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
$600 萬
310 呎
@19,355
405 呎
@14,815
$600 萬
$590 萬
357 呎
@16,527
480 呎
@12,292
$590 萬
$620 萬
363 呎
@17,080
570 呎
@10,877
$620 萬
$580 萬
392 呎
@14,796
547 呎
@10,603
$580 萬
$578 萬
384 呎
@15,052
532 呎
@10,865
$578 萬
$750 萬
438 呎
@17,123
578 呎
@12,976
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $36,763 | $28,249 | $23,149 | $19,757 |
| 1.500 | $38,129 | $29,640 | $24,566 | $21,199 |
| 2.000 | $39,528 | $31,074 | $26,035 | $22,704 |
| 2.500 | $40,958 | $32,549 | $27,556 | $24,270 |
| 3.000 | $42,419 | $34,066 | $29,128 | $25,897 |
| 3.500 | $43,912 | $35,624 | $30,751 | $27,583 |
| 4.000 | $45,435 | $37,222 | $32,422 | $29,325 |
| 4.500 | $46,990 | $38,860 | $34,142 | $31,123 |
| 5.000 | $48,574 | $40,538 | $35,908 | $32,974 |
| 5.500 | $50,189 | $42,253 | $37,720 | $34,876 |
| 6.000 | $51,834 | $44,007 | $39,576 | $36,827 |
每月供款$24,271
30年
$6,142,500
$2,594,809
$8,737,309
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,797 | $11,473 | $24,270 | $6,131,027 |
| 2 | $12,773 | $11,497 | $24,270 | $6,119,529 |
| 3 | $12,749 | $11,521 | $24,270 | $6,108,008 |
| 4 | $12,725 | $11,545 | $24,270 | $6,096,463 |
| 5 | $12,701 | $11,569 | $24,270 | $6,084,893 |
| 6 | $12,677 | $11,593 | $24,270 | $6,073,300 |
| 7 | $12,653 | $11,618 | $24,270 | $6,061,682 |
| 8 | $12,629 | $11,642 | $24,270 | $6,050,041 |
| 9 | $12,604 | $11,666 | $24,270 | $6,038,374 |
| 10 | $12,580 | $11,690 | $24,270 | $6,026,684 |
| 11 | $12,556 | $11,715 | $24,270 | $6,014,969 |
| 12 | $12,531 | $11,739 | $24,270 | $6,003,230 |
$291,244
$151,974
$139,270
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,507 | $11,764 | $24,270 | $5,991,467 |
| 14 | $12,482 | $11,788 | $24,270 | $5,979,679 |
| 15 | $12,458 | $11,813 | $24,270 | $5,967,866 |
| 16 | $12,433 | $11,837 | $24,270 | $5,956,029 |
| 17 | $12,408 | $11,862 | $24,270 | $5,944,167 |
| 18 | $12,384 | $11,887 | $24,270 | $5,932,280 |
| 19 | $12,359 | $11,911 | $24,270 | $5,920,369 |
| 20 | $12,334 | $11,936 | $24,270 | $5,908,433 |
| 21 | $12,309 | $11,961 | $24,270 | $5,896,472 |
| 22 | $12,284 | $11,986 | $24,270 | $5,884,486 |
| 23 | $12,259 | $12,011 | $24,270 | $5,872,475 |
| 24 | $12,234 | $12,036 | $24,270 | $5,860,439 |
$291,244
$148,452
$142,792
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $12,209 | $12,061 | $24,270 | $5,848,378 |
| 26 | $12,184 | $12,086 | $24,270 | $5,836,291 |
| 27 | $12,159 | $12,111 | $24,270 | $5,824,180 |
| 28 | $12,134 | $12,137 | $24,270 | $5,812,043 |
| 29 | $12,108 | $12,162 | $24,270 | $5,799,882 |
| 30 | $12,083 | $12,187 | $24,270 | $5,787,694 |
| 31 | $12,058 | $12,213 | $24,270 | $5,775,482 |
| 32 | $12,032 | $12,238 | $24,270 | $5,763,244 |
| 33 | $12,007 | $12,264 | $24,270 | $5,750,980 |
| 34 | $11,981 | $12,289 | $24,270 | $5,738,691 |
| 35 | $11,956 | $12,315 | $24,270 | $5,726,376 |
| 36 | $11,930 | $12,340 | $24,270 | $5,714,036 |
$291,244
$144,841
$146,403
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,904 | $12,366 | $24,270 | $5,701,670 |
| 38 | $11,878 | $12,392 | $24,270 | $5,689,278 |
| 39 | $11,853 | $12,418 | $24,270 | $5,676,861 |
| 40 | $11,827 | $12,444 | $24,270 | $5,664,417 |
| 41 | $11,801 | $12,469 | $24,270 | $5,651,948 |
| 42 | $11,775 | $12,495 | $24,270 | $5,639,452 |
| 43 | $11,749 | $12,521 | $24,270 | $5,626,931 |
| 44 | $11,723 | $12,548 | $24,270 | $5,614,383 |
| 45 | $11,697 | $12,574 | $24,270 | $5,601,810 |
| 46 | $11,670 | $12,600 | $24,270 | $5,589,210 |
| 47 | $11,644 | $12,626 | $24,270 | $5,576,584 |
| 48 | $11,618 | $12,652 | $24,270 | $5,563,931 |
$291,244
$141,139
$150,105
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,592 | $12,679 | $24,270 | $5,551,252 |
| 50 | $11,565 | $12,705 | $24,270 | $5,538,547 |
| 51 | $11,539 | $12,732 | $24,270 | $5,525,815 |
| 52 | $11,512 | $12,758 | $24,270 | $5,513,057 |
| 53 | $11,486 | $12,785 | $24,270 | $5,500,273 |
| 54 | $11,459 | $12,811 | $24,270 | $5,487,461 |
| 55 | $11,432 | $12,838 | $24,270 | $5,474,623 |
| 56 | $11,405 | $12,865 | $24,270 | $5,461,758 |
| 57 | $11,379 | $12,892 | $24,270 | $5,448,867 |
| 58 | $11,352 | $12,918 | $24,270 | $5,435,948 |
| 59 | $11,325 | $12,945 | $24,270 | $5,423,003 |
| 60 | $11,298 | $12,972 | $24,270 | $5,410,030 |
$291,244
$137,343
$153,901
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,271 | $12,999 | $24,270 | $5,397,031 |
| 62 | $11,244 | $13,026 | $24,270 | $5,384,004 |
| 63 | $11,217 | $13,054 | $24,270 | $5,370,951 |
| 64 | $11,189 | $13,081 | $24,270 | $5,357,870 |
| 65 | $11,162 | $13,108 | $24,270 | $5,344,762 |
| 66 | $11,135 | $13,135 | $24,270 | $5,331,627 |
| 67 | $11,108 | $13,163 | $24,270 | $5,318,464 |
| 68 | $11,080 | $13,190 | $24,270 | $5,305,274 |
| 69 | $11,053 | $13,218 | $24,270 | $5,292,056 |
| 70 | $11,025 | $13,245 | $24,270 | $5,278,811 |
| 71 | $10,998 | $13,273 | $24,270 | $5,265,538 |
| 72 | $10,970 | $13,300 | $24,270 | $5,252,238 |
$291,244
$133,451
$157,793
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,942 | $13,328 | $24,270 | $5,238,909 |
| 74 | $10,914 | $13,356 | $24,270 | $5,225,553 |
| 75 | $10,887 | $13,384 | $24,270 | $5,212,170 |
| 76 | $10,859 | $13,412 | $24,270 | $5,198,758 |
| 77 | $10,831 | $13,440 | $24,270 | $5,185,319 |
| 78 | $10,803 | $13,468 | $24,270 | $5,171,851 |
| 79 | $10,775 | $13,496 | $24,270 | $5,158,355 |
| 80 | $10,747 | $13,524 | $24,270 | $5,144,832 |
| 81 | $10,718 | $13,552 | $24,270 | $5,131,280 |
| 82 | $10,690 | $13,580 | $24,270 | $5,117,700 |
| 83 | $10,662 | $13,608 | $24,270 | $5,104,091 |
| 84 | $10,634 | $13,637 | $24,270 | $5,090,454 |
$291,244
$129,461
$161,783
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,605 | $13,665 | $24,270 | $5,076,789 |
| 86 | $10,577 | $13,694 | $24,270 | $5,063,096 |
| 87 | $10,548 | $13,722 | $24,270 | $5,049,373 |
| 88 | $10,520 | $13,751 | $24,270 | $5,035,623 |
| 89 | $10,491 | $13,779 | $24,270 | $5,021,843 |
| 90 | $10,462 | $13,808 | $24,270 | $5,008,035 |
| 91 | $10,433 | $13,837 | $24,270 | $4,994,198 |
| 92 | $10,405 | $13,866 | $24,270 | $4,980,332 |
| 93 | $10,376 | $13,895 | $24,270 | $4,966,438 |
| 94 | $10,347 | $13,924 | $24,270 | $4,952,514 |
| 95 | $10,318 | $13,953 | $24,270 | $4,938,562 |
| 96 | $10,289 | $13,982 | $24,270 | $4,924,580 |
$291,244
$125,369
$165,874
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,260 | $14,011 | $24,270 | $4,910,569 |
| 98 | $10,230 | $14,040 | $24,270 | $4,896,529 |
| 99 | $10,201 | $14,069 | $24,270 | $4,882,460 |
| 100 | $10,172 | $14,099 | $24,270 | $4,868,362 |
| 101 | $10,142 | $14,128 | $24,270 | $4,854,234 |
| 102 | $10,113 | $14,157 | $24,270 | $4,840,077 |
| 103 | $10,083 | $14,187 | $24,270 | $4,825,890 |
| 104 | $10,054 | $14,216 | $24,270 | $4,811,673 |
| 105 | $10,024 | $14,246 | $24,270 | $4,797,427 |
| 106 | $9,995 | $14,276 | $24,270 | $4,783,152 |
| 107 | $9,965 | $14,305 | $24,270 | $4,768,846 |
| 108 | $9,935 | $14,335 | $24,270 | $4,754,511 |
$291,244
$121,175
$170,069
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,905 | $14,365 | $24,270 | $4,740,146 |
| 110 | $9,875 | $14,395 | $24,270 | $4,725,751 |
| 111 | $9,845 | $14,425 | $24,270 | $4,711,326 |
| 112 | $9,815 | $14,455 | $24,270 | $4,696,871 |
| 113 | $9,785 | $14,485 | $24,270 | $4,682,386 |
| 114 | $9,755 | $14,515 | $24,270 | $4,667,871 |
| 115 | $9,725 | $14,546 | $24,270 | $4,653,325 |
| 116 | $9,694 | $14,576 | $24,270 | $4,638,749 |
| 117 | $9,664 | $14,606 | $24,270 | $4,624,143 |
| 118 | $9,634 | $14,637 | $24,270 | $4,609,506 |
| 119 | $9,603 | $14,667 | $24,270 | $4,594,839 |
| 120 | $9,573 | $14,698 | $24,270 | $4,580,141 |
$291,244
$116,874
$174,370
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,542 | $14,728 | $24,270 | $4,565,413 |
| 122 | $9,511 | $14,759 | $24,270 | $4,550,654 |
| 123 | $9,481 | $14,790 | $24,270 | $4,535,864 |
| 124 | $9,450 | $14,821 | $24,270 | $4,521,044 |
| 125 | $9,419 | $14,851 | $24,270 | $4,506,192 |
| 126 | $9,388 | $14,882 | $24,270 | $4,491,310 |
| 127 | $9,357 | $14,913 | $24,270 | $4,476,396 |
| 128 | $9,326 | $14,944 | $24,270 | $4,461,452 |
| 129 | $9,295 | $14,976 | $24,270 | $4,446,476 |
| 130 | $9,263 | $15,007 | $24,270 | $4,431,469 |
| 131 | $9,232 | $15,038 | $24,270 | $4,416,431 |
| 132 | $9,201 | $15,069 | $24,270 | $4,401,362 |
$291,244
$112,464
$178,779
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,170 | $15,101 | $24,270 | $4,386,261 |
| 134 | $9,138 | $15,132 | $24,270 | $4,371,129 |
| 135 | $9,107 | $15,164 | $24,270 | $4,355,965 |
| 136 | $9,075 | $15,195 | $24,270 | $4,340,770 |
| 137 | $9,043 | $15,227 | $24,270 | $4,325,543 |
| 138 | $9,012 | $15,259 | $24,270 | $4,310,284 |
| 139 | $8,980 | $15,291 | $24,270 | $4,294,993 |
| 140 | $8,948 | $15,322 | $24,270 | $4,279,671 |
| 141 | $8,916 | $15,354 | $24,270 | $4,264,317 |
| 142 | $8,884 | $15,386 | $24,270 | $4,248,930 |
| 143 | $8,852 | $15,418 | $24,270 | $4,233,512 |
| 144 | $8,820 | $15,450 | $24,270 | $4,218,062 |
$291,244
$107,943
$183,300
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,788 | $15,483 | $24,270 | $4,202,579 |
| 146 | $8,755 | $15,515 | $24,270 | $4,187,064 |
| 147 | $8,723 | $15,547 | $24,270 | $4,171,517 |
| 148 | $8,691 | $15,580 | $24,270 | $4,155,937 |
| 149 | $8,658 | $15,612 | $24,270 | $4,140,325 |
| 150 | $8,626 | $15,645 | $24,270 | $4,124,680 |
| 151 | $8,593 | $15,677 | $24,270 | $4,109,003 |
| 152 | $8,560 | $15,710 | $24,270 | $4,093,293 |
| 153 | $8,528 | $15,743 | $24,270 | $4,077,551 |
| 154 | $8,495 | $15,775 | $24,270 | $4,061,775 |
| 155 | $8,462 | $15,808 | $24,270 | $4,045,967 |
| 156 | $8,429 | $15,841 | $24,270 | $4,030,126 |
$291,244
$103,308
$187,936
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,396 | $15,874 | $24,270 | $4,014,252 |
| 158 | $8,363 | $15,907 | $24,270 | $3,998,344 |
| 159 | $8,330 | $15,940 | $24,270 | $3,982,404 |
| 160 | $8,297 | $15,974 | $24,270 | $3,966,430 |
| 161 | $8,263 | $16,007 | $24,270 | $3,950,423 |
| 162 | $8,230 | $16,040 | $24,270 | $3,934,383 |
| 163 | $8,197 | $16,074 | $24,270 | $3,918,309 |
| 164 | $8,163 | $16,107 | $24,270 | $3,902,202 |
| 165 | $8,130 | $16,141 | $24,270 | $3,886,061 |
| 166 | $8,096 | $16,174 | $24,270 | $3,869,887 |
| 167 | $8,062 | $16,208 | $24,270 | $3,853,679 |
| 168 | $8,028 | $16,242 | $24,270 | $3,837,437 |
$291,244
$98,555
$192,688
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,995 | $16,276 | $24,270 | $3,821,162 |
| 170 | $7,961 | $16,310 | $24,270 | $3,804,852 |
| 171 | $7,927 | $16,344 | $24,270 | $3,788,509 |
| 172 | $7,893 | $16,378 | $24,270 | $3,772,131 |
| 173 | $7,859 | $16,412 | $24,270 | $3,755,719 |
| 174 | $7,824 | $16,446 | $24,270 | $3,739,273 |
| 175 | $7,790 | $16,480 | $24,270 | $3,722,793 |
| 176 | $7,756 | $16,514 | $24,270 | $3,706,279 |
| 177 | $7,721 | $16,549 | $24,270 | $3,689,730 |
| 178 | $7,687 | $16,583 | $24,270 | $3,673,147 |
| 179 | $7,652 | $16,618 | $24,270 | $3,656,529 |
| 180 | $7,618 | $16,653 | $24,270 | $3,639,876 |
$291,244
$93,682
$197,561
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,583 | $16,687 | $24,270 | $3,623,189 |
| 182 | $7,548 | $16,722 | $24,270 | $3,606,467 |
| 183 | $7,513 | $16,757 | $24,270 | $3,589,710 |
| 184 | $7,479 | $16,792 | $24,270 | $3,572,918 |
| 185 | $7,444 | $16,827 | $24,270 | $3,556,092 |
| 186 | $7,409 | $16,862 | $24,270 | $3,539,230 |
| 187 | $7,373 | $16,897 | $24,270 | $3,522,333 |
| 188 | $7,338 | $16,932 | $24,270 | $3,505,401 |
| 189 | $7,303 | $16,967 | $24,270 | $3,488,433 |
| 190 | $7,268 | $17,003 | $24,270 | $3,471,431 |
| 191 | $7,232 | $17,038 | $24,270 | $3,454,393 |
| 192 | $7,197 | $17,074 | $24,270 | $3,437,319 |
$291,244
$88,686
$202,557
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,161 | $17,109 | $24,270 | $3,420,210 |
| 194 | $7,125 | $17,145 | $24,270 | $3,403,065 |
| 195 | $7,090 | $17,181 | $24,270 | $3,385,884 |
| 196 | $7,054 | $17,216 | $24,270 | $3,368,668 |
| 197 | $7,018 | $17,252 | $24,270 | $3,351,416 |
| 198 | $6,982 | $17,288 | $24,270 | $3,334,127 |
| 199 | $6,946 | $17,324 | $24,270 | $3,316,803 |
| 200 | $6,910 | $17,360 | $24,270 | $3,299,443 |
| 201 | $6,874 | $17,396 | $24,270 | $3,282,046 |
| 202 | $6,838 | $17,433 | $24,270 | $3,264,614 |
| 203 | $6,801 | $17,469 | $24,270 | $3,247,145 |
| 204 | $6,765 | $17,505 | $24,270 | $3,229,639 |
$291,244
$83,564
$207,680
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,728 | $17,542 | $24,270 | $3,212,097 |
| 206 | $6,692 | $17,578 | $24,270 | $3,194,519 |
| 207 | $6,655 | $17,615 | $24,270 | $3,176,904 |
| 208 | $6,619 | $17,652 | $24,270 | $3,159,252 |
| 209 | $6,582 | $17,689 | $24,270 | $3,141,564 |
| 210 | $6,545 | $17,725 | $24,270 | $3,123,838 |
| 211 | $6,508 | $17,762 | $24,270 | $3,106,076 |
| 212 | $6,471 | $17,799 | $24,270 | $3,088,277 |
| 213 | $6,434 | $17,836 | $24,270 | $3,070,440 |
| 214 | $6,397 | $17,874 | $24,270 | $3,052,567 |
| 215 | $6,360 | $17,911 | $24,270 | $3,034,656 |
| 216 | $6,322 | $17,948 | $24,270 | $3,016,708 |
$291,244
$78,312
$212,931
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,285 | $17,985 | $24,270 | $2,998,722 |
| 218 | $6,247 | $18,023 | $24,270 | $2,980,699 |
| 219 | $6,210 | $18,061 | $24,270 | $2,962,639 |
| 220 | $6,172 | $18,098 | $24,270 | $2,944,541 |
| 221 | $6,134 | $18,136 | $24,270 | $2,926,405 |
| 222 | $6,097 | $18,174 | $24,270 | $2,908,231 |
| 223 | $6,059 | $18,211 | $24,270 | $2,890,020 |
| 224 | $6,021 | $18,249 | $24,270 | $2,871,770 |
| 225 | $5,983 | $18,287 | $24,270 | $2,853,483 |
| 226 | $5,945 | $18,326 | $24,270 | $2,835,157 |
| 227 | $5,907 | $18,364 | $24,270 | $2,816,794 |
| 228 | $5,868 | $18,402 | $24,270 | $2,798,392 |
$291,244
$72,927
$218,316
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,830 | $18,440 | $24,270 | $2,779,951 |
| 230 | $5,792 | $18,479 | $24,270 | $2,761,473 |
| 231 | $5,753 | $18,517 | $24,270 | $2,742,955 |
| 232 | $5,714 | $18,556 | $24,270 | $2,724,400 |
| 233 | $5,676 | $18,594 | $24,270 | $2,705,805 |
| 234 | $5,637 | $18,633 | $24,270 | $2,687,172 |
| 235 | $5,598 | $18,672 | $24,270 | $2,668,500 |
| 236 | $5,559 | $18,711 | $24,270 | $2,649,789 |
| 237 | $5,520 | $18,750 | $24,270 | $2,631,039 |
| 238 | $5,481 | $18,789 | $24,270 | $2,612,250 |
| 239 | $5,442 | $18,828 | $24,270 | $2,593,422 |
| 240 | $5,403 | $18,867 | $24,270 | $2,574,555 |
$291,244
$67,407
$223,837
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,364 | $18,907 | $24,270 | $2,555,648 |
| 242 | $5,324 | $18,946 | $24,270 | $2,536,702 |
| 243 | $5,285 | $18,986 | $24,270 | $2,517,716 |
| 244 | $5,245 | $19,025 | $24,270 | $2,498,691 |
| 245 | $5,206 | $19,065 | $24,270 | $2,479,627 |
| 246 | $5,166 | $19,104 | $24,270 | $2,460,522 |
| 247 | $5,126 | $19,144 | $24,270 | $2,441,378 |
| 248 | $5,086 | $19,184 | $24,270 | $2,422,194 |
| 249 | $5,046 | $19,224 | $24,270 | $2,402,970 |
| 250 | $5,006 | $19,264 | $24,270 | $2,383,706 |
| 251 | $4,966 | $19,304 | $24,270 | $2,364,402 |
| 252 | $4,926 | $19,344 | $24,270 | $2,345,057 |
$291,244
$61,746
$229,498
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,886 | $19,385 | $24,270 | $2,325,672 |
| 254 | $4,845 | $19,425 | $24,270 | $2,306,247 |
| 255 | $4,805 | $19,466 | $24,270 | $2,286,782 |
| 256 | $4,764 | $19,506 | $24,270 | $2,267,275 |
| 257 | $4,723 | $19,547 | $24,270 | $2,247,729 |
| 258 | $4,683 | $19,588 | $24,270 | $2,228,141 |
| 259 | $4,642 | $19,628 | $24,270 | $2,208,513 |
| 260 | $4,601 | $19,669 | $24,270 | $2,188,843 |
| 261 | $4,560 | $19,710 | $24,270 | $2,169,133 |
| 262 | $4,519 | $19,751 | $24,270 | $2,149,382 |
| 263 | $4,478 | $19,792 | $24,270 | $2,129,590 |
| 264 | $4,437 | $19,834 | $24,270 | $2,109,756 |
$291,244
$55,942
$235,301
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,395 | $19,875 | $24,270 | $2,089,881 |
| 266 | $4,354 | $19,916 | $24,270 | $2,069,965 |
| 267 | $4,312 | $19,958 | $24,270 | $2,050,007 |
| 268 | $4,271 | $19,999 | $24,270 | $2,030,007 |
| 269 | $4,229 | $20,041 | $24,270 | $2,009,966 |
| 270 | $4,187 | $20,083 | $24,270 | $1,989,883 |
| 271 | $4,146 | $20,125 | $24,270 | $1,969,759 |
| 272 | $4,104 | $20,167 | $24,270 | $1,949,592 |
| 273 | $4,062 | $20,209 | $24,270 | $1,929,383 |
| 274 | $4,020 | $20,251 | $24,270 | $1,909,132 |
| 275 | $3,977 | $20,293 | $24,270 | $1,888,840 |
| 276 | $3,935 | $20,335 | $24,270 | $1,868,504 |
$291,244
$49,992
$241,252
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,893 | $20,378 | $24,270 | $1,848,127 |
| 278 | $3,850 | $20,420 | $24,270 | $1,827,707 |
| 279 | $3,808 | $20,463 | $24,270 | $1,807,244 |
| 280 | $3,765 | $20,505 | $24,270 | $1,786,739 |
| 281 | $3,722 | $20,548 | $24,270 | $1,766,191 |
| 282 | $3,680 | $20,591 | $24,270 | $1,745,600 |
| 283 | $3,637 | $20,634 | $24,270 | $1,724,967 |
| 284 | $3,594 | $20,677 | $24,270 | $1,704,290 |
| 285 | $3,551 | $20,720 | $24,270 | $1,683,570 |
| 286 | $3,507 | $20,763 | $24,270 | $1,662,807 |
| 287 | $3,464 | $20,806 | $24,270 | $1,642,001 |
| 288 | $3,421 | $20,849 | $24,270 | $1,621,152 |
$291,244
$43,891
$247,352
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,377 | $20,893 | $24,270 | $1,600,259 |
| 290 | $3,334 | $20,936 | $24,270 | $1,579,322 |
| 291 | $3,290 | $20,980 | $24,270 | $1,558,342 |
| 292 | $3,247 | $21,024 | $24,270 | $1,537,319 |
| 293 | $3,203 | $21,068 | $24,270 | $1,516,251 |
| 294 | $3,159 | $21,111 | $24,270 | $1,495,140 |
| 295 | $3,115 | $21,155 | $24,270 | $1,473,984 |
| 296 | $3,071 | $21,200 | $24,270 | $1,452,785 |
| 297 | $3,027 | $21,244 | $24,270 | $1,431,541 |
| 298 | $2,982 | $21,288 | $24,270 | $1,410,253 |
| 299 | $2,938 | $21,332 | $24,270 | $1,388,921 |
| 300 | $2,894 | $21,377 | $24,270 | $1,367,544 |
$291,244
$37,636
$253,608
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,849 | $21,421 | $24,270 | $1,346,123 |
| 302 | $2,804 | $21,466 | $24,270 | $1,324,657 |
| 303 | $2,760 | $21,511 | $24,270 | $1,303,146 |
| 304 | $2,715 | $21,555 | $24,270 | $1,281,591 |
| 305 | $2,670 | $21,600 | $24,270 | $1,259,991 |
| 306 | $2,625 | $21,645 | $24,270 | $1,238,345 |
| 307 | $2,580 | $21,690 | $24,270 | $1,216,655 |
| 308 | $2,535 | $21,736 | $24,270 | $1,194,919 |
| 309 | $2,489 | $21,781 | $24,270 | $1,173,139 |
| 310 | $2,444 | $21,826 | $24,270 | $1,151,312 |
| 311 | $2,399 | $21,872 | $24,270 | $1,129,441 |
| 312 | $2,353 | $21,917 | $24,270 | $1,107,523 |
$291,244
$31,223
$260,021
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,307 | $21,963 | $24,270 | $1,085,560 |
| 314 | $2,262 | $22,009 | $24,270 | $1,063,552 |
| 315 | $2,216 | $22,055 | $24,270 | $1,041,497 |
| 316 | $2,170 | $22,101 | $24,270 | $1,019,396 |
| 317 | $2,124 | $22,147 | $24,270 | $997,250 |
| 318 | $2,078 | $22,193 | $24,270 | $975,057 |
| 319 | $2,031 | $22,239 | $24,270 | $952,818 |
| 320 | $1,985 | $22,285 | $24,270 | $930,533 |
| 321 | $1,939 | $22,332 | $24,270 | $908,201 |
| 322 | $1,892 | $22,378 | $24,270 | $885,823 |
| 323 | $1,845 | $22,425 | $24,270 | $863,398 |
| 324 | $1,799 | $22,472 | $24,270 | $840,927 |
$291,244
$24,647
$266,597
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,752 | $22,518 | $24,270 | $818,408 |
| 326 | $1,705 | $22,565 | $24,270 | $795,843 |
| 327 | $1,658 | $22,612 | $24,270 | $773,231 |
| 328 | $1,611 | $22,659 | $24,270 | $750,571 |
| 329 | $1,564 | $22,707 | $24,270 | $727,865 |
| 330 | $1,516 | $22,754 | $24,270 | $705,111 |
| 331 | $1,469 | $22,801 | $24,270 | $682,309 |
| 332 | $1,421 | $22,849 | $24,270 | $659,461 |
| 333 | $1,374 | $22,896 | $24,270 | $636,564 |
| 334 | $1,326 | $22,944 | $24,270 | $613,620 |
| 335 | $1,278 | $22,992 | $24,270 | $590,628 |
| 336 | $1,230 | $23,040 | $24,270 | $567,588 |
$291,244
$17,905
$273,338
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,182 | $23,088 | $24,270 | $544,501 |
| 338 | $1,134 | $23,136 | $24,270 | $521,365 |
| 339 | $1,086 | $23,184 | $24,270 | $498,180 |
| 340 | $1,038 | $23,232 | $24,270 | $474,948 |
| 341 | $989 | $23,281 | $24,270 | $451,667 |
| 342 | $941 | $23,329 | $24,270 | $428,338 |
| 343 | $892 | $23,378 | $24,270 | $404,960 |
| 344 | $844 | $23,427 | $24,270 | $381,533 |
| 345 | $795 | $23,475 | $24,270 | $358,058 |
| 346 | $746 | $23,524 | $24,270 | $334,534 |
| 347 | $697 | $23,573 | $24,270 | $310,960 |
| 348 | $648 | $23,622 | $24,270 | $287,338 |
$291,244
$10,993
$280,251
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $599 | $23,672 | $24,270 | $263,666 |
| 350 | $549 | $23,721 | $24,270 | $239,945 |
| 351 | $500 | $23,770 | $24,270 | $216,175 |
| 352 | $450 | $23,820 | $24,270 | $192,355 |
| 353 | $401 | $23,870 | $24,270 | $168,485 |
| 354 | $351 | $23,919 | $24,270 | $144,566 |
| 355 | $301 | $23,969 | $24,270 | $120,597 |
| 356 | $251 | $24,019 | $24,270 | $96,578 |
| 357 | $201 | $24,069 | $24,270 | $72,509 |
| 358 | $151 | $24,119 | $24,270 | $48,389 |
| 359 | $101 | $24,169 | $24,270 | $24,220 |
| 360 | $50 | $24,220 | $24,270 | $0 |
$291,244
$3,906
$287,338
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。