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
$660 萬
$670 萬
$530 萬
327 呎
@15,291
395 呎
@12,658
$500 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $32,467 | $24,948 | $20,444 | $17,448 |
| 1.500 | $33,673 | $26,177 | $21,695 | $18,722 |
| 2.000 | $34,908 | $27,443 | $22,993 | $20,051 |
| 2.500 | $36,171 | $28,746 | $24,336 | $21,434 |
| 3.000 | $37,462 | $30,085 | $25,725 | $22,871 |
| 3.500 | $38,780 | $31,461 | $27,157 | $24,359 |
| 4.000 | $40,126 | $32,873 | $28,634 | $25,898 |
| 4.125 | $40,466 | $33,231 | $29,009 | $26,291 |
| 4.500 | $41,499 | $34,319 | $30,152 | $27,486 |
| 5.000 | $42,898 | $35,801 | $31,712 | $29,121 |
| 5.500 | $44,324 | $37,316 | $33,312 | $30,801 |
| 6.000 | $45,777 | $38,864 | $34,951 | $32,524 |
每月供款$26,291
30年
$5,424,696
$4,039,983
$9,464,679
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $18,647 | $7,643 | $26,291 | $5,417,053 |
| 2 | $18,621 | $7,670 | $26,291 | $5,409,383 |
| 3 | $18,595 | $7,696 | $26,291 | $5,401,687 |
| 4 | $18,568 | $7,722 | $26,291 | $5,393,964 |
| 5 | $18,542 | $7,749 | $26,291 | $5,386,215 |
| 6 | $18,515 | $7,776 | $26,291 | $5,378,440 |
| 7 | $18,488 | $7,802 | $26,291 | $5,370,637 |
| 8 | $18,462 | $7,829 | $26,291 | $5,362,808 |
| 9 | $18,435 | $7,856 | $26,291 | $5,354,952 |
| 10 | $18,408 | $7,883 | $26,291 | $5,347,069 |
| 11 | $18,381 | $7,910 | $26,291 | $5,339,159 |
| 12 | $18,353 | $7,937 | $26,291 | $5,331,221 |
$315,489
$222,015
$93,475
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $18,326 | $7,965 | $26,291 | $5,323,257 |
| 14 | $18,299 | $7,992 | $26,291 | $5,315,265 |
| 15 | $18,271 | $8,020 | $26,291 | $5,307,245 |
| 16 | $18,244 | $8,047 | $26,291 | $5,299,198 |
| 17 | $18,216 | $8,075 | $26,291 | $5,291,123 |
| 18 | $18,188 | $8,103 | $26,291 | $5,283,021 |
| 19 | $18,160 | $8,130 | $26,291 | $5,274,890 |
| 20 | $18,132 | $8,158 | $26,291 | $5,266,732 |
| 21 | $18,104 | $8,186 | $26,291 | $5,258,545 |
| 22 | $18,076 | $8,215 | $26,291 | $5,250,331 |
| 23 | $18,048 | $8,243 | $26,291 | $5,242,088 |
| 24 | $18,020 | $8,271 | $26,291 | $5,233,817 |
$315,489
$218,085
$97,404
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $17,991 | $8,300 | $26,291 | $5,225,517 |
| 26 | $17,963 | $8,328 | $26,291 | $5,217,189 |
| 27 | $17,934 | $8,357 | $26,291 | $5,208,833 |
| 28 | $17,905 | $8,385 | $26,291 | $5,200,447 |
| 29 | $17,877 | $8,414 | $26,291 | $5,192,033 |
| 30 | $17,848 | $8,443 | $26,291 | $5,183,590 |
| 31 | $17,819 | $8,472 | $26,291 | $5,175,118 |
| 32 | $17,789 | $8,501 | $26,291 | $5,166,616 |
| 33 | $17,760 | $8,531 | $26,291 | $5,158,086 |
| 34 | $17,731 | $8,560 | $26,291 | $5,149,526 |
| 35 | $17,701 | $8,589 | $26,291 | $5,140,937 |
| 36 | $17,672 | $8,619 | $26,291 | $5,132,318 |
$315,489
$213,990
$101,499
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $17,642 | $8,648 | $26,291 | $5,123,670 |
| 38 | $17,613 | $8,678 | $26,291 | $5,114,991 |
| 39 | $17,583 | $8,708 | $26,291 | $5,106,283 |
| 40 | $17,553 | $8,738 | $26,291 | $5,097,545 |
| 41 | $17,523 | $8,768 | $26,291 | $5,088,778 |
| 42 | $17,493 | $8,798 | $26,291 | $5,079,979 |
| 43 | $17,462 | $8,828 | $26,291 | $5,071,151 |
| 44 | $17,432 | $8,859 | $26,291 | $5,062,292 |
| 45 | $17,402 | $8,889 | $26,291 | $5,053,403 |
| 46 | $17,371 | $8,920 | $26,291 | $5,044,484 |
| 47 | $17,340 | $8,950 | $26,291 | $5,035,533 |
| 48 | $17,310 | $8,981 | $26,291 | $5,026,552 |
$315,489
$209,723
$105,766
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $17,279 | $9,012 | $26,291 | $5,017,540 |
| 50 | $17,248 | $9,043 | $26,291 | $5,008,497 |
| 51 | $17,217 | $9,074 | $26,291 | $4,999,423 |
| 52 | $17,186 | $9,105 | $26,291 | $4,990,318 |
| 53 | $17,154 | $9,137 | $26,291 | $4,981,181 |
| 54 | $17,123 | $9,168 | $26,291 | $4,972,013 |
| 55 | $17,091 | $9,199 | $26,291 | $4,962,814 |
| 56 | $17,060 | $9,231 | $26,291 | $4,953,583 |
| 57 | $17,028 | $9,263 | $26,291 | $4,944,320 |
| 58 | $16,996 | $9,295 | $26,291 | $4,935,025 |
| 59 | $16,964 | $9,327 | $26,291 | $4,925,698 |
| 60 | $16,932 | $9,359 | $26,291 | $4,916,340 |
$315,489
$205,277
$110,212
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $16,900 | $9,391 | $26,291 | $4,906,949 |
| 62 | $16,868 | $9,423 | $26,291 | $4,897,526 |
| 63 | $16,835 | $9,456 | $26,291 | $4,888,070 |
| 64 | $16,803 | $9,488 | $26,291 | $4,878,582 |
| 65 | $16,770 | $9,521 | $26,291 | $4,869,062 |
| 66 | $16,737 | $9,553 | $26,291 | $4,859,508 |
| 67 | $16,705 | $9,586 | $26,291 | $4,849,922 |
| 68 | $16,672 | $9,619 | $26,291 | $4,840,303 |
| 69 | $16,639 | $9,652 | $26,291 | $4,830,651 |
| 70 | $16,605 | $9,685 | $26,291 | $4,820,965 |
| 71 | $16,572 | $9,719 | $26,291 | $4,811,246 |
| 72 | $16,539 | $9,752 | $26,291 | $4,801,494 |
$315,489
$200,644
$114,845
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $16,505 | $9,786 | $26,291 | $4,791,709 |
| 74 | $16,471 | $9,819 | $26,291 | $4,781,889 |
| 75 | $16,438 | $9,853 | $26,291 | $4,772,036 |
| 76 | $16,404 | $9,887 | $26,291 | $4,762,150 |
| 77 | $16,370 | $9,921 | $26,291 | $4,752,229 |
| 78 | $16,336 | $9,955 | $26,291 | $4,742,274 |
| 79 | $16,302 | $9,989 | $26,291 | $4,732,284 |
| 80 | $16,267 | $10,024 | $26,291 | $4,722,261 |
| 81 | $16,233 | $10,058 | $26,291 | $4,712,203 |
| 82 | $16,198 | $10,093 | $26,291 | $4,702,110 |
| 83 | $16,164 | $10,127 | $26,291 | $4,691,983 |
| 84 | $16,129 | $10,162 | $26,291 | $4,681,821 |
$315,489
$195,816
$119,673
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $16,094 | $10,197 | $26,291 | $4,671,624 |
| 86 | $16,059 | $10,232 | $26,291 | $4,661,392 |
| 87 | $16,024 | $10,267 | $26,291 | $4,651,125 |
| 88 | $15,988 | $10,303 | $26,291 | $4,640,822 |
| 89 | $15,953 | $10,338 | $26,291 | $4,630,484 |
| 90 | $15,917 | $10,373 | $26,291 | $4,620,111 |
| 91 | $15,882 | $10,409 | $26,291 | $4,609,702 |
| 92 | $15,846 | $10,445 | $26,291 | $4,599,257 |
| 93 | $15,810 | $10,481 | $26,291 | $4,588,776 |
| 94 | $15,774 | $10,517 | $26,291 | $4,578,259 |
| 95 | $15,738 | $10,553 | $26,291 | $4,567,706 |
| 96 | $15,701 | $10,589 | $26,291 | $4,557,117 |
$315,489
$190,785
$124,704
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $15,665 | $10,626 | $26,291 | $4,546,491 |
| 98 | $15,629 | $10,662 | $26,291 | $4,535,829 |
| 99 | $15,592 | $10,699 | $26,291 | $4,525,130 |
| 100 | $15,555 | $10,736 | $26,291 | $4,514,394 |
| 101 | $15,518 | $10,773 | $26,291 | $4,503,622 |
| 102 | $15,481 | $10,810 | $26,291 | $4,492,812 |
| 103 | $15,444 | $10,847 | $26,291 | $4,481,965 |
| 104 | $15,407 | $10,884 | $26,291 | $4,471,081 |
| 105 | $15,369 | $10,921 | $26,291 | $4,460,160 |
| 106 | $15,332 | $10,959 | $26,291 | $4,449,201 |
| 107 | $15,294 | $10,997 | $26,291 | $4,438,204 |
| 108 | $15,256 | $11,034 | $26,291 | $4,427,170 |
$315,489
$185,543
$129,947
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $15,218 | $11,072 | $26,291 | $4,416,097 |
| 110 | $15,180 | $11,110 | $26,291 | $4,404,987 |
| 111 | $15,142 | $11,149 | $26,291 | $4,393,838 |
| 112 | $15,104 | $11,187 | $26,291 | $4,382,651 |
| 113 | $15,065 | $11,225 | $26,291 | $4,371,426 |
| 114 | $15,027 | $11,264 | $26,291 | $4,360,162 |
| 115 | $14,988 | $11,303 | $26,291 | $4,348,859 |
| 116 | $14,949 | $11,342 | $26,291 | $4,337,518 |
| 117 | $14,910 | $11,381 | $26,291 | $4,326,137 |
| 118 | $14,871 | $11,420 | $26,291 | $4,314,718 |
| 119 | $14,832 | $11,459 | $26,291 | $4,303,259 |
| 120 | $14,792 | $11,498 | $26,291 | $4,291,760 |
$315,489
$180,080
$135,410
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $14,753 | $11,538 | $26,291 | $4,280,222 |
| 122 | $14,713 | $11,578 | $26,291 | $4,268,645 |
| 123 | $14,673 | $11,617 | $26,291 | $4,257,028 |
| 124 | $14,634 | $11,657 | $26,291 | $4,245,370 |
| 125 | $14,593 | $11,697 | $26,291 | $4,233,673 |
| 126 | $14,553 | $11,738 | $26,291 | $4,221,935 |
| 127 | $14,513 | $11,778 | $26,291 | $4,210,158 |
| 128 | $14,472 | $11,818 | $26,291 | $4,198,339 |
| 129 | $14,432 | $11,859 | $26,291 | $4,186,480 |
| 130 | $14,391 | $11,900 | $26,291 | $4,174,581 |
| 131 | $14,350 | $11,941 | $26,291 | $4,162,640 |
| 132 | $14,309 | $11,982 | $26,291 | $4,150,658 |
$315,489
$174,387
$141,102
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $14,268 | $12,023 | $26,291 | $4,138,635 |
| 134 | $14,227 | $12,064 | $26,291 | $4,126,571 |
| 135 | $14,185 | $12,106 | $26,291 | $4,114,465 |
| 136 | $14,143 | $12,147 | $26,291 | $4,102,318 |
| 137 | $14,102 | $12,189 | $26,291 | $4,090,129 |
| 138 | $14,060 | $12,231 | $26,291 | $4,077,898 |
| 139 | $14,018 | $12,273 | $26,291 | $4,065,625 |
| 140 | $13,976 | $12,315 | $26,291 | $4,053,310 |
| 141 | $13,933 | $12,358 | $26,291 | $4,040,952 |
| 142 | $13,891 | $12,400 | $26,291 | $4,028,552 |
| 143 | $13,848 | $12,443 | $26,291 | $4,016,110 |
| 144 | $13,805 | $12,485 | $26,291 | $4,003,624 |
$315,489
$168,455
$147,034
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $13,762 | $12,528 | $26,291 | $3,991,096 |
| 146 | $13,719 | $12,571 | $26,291 | $3,978,525 |
| 147 | $13,676 | $12,615 | $26,291 | $3,965,910 |
| 148 | $13,633 | $12,658 | $26,291 | $3,953,252 |
| 149 | $13,589 | $12,701 | $26,291 | $3,940,551 |
| 150 | $13,546 | $12,745 | $26,291 | $3,927,805 |
| 151 | $13,502 | $12,789 | $26,291 | $3,915,017 |
| 152 | $13,458 | $12,833 | $26,291 | $3,902,184 |
| 153 | $13,414 | $12,877 | $26,291 | $3,889,307 |
| 154 | $13,369 | $12,921 | $26,291 | $3,876,385 |
| 155 | $13,325 | $12,966 | $26,291 | $3,863,420 |
| 156 | $13,281 | $13,010 | $26,291 | $3,850,409 |
$315,489
$162,274
$153,215
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $13,236 | $13,055 | $26,291 | $3,837,354 |
| 158 | $13,191 | $13,100 | $26,291 | $3,824,255 |
| 159 | $13,146 | $13,145 | $26,291 | $3,811,110 |
| 160 | $13,101 | $13,190 | $26,291 | $3,797,920 |
| 161 | $13,055 | $13,235 | $26,291 | $3,784,684 |
| 162 | $13,010 | $13,281 | $26,291 | $3,771,403 |
| 163 | $12,964 | $13,327 | $26,291 | $3,758,077 |
| 164 | $12,918 | $13,372 | $26,291 | $3,744,704 |
| 165 | $12,872 | $13,418 | $26,291 | $3,731,286 |
| 166 | $12,826 | $13,464 | $26,291 | $3,717,821 |
| 167 | $12,780 | $13,511 | $26,291 | $3,704,311 |
| 168 | $12,734 | $13,557 | $26,291 | $3,690,753 |
$315,489
$155,833
$159,656
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,687 | $13,604 | $26,291 | $3,677,150 |
| 170 | $12,640 | $13,651 | $26,291 | $3,663,499 |
| 171 | $12,593 | $13,697 | $26,291 | $3,649,802 |
| 172 | $12,546 | $13,745 | $26,291 | $3,636,057 |
| 173 | $12,499 | $13,792 | $26,291 | $3,622,265 |
| 174 | $12,452 | $13,839 | $26,291 | $3,608,426 |
| 175 | $12,404 | $13,887 | $26,291 | $3,594,539 |
| 176 | $12,356 | $13,935 | $26,291 | $3,580,605 |
| 177 | $12,308 | $13,982 | $26,291 | $3,566,622 |
| 178 | $12,260 | $14,031 | $26,291 | $3,552,592 |
| 179 | $12,212 | $14,079 | $26,291 | $3,538,513 |
| 180 | $12,164 | $14,127 | $26,291 | $3,524,386 |
$315,489
$149,122
$166,368
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $12,115 | $14,176 | $26,291 | $3,510,210 |
| 182 | $12,066 | $14,224 | $26,291 | $3,495,986 |
| 183 | $12,017 | $14,273 | $26,291 | $3,481,712 |
| 184 | $11,968 | $14,322 | $26,291 | $3,467,390 |
| 185 | $11,919 | $14,372 | $26,291 | $3,453,018 |
| 186 | $11,870 | $14,421 | $26,291 | $3,438,597 |
| 187 | $11,820 | $14,471 | $26,291 | $3,424,127 |
| 188 | $11,770 | $14,520 | $26,291 | $3,409,606 |
| 189 | $11,721 | $14,570 | $26,291 | $3,395,036 |
| 190 | $11,670 | $14,620 | $26,291 | $3,380,416 |
| 191 | $11,620 | $14,671 | $26,291 | $3,365,745 |
| 192 | $11,570 | $14,721 | $26,291 | $3,351,024 |
$315,489
$142,128
$173,362
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $11,519 | $14,772 | $26,291 | $3,336,252 |
| 194 | $11,468 | $14,822 | $26,291 | $3,321,430 |
| 195 | $11,417 | $14,873 | $26,291 | $3,306,557 |
| 196 | $11,366 | $14,924 | $26,291 | $3,291,632 |
| 197 | $11,315 | $14,976 | $26,291 | $3,276,656 |
| 198 | $11,264 | $15,027 | $26,291 | $3,261,629 |
| 199 | $11,212 | $15,079 | $26,291 | $3,246,550 |
| 200 | $11,160 | $15,131 | $26,291 | $3,231,419 |
| 201 | $11,108 | $15,183 | $26,291 | $3,216,237 |
| 202 | $11,056 | $15,235 | $26,291 | $3,201,002 |
| 203 | $11,003 | $15,287 | $26,291 | $3,185,714 |
| 204 | $10,951 | $15,340 | $26,291 | $3,170,374 |
$315,489
$134,840
$180,650
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,898 | $15,393 | $26,291 | $3,154,982 |
| 206 | $10,845 | $15,446 | $26,291 | $3,139,536 |
| 207 | $10,792 | $15,499 | $26,291 | $3,124,038 |
| 208 | $10,739 | $15,552 | $26,291 | $3,108,486 |
| 209 | $10,685 | $15,605 | $26,291 | $3,092,880 |
| 210 | $10,632 | $15,659 | $26,291 | $3,077,221 |
| 211 | $10,578 | $15,713 | $26,291 | $3,061,509 |
| 212 | $10,524 | $15,767 | $26,291 | $3,045,742 |
| 213 | $10,470 | $15,821 | $26,291 | $3,029,921 |
| 214 | $10,415 | $15,875 | $26,291 | $3,014,045 |
| 215 | $10,361 | $15,930 | $26,291 | $2,998,115 |
| 216 | $10,306 | $15,985 | $26,291 | $2,982,131 |
$315,489
$127,245
$188,244
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $10,251 | $16,040 | $26,291 | $2,966,091 |
| 218 | $10,196 | $16,095 | $26,291 | $2,949,996 |
| 219 | $10,141 | $16,150 | $26,291 | $2,933,846 |
| 220 | $10,085 | $16,206 | $26,291 | $2,917,640 |
| 221 | $10,029 | $16,261 | $26,291 | $2,901,379 |
| 222 | $9,973 | $16,317 | $26,291 | $2,885,062 |
| 223 | $9,917 | $16,373 | $26,291 | $2,868,688 |
| 224 | $9,861 | $16,430 | $26,291 | $2,852,259 |
| 225 | $9,805 | $16,486 | $26,291 | $2,835,772 |
| 226 | $9,748 | $16,543 | $26,291 | $2,819,230 |
| 227 | $9,691 | $16,600 | $26,291 | $2,802,630 |
| 228 | $9,634 | $16,657 | $26,291 | $2,785,973 |
$315,489
$119,332
$196,157
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,577 | $16,714 | $26,291 | $2,769,259 |
| 230 | $9,519 | $16,771 | $26,291 | $2,752,488 |
| 231 | $9,462 | $16,829 | $26,291 | $2,735,659 |
| 232 | $9,404 | $16,887 | $26,291 | $2,718,772 |
| 233 | $9,346 | $16,945 | $26,291 | $2,701,827 |
| 234 | $9,288 | $17,003 | $26,291 | $2,684,823 |
| 235 | $9,229 | $17,062 | $26,291 | $2,667,762 |
| 236 | $9,170 | $17,120 | $26,291 | $2,650,641 |
| 237 | $9,112 | $17,179 | $26,291 | $2,633,462 |
| 238 | $9,053 | $17,238 | $26,291 | $2,616,224 |
| 239 | $8,993 | $17,298 | $26,291 | $2,598,926 |
| 240 | $8,934 | $17,357 | $26,291 | $2,581,570 |
$315,489
$111,086
$204,404
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,874 | $17,417 | $26,291 | $2,564,153 |
| 242 | $8,814 | $17,476 | $26,291 | $2,546,676 |
| 243 | $8,754 | $17,537 | $26,291 | $2,529,140 |
| 244 | $8,694 | $17,597 | $26,291 | $2,511,543 |
| 245 | $8,633 | $17,657 | $26,291 | $2,493,886 |
| 246 | $8,573 | $17,718 | $26,291 | $2,476,168 |
| 247 | $8,512 | $17,779 | $26,291 | $2,458,389 |
| 248 | $8,451 | $17,840 | $26,291 | $2,440,549 |
| 249 | $8,389 | $17,901 | $26,291 | $2,422,647 |
| 250 | $8,328 | $17,963 | $26,291 | $2,404,684 |
| 251 | $8,266 | $18,025 | $26,291 | $2,386,660 |
| 252 | $8,204 | $18,087 | $26,291 | $2,368,573 |
$315,489
$102,493
$212,997
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,142 | $18,149 | $26,291 | $2,350,424 |
| 254 | $8,080 | $18,211 | $26,291 | $2,332,213 |
| 255 | $8,017 | $18,274 | $26,291 | $2,313,939 |
| 256 | $7,954 | $18,337 | $26,291 | $2,295,603 |
| 257 | $7,891 | $18,400 | $26,291 | $2,277,203 |
| 258 | $7,828 | $18,463 | $26,291 | $2,258,740 |
| 259 | $7,764 | $18,526 | $26,291 | $2,240,214 |
| 260 | $7,701 | $18,590 | $26,291 | $2,221,624 |
| 261 | $7,637 | $18,654 | $26,291 | $2,202,970 |
| 262 | $7,573 | $18,718 | $26,291 | $2,184,252 |
| 263 | $7,508 | $18,782 | $26,291 | $2,165,469 |
| 264 | $7,444 | $18,847 | $26,291 | $2,146,622 |
$315,489
$93,539
$221,951
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,379 | $18,912 | $26,291 | $2,127,710 |
| 266 | $7,314 | $18,977 | $26,291 | $2,108,734 |
| 267 | $7,249 | $19,042 | $26,291 | $2,089,692 |
| 268 | $7,183 | $19,107 | $26,291 | $2,070,584 |
| 269 | $7,118 | $19,173 | $26,291 | $2,051,411 |
| 270 | $7,052 | $19,239 | $26,291 | $2,032,172 |
| 271 | $6,986 | $19,305 | $26,291 | $2,012,867 |
| 272 | $6,919 | $19,372 | $26,291 | $1,993,495 |
| 273 | $6,853 | $19,438 | $26,291 | $1,974,057 |
| 274 | $6,786 | $19,505 | $26,291 | $1,954,552 |
| 275 | $6,719 | $19,572 | $26,291 | $1,934,980 |
| 276 | $6,651 | $19,639 | $26,291 | $1,915,341 |
$315,489
$84,208
$231,281
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,584 | $19,707 | $26,291 | $1,895,634 |
| 278 | $6,516 | $19,775 | $26,291 | $1,875,860 |
| 279 | $6,448 | $19,843 | $26,291 | $1,856,017 |
| 280 | $6,380 | $19,911 | $26,291 | $1,836,106 |
| 281 | $6,312 | $19,979 | $26,291 | $1,816,127 |
| 282 | $6,243 | $20,048 | $26,291 | $1,796,079 |
| 283 | $6,174 | $20,117 | $26,291 | $1,775,963 |
| 284 | $6,105 | $20,186 | $26,291 | $1,755,777 |
| 285 | $6,035 | $20,255 | $26,291 | $1,735,521 |
| 286 | $5,966 | $20,325 | $26,291 | $1,715,197 |
| 287 | $5,896 | $20,395 | $26,291 | $1,694,802 |
| 288 | $5,826 | $20,465 | $26,291 | $1,674,337 |
$315,489
$74,485
$241,004
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,756 | $20,535 | $26,291 | $1,653,802 |
| 290 | $5,685 | $20,606 | $26,291 | $1,633,196 |
| 291 | $5,614 | $20,677 | $26,291 | $1,612,519 |
| 292 | $5,543 | $20,748 | $26,291 | $1,591,771 |
| 293 | $5,472 | $20,819 | $26,291 | $1,570,952 |
| 294 | $5,400 | $20,891 | $26,291 | $1,550,062 |
| 295 | $5,328 | $20,962 | $26,291 | $1,529,099 |
| 296 | $5,256 | $21,034 | $26,291 | $1,508,065 |
| 297 | $5,184 | $21,107 | $26,291 | $1,486,958 |
| 298 | $5,111 | $21,179 | $26,291 | $1,465,779 |
| 299 | $5,039 | $21,252 | $26,291 | $1,444,526 |
| 300 | $4,966 | $21,325 | $26,291 | $1,423,201 |
$315,489
$64,354
$251,136
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,892 | $21,399 | $26,291 | $1,401,803 |
| 302 | $4,819 | $21,472 | $26,291 | $1,380,331 |
| 303 | $4,745 | $21,546 | $26,291 | $1,358,785 |
| 304 | $4,671 | $21,620 | $26,291 | $1,337,165 |
| 305 | $4,597 | $21,694 | $26,291 | $1,315,470 |
| 306 | $4,522 | $21,769 | $26,291 | $1,293,702 |
| 307 | $4,447 | $21,844 | $26,291 | $1,271,858 |
| 308 | $4,372 | $21,919 | $26,291 | $1,249,939 |
| 309 | $4,297 | $21,994 | $26,291 | $1,227,945 |
| 310 | $4,221 | $22,070 | $26,291 | $1,205,875 |
| 311 | $4,145 | $22,146 | $26,291 | $1,183,730 |
| 312 | $4,069 | $22,222 | $26,291 | $1,161,508 |
$315,489
$53,796
$261,693
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,993 | $22,298 | $26,291 | $1,139,210 |
| 314 | $3,916 | $22,375 | $26,291 | $1,116,835 |
| 315 | $3,839 | $22,452 | $26,291 | $1,094,384 |
| 316 | $3,762 | $22,529 | $26,291 | $1,071,855 |
| 317 | $3,685 | $22,606 | $26,291 | $1,049,249 |
| 318 | $3,607 | $22,684 | $26,291 | $1,026,565 |
| 319 | $3,529 | $22,762 | $26,291 | $1,003,803 |
| 320 | $3,451 | $22,840 | $26,291 | $980,962 |
| 321 | $3,372 | $22,919 | $26,291 | $958,044 |
| 322 | $3,293 | $22,997 | $26,291 | $935,046 |
| 323 | $3,214 | $23,077 | $26,291 | $911,970 |
| 324 | $3,135 | $23,156 | $26,291 | $888,814 |
$315,489
$42,795
$272,694
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,055 | $23,235 | $26,291 | $865,578 |
| 326 | $2,975 | $23,315 | $26,291 | $842,263 |
| 327 | $2,895 | $23,395 | $26,291 | $818,867 |
| 328 | $2,815 | $23,476 | $26,291 | $795,391 |
| 329 | $2,734 | $23,557 | $26,291 | $771,835 |
| 330 | $2,653 | $23,638 | $26,291 | $748,197 |
| 331 | $2,572 | $23,719 | $26,291 | $724,478 |
| 332 | $2,490 | $23,800 | $26,291 | $700,678 |
| 333 | $2,409 | $23,882 | $26,291 | $676,796 |
| 334 | $2,326 | $23,964 | $26,291 | $652,832 |
| 335 | $2,244 | $24,047 | $26,291 | $628,785 |
| 336 | $2,161 | $24,129 | $26,291 | $604,656 |
$315,489
$31,331
$284,158
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,079 | $24,212 | $26,291 | $580,443 |
| 338 | $1,995 | $24,296 | $26,291 | $556,148 |
| 339 | $1,912 | $24,379 | $26,291 | $531,769 |
| 340 | $1,828 | $24,463 | $26,291 | $507,306 |
| 341 | $1,744 | $24,547 | $26,291 | $482,759 |
| 342 | $1,659 | $24,631 | $26,291 | $458,128 |
| 343 | $1,575 | $24,716 | $26,291 | $433,412 |
| 344 | $1,490 | $24,801 | $26,291 | $408,611 |
| 345 | $1,405 | $24,886 | $26,291 | $383,725 |
| 346 | $1,319 | $24,972 | $26,291 | $358,753 |
| 347 | $1,233 | $25,058 | $26,291 | $333,695 |
| 348 | $1,147 | $25,144 | $26,291 | $308,552 |
$315,489
$19,385
$296,104
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,061 | $25,230 | $26,291 | $283,322 |
| 350 | $974 | $25,317 | $26,291 | $258,005 |
| 351 | $887 | $25,404 | $26,291 | $232,601 |
| 352 | $800 | $25,491 | $26,291 | $207,110 |
| 353 | $712 | $25,579 | $26,291 | $181,531 |
| 354 | $624 | $25,667 | $26,291 | $155,864 |
| 355 | $536 | $25,755 | $26,291 | $130,109 |
| 356 | $447 | $25,844 | $26,291 | $104,266 |
| 357 | $358 | $25,932 | $26,291 | $78,333 |
| 358 | $269 | $26,022 | $26,291 | $52,312 |
| 359 | $180 | $26,111 | $26,291 | $26,201 |
| 360 | $90 | $26,201 | $26,291 | $0 |
$315,489
$6,938
$308,552
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。
