 120 | $13,785 | $10,715 | $24,500 | $3,999,512 |
$294,006
$167,817
$126,189
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,748 | $10,752 | $24,500 | $3,988,760 |
| 122 | $13,711 | $10,789 | $24,500 | $3,977,970 |
| 123 | $13,674 | $10,826 | $24,500 | $3,967,144 |
| 124 | $13,637 | $10,863 | $24,500 | $3,956,281 |
| 125 | $13,600 | $10,901 | $24,500 | $3,945,380 |
| 126 | $13,562 | $10,938 | $24,500 | $3,934,442 |
| 127 | $13,525 | $10,976 | $24,500 | $3,923,466 |
| 128 | $13,487 | $11,014 | $24,500 | $3,912,452 |
| 129 | $13,449 | $11,051 | $24,500 | $3,901,401 |
| 130 | $13,411 | $11,089 | $24,500 | $3,890,311 |
| 131 | $13,373 | $11,128 | $24,500 | $3,879,184 |
| 132 | $13,335 | $11,166 | $24,500 | $3,868,018 |
$294,006
$162,512
$131,494
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,296 | $11,204 | $24,500 | $3,856,814 |
| 134 | $13,258 | $11,243 | $24,500 | $3,845,571 |
| 135 | $13,219 | $11,281 | $24,500 | $3,834,290 |
| 136 | $13,180 | $11,320 | $24,500 | $3,822,970 |
| 137 | $13,141 | $11,359 | $24,500 | $3,811,611 |
| 138 | $13,102 | $11,398 | $24,500 | $3,800,213 |
| 139 | $13,063 | $11,437 | $24,500 | $3,788,775 |
| 140 | $13,024 | $11,477 | $24,500 | $3,777,299 |
| 141 | $12,984 | $11,516 | $24,500 | $3,765,783 |
| 142 | $12,945 | $11,556 | $24,500 | $3,754,227 |
| 143 | $12,905 | $11,595 | $24,500 | $3,742,632 |
| 144 | $12,865 | $11,635 | $24,500 | $3,730,997 |
$294,006
$156,984
$137,022
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,825 | $11,675 | $24,500 | $3,719,321 |
| 146 | $12,785 | $11,715 | $24,500 | $3,707,606 |
| 147 | $12,745 | $11,756 | $24,500 | $3,695,850 |
| 148 | $12,704 | $11,796 | $24,500 | $3,684,054 |
| 149 | $12,664 | $11,837 | $24,500 | $3,672,218 |
| 150 | $12,623 | $11,877 | $24,500 | $3,660,341 |
| 151 | $12,582 | $11,918 | $24,500 | $3,648,423 |
| 152 | $12,541 | $11,959 | $24,500 | $3,636,463 |
| 153 | $12,500 | $12,000 | $24,500 | $3,624,463 |
| 154 | $12,459 | $12,041 | $24,500 | $3,612,422 |
| 155 | $12,418 | $12,083 | $24,500 | $3,600,339 |
| 156 | $12,376 | $12,124 | $24,500 | $3,588,215 |
$294,006
$151,224
$142,782
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,334 | $12,166 | $24,500 | $3,576,049 |
| 158 | $12,293 | $12,208 | $24,500 | $3,563,841 |
| 159 | $12,251 | $12,250 | $24,500 | $3,551,591 |
| 160 | $12,209 | $12,292 | $24,500 | $3,539,299 |
| 161 | $12,166 | $12,334 | $24,500 | $3,526,965 |
| 162 | $12,124 | $12,377 | $24,500 | $3,514,589 |
| 163 | $12,081 | $12,419 | $24,500 | $3,502,169 |
| 164 | $12,039 | $12,462 | $24,500 | $3,489,708 |
| 165 | $11,996 | $12,505 | $24,500 | $3,477,203 |
| 166 | $11,953 | $12,548 | $24,500 | $3,464,655 |
| 167 | $11,910 | $12,591 | $24,500 | $3,452,065 |
| 168 | $11,866 | $12,634 | $24,500 | $3,439,431 |
$294,006
$145,222
$148,784
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,823 | $12,677 | $24,500 | $3,426,753 |
| 170 | $11,779 | $12,721 | $24,500 | $3,414,032 |
| 171 | $11,736 | $12,765 | $24,500 | $3,401,267 |
| 172 | $11,692 | $12,809 | $24,500 | $3,388,459 |
| 173 | $11,648 | $12,853 | $24,500 | $3,375,606 |
| 174 | $11,604 | $12,897 | $24,500 | $3,362,709 |
| 175 | $11,559 | $12,941 | $24,500 | $3,349,768 |
| 176 | $11,515 | $12,986 | $24,500 | $3,336,782 |
| 177 | $11,470 | $13,030 | $24,500 | $3,323,752 |
| 178 | $11,425 | $13,075 | $24,500 | $3,310,677 |
| 179 | $11,380 | $13,120 | $24,500 | $3,297,557 |
| 180 | $11,335 | $13,165 | $24,500 | $3,284,392 |
$294,006
$138,967
$155,039
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,290 | $13,210 | $24,500 | $3,271,181 |
| 182 | $11,245 | $13,256 | $24,500 | $3,257,926 |
| 183 | $11,199 | $13,301 | $24,500 | $3,244,624 |
| 184 | $11,153 | $13,347 | $24,500 | $3,231,277 |
| 185 | $11,108 | $13,393 | $24,500 | $3,217,884 |
| 186 | $11,061 | $13,439 | $24,500 | $3,204,445 |
| 187 | $11,015 | $13,485 | $24,500 | $3,190,960 |
| 188 | $10,969 | $13,532 | $24,500 | $3,177,428 |
| 189 | $10,922 | $13,578 | $24,500 | $3,163,850 |
| 190 | $10,876 | $13,625 | $24,500 | $3,150,225 |
| 191 | $10,829 | $13,672 | $24,500 | $3,136,554 |
| 192 | $10,782 | $13,719 | $24,500 | $3,122,835 |
$294,006
$132,449
$161,557
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,735 | $13,766 | $24,500 | $3,109,069 |
| 194 | $10,687 | $13,813 | $24,500 | $3,095,256 |
| 195 | $10,640 | $13,861 | $24,500 | $3,081,396 |
| 196 | $10,592 | $13,908 | $24,500 | $3,067,488 |
| 197 | $10,544 | $13,956 | $24,500 | $3,053,532 |
| 198 | $10,497 | $14,004 | $24,500 | $3,039,528 |
| 199 | $10,448 | $14,052 | $24,500 | $3,025,476 |
| 200 | $10,400 | $14,100 | $24,500 | $3,011,375 |
| 201 | $10,352 | $14,149 | $24,500 | $2,997,226 |
| 202 | $10,303 | $14,198 | $24,500 | $2,983,029 |
| 203 | $10,254 | $14,246 | $24,500 | $2,968,782 |
| 204 | $10,205 | $14,295 | $24,500 | $2,954,487 |
$294,006
$125,658
$168,348
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,156 | $14,344 | $24,500 | $2,940,143 |
| 206 | $10,107 | $14,394 | $24,500 | $2,925,749 |
| 207 | $10,057 | $14,443 | $24,500 | $2,911,306 |
| 208 | $10,008 | $14,493 | $24,500 | $2,896,813 |
| 209 | $9,958 | $14,543 | $24,500 | $2,882,270 |
| 210 | $9,908 | $14,593 | $24,500 | $2,867,677 |
| 211 | $9,858 | $14,643 | $24,500 | $2,853,034 |
| 212 | $9,807 | $14,693 | $24,500 | $2,838,341 |
| 213 | $9,757 | $14,744 | $24,500 | $2,823,598 |
| 214 | $9,706 | $14,794 | $24,500 | $2,808,803 |
| 215 | $9,655 | $14,845 | $24,500 | $2,793,958 |
| 216 | $9,604 | $14,896 | $24,500 | $2,779,062 |
$294,006
$118,581
$175,425
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,553 | $14,947 | $24,500 | $2,764,114 |
| 218 | $9,502 | $14,999 | $24,500 | $2,749,115 |
| 219 | $9,450 | $15,050 | $24,500 | $2,734,065 |
| 220 | $9,398 | $15,102 | $24,500 | $2,718,963 |
| 221 | $9,346 | $15,154 | $24,500 | $2,703,809 |
| 222 | $9,294 | $15,206 | $24,500 | $2,688,603 |
| 223 | $9,242 | $15,258 | $24,500 | $2,673,344 |
| 224 | $9,190 | $15,311 | $24,500 | $2,658,033 |
| 225 | $9,137 | $15,364 | $24,500 | $2,642,670 |
| 226 | $9,084 | $15,416 | $24,500 | $2,627,253 |
| 227 | $9,031 | $15,469 | $24,500 | $2,611,784 |
| 228 | $8,978 | $15,522 | $24,500 | $2,596,262 |
$294,006
$111,206
$182,800
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,925 | $15,576 | $24,500 | $2,580,686 |
| 230 | $8,871 | $15,629 | $24,500 | $2,565,056 |
| 231 | $8,817 | $15,683 | $24,500 | $2,549,373 |
| 232 | $8,763 | $15,737 | $24,500 | $2,533,636 |
| 233 | $8,709 | $15,791 | $24,500 | $2,517,845 |
| 234 | $8,655 | $15,845 | $24,500 | $2,502,000 |
| 235 | $8,601 | $15,900 | $24,500 | $2,486,100 |
| 236 | $8,546 | $15,955 | $24,500 | $2,470,145 |
| 237 | $8,491 | $16,009 | $24,500 | $2,454,136 |
| 238 | $8,436 | $16,064 | $24,500 | $2,438,072 |
| 239 | $8,381 | $16,120 | $24,500 | $2,421,952 |
| 240 | $8,325 | $16,175 | $24,500 | $2,405,777 |
$294,006
$103,521
$190,485
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,270 | $16,231 | $24,500 | $2,389,546 |
| 242 | $8,214 | $16,286 | $24,500 | $2,373,260 |
| 243 | $8,158 | $16,342 | $24,500 | $2,356,917 |
| 244 | $8,102 | $16,399 | $24,500 | $2,340,519 |
| 245 | $8,046 | $16,455 | $24,500 | $2,324,064 |
| 246 | $7,989 | $16,512 | $24,500 | $2,307,552 |
| 247 | $7,932 | $16,568 | $24,500 | $2,290,984 |
| 248 | $7,875 | $16,625 | $24,500 | $2,274,359 |
| 249 | $7,818 | $16,682 | $24,500 | $2,257,676 |
| 250 | $7,761 | $16,740 | $24,500 | $2,240,937 |
| 251 | $7,703 | $16,797 | $24,500 | $2,224,139 |
| 252 | $7,645 | $16,855 | $24,500 | $2,207,284 |
$294,006
$95,513
$198,493
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,588 | $16,913 | $24,500 | $2,190,371 |
| 254 | $7,529 | $16,971 | $24,500 | $2,173,400 |
| 255 | $7,471 | $17,029 | $24,500 | $2,156,371 |
| 256 | $7,413 | $17,088 | $24,500 | $2,139,283 |
| 257 | $7,354 | $17,147 | $24,500 | $2,122,136 |
| 258 | $7,295 | $17,206 | $24,500 | $2,104,931 |
| 259 | $7,236 | $17,265 | $24,500 | $2,087,666 |
| 260 | $7,176 | $17,324 | $24,500 | $2,070,342 |
| 261 | $7,117 | $17,384 | $24,500 | $2,052,958 |
| 262 | $7,057 | $17,443 | $24,500 | $2,035,514 |
| 263 | $6,997 | $17,503 | $24,500 | $2,018,011 |
| 264 | $6,937 | $17,564 | $24,500 | $2,000,447 |
$294,006
$87,169
$206,837
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,877 | $17,624 | $24,500 | $1,982,823 |
| 266 | $6,816 | $17,685 | $24,500 | $1,965,139 |
| 267 | $6,755 | $17,745 | $24,500 | $1,947,394 |
| 268 | $6,694 | $17,806 | $24,500 | $1,929,587 |
| 269 | $6,633 | $17,868 | $24,500 | $1,911,720 |
| 270 | $6,572 | $17,929 | $24,500 | $1,893,791 |
| 271 | $6,510 | $17,991 | $24,500 | $1,875,800 |
| 272 | $6,448 | $18,052 | $24,500 | $1,857,748 |
| 273 | $6,386 | $18,114 | $24,500 | $1,839,633 |
| 274 | $6,324 | $18,177 | $24,500 | $1,821,456 |
| 275 | $6,261 | $18,239 | $24,500 | $1,803,217 |
| 276 | $6,199 | $18,302 | $24,500 | $1,784,915 |
$294,006
$78,474
$215,532
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,136 | $18,365 | $24,500 | $1,766,550 |
| 278 | $6,073 | $18,428 | $24,500 | $1,748,122 |
| 279 | $6,009 | $18,491 | $24,500 | $1,729,631 |
| 280 | $5,946 | $18,555 | $24,500 | $1,711,076 |
| 281 | $5,882 | $18,619 | $24,500 | $1,692,458 |
| 282 | $5,818 | $18,683 | $24,500 | $1,673,775 |
| 283 | $5,754 | $18,747 | $24,500 | $1,655,028 |
| 284 | $5,689 | $18,811 | $24,500 | $1,636,217 |
| 285 | $5,624 | $18,876 | $24,500 | $1,617,341 |
| 286 | $5,560 | $18,941 | $24,500 | $1,598,400 |
| 287 | $5,494 | $19,006 | $24,500 | $1,579,394 |
| 288 | $5,429 | $19,071 | $24,500 | $1,560,322 |
$294,006
$69,413
$224,593
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,364 | $19,137 | $24,500 | $1,541,186 |
| 290 | $5,298 | $19,203 | $24,500 | $1,521,983 |
| 291 | $5,232 | $19,269 | $24,500 | $1,502,714 |
| 292 | $5,166 | $19,335 | $24,500 | $1,483,379 |
| 293 | $5,099 | $19,401 | $24,500 | $1,463,978 |
| 294 | $5,032 | $19,468 | $24,500 | $1,444,510 |
| 295 | $4,966 | $19,535 | $24,500 | $1,424,975 |
| 296 | $4,898 | $19,602 | $24,500 | $1,405,373 |
| 297 | $4,831 | $19,670 | $24,500 | $1,385,703 |
| 298 | $4,763 | $19,737 | $24,500 | $1,365,966 |
| 299 | $4,696 | $19,805 | $24,500 | $1,346,161 |
| 300 | $4,627 | $19,873 | $24,500 | $1,326,288 |
$294,006
$59,971
$234,034
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,559 | $19,941 | $24,500 | $1,306,347 |
| 302 | $4,491 | $20,010 | $24,500 | $1,286,337 |
| 303 | $4,422 | $20,079 | $24,500 | $1,266,258 |
| 304 | $4,353 | $20,148 | $24,500 | $1,246,110 |
| 305 | $4,284 | $20,217 | $24,500 | $1,225,893 |
| 306 | $4,214 | $20,286 | $24,500 | $1,205,607 |
| 307 | $4,144 | $20,356 | $24,500 | $1,185,250 |
| 308 | $4,074 | $20,426 | $24,500 | $1,164,824 |
| 309 | $4,004 | $20,496 | $24,500 | $1,144,328 |
| 310 | $3,934 | $20,567 | $24,500 | $1,123,761 |
| 311 | $3,863 | $20,638 | $24,500 | $1,103,123 |
| 312 | $3,792 | $20,709 | $24,500 | $1,082,415 |
$294,006
$50,133
$243,873
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,721 | $20,780 | $24,500 | $1,061,635 |
| 314 | $3,649 | $20,851 | $24,500 | $1,040,784 |
| 315 | $3,578 | $20,923 | $24,500 | $1,019,861 |
| 316 | $3,506 | $20,995 | $24,500 | $998,867 |
| 317 | $3,434 | $21,067 | $24,500 | $977,800 |
| 318 | $3,361 | $21,139 | $24,500 | $956,660 |
| 319 | $3,289 | $21,212 | $24,500 | $935,448 |
| 320 | $3,216 | $21,285 | $24,500 | $914,163 |
| 321 | $3,142 | $21,358 | $24,500 | $892,805 |
| 322 | $3,069 | $21,431 | $24,500 | $871,374 |
| 323 | $2,995 | $21,505 | $24,500 | $849,869 |
| 324 | $2,921 | $21,579 | $24,500 | $828,290 |
$294,006
$39,881
$254,125
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,847 | $21,653 | $24,500 | $806,636 |
| 326 | $2,773 | $21,728 | $24,500 | $784,909 |
| 327 | $2,698 | $21,802 | $24,500 | $763,106 |
| 328 | $2,623 | $21,877 | $24,500 | $741,229 |
| 329 | $2,548 | $21,953 | $24,500 | $719,277 |
| 330 | $2,473 | $22,028 | $24,500 | $697,249 |
| 331 | $2,397 | $22,104 | $24,500 | $675,145 |
| 332 | $2,321 | $22,180 | $24,500 | $652,965 |
| 333 | $2,245 | $22,256 | $24,500 | $630,709 |
| 334 | $2,168 | $22,332 | $24,500 | $608,377 |
| 335 | $2,091 | $22,409 | $24,500 | $585,968 |
| 336 | $2,014 | $22,486 | $24,500 | $563,481 |
$294,006
$29,198
$264,808
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,937 | $22,564 | $24,500 | $540,918 |
| 338 | $1,859 | $22,641 | $24,500 | $518,277 |
| 339 | $1,782 | $22,719 | $24,500 | $495,558 |
| 340 | $1,703 | $22,797 | $24,500 | $472,761 |
| 341 | $1,625 | $22,875 | $24,500 | $449,885 |
| 342 | $1,546 | $22,954 | $24,500 | $426,931 |
| 343 | $1,468 | $23,033 | $24,500 | $403,899 |
| 344 | $1,388 | $23,112 | $24,500 | $380,786 |
| 345 | $1,309 | $23,192 | $24,500 | $357,595 |
| 346 | $1,229 | $23,271 | $24,500 | $334,324 |
| 347 | $1,149 | $23,351 | $24,500 | $310,972 |
| 348 | $1,069 | $23,432 | $24,500 | $287,541 |
$294,006
$18,065
$275,941
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $988 | $23,512 | $24,500 | $264,029 |
| 350 | $908 | $23,593 | $24,500 | $240,436 |
| 351 | $826 | $23,674 | $24,500 | $216,762 |
| 352 | $745 | $23,755 | $24,500 | $193,006 |
| 353 | $663 | $23,837 | $24,500 | $169,169 |
| 354 | $582 | $23,919 | $24,500 | $145,250 |
| 355 | $499 | $24,001 | $24,500 | $121,249 |
| 356 | $417 | $24,084 | $24,500 | $97,166 |
| 357 | $334 | $24,166 | $24,500 | $72,999 |
| 358 | $251 | $24,250 | $24,500 | $48,749 |
| 359 | $168 | $24,333 | $24,500 | $24,417 |
| 360 | $84 | $24,417 | $24,500 | $0 |
$294,006
$6,465
$287,541
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。
