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
$640 萬
354 呎
@18,079
468 呎
@13,675
$640 萬
$610 萬
321 呎
@19,003
406 呎
@15,025
$610 萬
$700 萬
535 呎
@13,084
702 呎
@9,972
$700 萬
$685 萬
396 呎
@17,298
531 呎
@12,900
$685 萬
$720 萬
451 呎
@15,965
562 呎
@12,811
$720 萬
$755 萬
547 呎
@13,803
718 呎
@10,515
$755 萬
$590 萬
321 呎
@18,380
406 呎
@14,532
$590 萬
$650 萬
303 呎
@21,452
410 呎
@15,854
$650 萬
$580 萬
327 呎
@17,737
395 呎
@14,684
$580 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $37,328 | $28,684 | $23,506 | $20,061 |
| 1.500 | $38,716 | $30,096 | $24,944 | $21,525 |
| 2.000 | $40,136 | $31,552 | $26,436 | $23,053 |
| 2.500 | $41,588 | $33,050 | $27,980 | $24,644 |
| 3.000 | $43,072 | $34,590 | $29,577 | $26,295 |
| 3.500 | $44,587 | $36,172 | $31,224 | $28,007 |
| 4.000 | $46,134 | $37,795 | $32,921 | $29,776 |
| 4.500 | $47,713 | $39,458 | $34,667 | $31,602 |
| 5.000 | $49,322 | $41,161 | $36,461 | $33,482 |
| 5.500 | $50,961 | $42,904 | $38,301 | $35,413 |
| 6.000 | $52,631 | $44,684 | $40,185 | $37,394 |
每月供款$24,644
30年
$6,237,000
$2,634,729
$8,871,729
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,994 | $11,650 | $24,644 | $6,225,350 |
| 2 | $12,969 | $11,674 | $24,644 | $6,213,676 |
| 3 | $12,945 | $11,699 | $24,644 | $6,201,977 |
| 4 | $12,921 | $11,723 | $24,644 | $6,190,254 |
| 5 | $12,896 | $11,747 | $24,644 | $6,178,507 |
| 6 | $12,872 | $11,772 | $24,644 | $6,166,735 |
| 7 | $12,847 | $11,796 | $24,644 | $6,154,939 |
| 8 | $12,823 | $11,821 | $24,644 | $6,143,118 |
| 9 | $12,798 | $11,846 | $24,644 | $6,131,273 |
| 10 | $12,773 | $11,870 | $24,644 | $6,119,402 |
| 11 | $12,749 | $11,895 | $24,644 | $6,107,507 |
| 12 | $12,724 | $11,920 | $24,644 | $6,095,588 |
$295,724
$154,312
$141,412
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,699 | $11,945 | $24,644 | $6,083,643 |
| 14 | $12,674 | $11,969 | $24,644 | $6,071,674 |
| 15 | $12,649 | $11,994 | $24,644 | $6,059,679 |
| 16 | $12,624 | $12,019 | $24,644 | $6,047,660 |
| 17 | $12,599 | $12,044 | $24,644 | $6,035,616 |
| 18 | $12,574 | $12,069 | $24,644 | $6,023,546 |
| 19 | $12,549 | $12,095 | $24,644 | $6,011,451 |
| 20 | $12,524 | $12,120 | $24,644 | $5,999,332 |
| 21 | $12,499 | $12,145 | $24,644 | $5,987,187 |
| 22 | $12,473 | $12,170 | $24,644 | $5,975,016 |
| 23 | $12,448 | $12,196 | $24,644 | $5,962,820 |
| 24 | $12,423 | $12,221 | $24,644 | $5,950,599 |
$295,724
$150,736
$144,988
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $12,397 | $12,247 | $24,644 | $5,938,353 |
| 26 | $12,372 | $12,272 | $24,644 | $5,926,081 |
| 27 | $12,346 | $12,298 | $24,644 | $5,913,783 |
| 28 | $12,320 | $12,323 | $24,644 | $5,901,460 |
| 29 | $12,295 | $12,349 | $24,644 | $5,889,111 |
| 30 | $12,269 | $12,375 | $24,644 | $5,876,736 |
| 31 | $12,243 | $12,400 | $24,644 | $5,864,335 |
| 32 | $12,217 | $12,426 | $24,644 | $5,851,909 |
| 33 | $12,191 | $12,452 | $24,644 | $5,839,457 |
| 34 | $12,166 | $12,478 | $24,644 | $5,826,979 |
| 35 | $12,140 | $12,504 | $24,644 | $5,814,474 |
| 36 | $12,113 | $12,530 | $24,644 | $5,801,944 |
$295,724
$147,069
$148,655
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $12,087 | $12,556 | $24,644 | $5,789,388 |
| 38 | $12,061 | $12,582 | $24,644 | $5,776,806 |
| 39 | $12,035 | $12,609 | $24,644 | $5,764,197 |
| 40 | $12,009 | $12,635 | $24,644 | $5,751,562 |
| 41 | $11,982 | $12,661 | $24,644 | $5,738,901 |
| 42 | $11,956 | $12,688 | $24,644 | $5,726,213 |
| 43 | $11,930 | $12,714 | $24,644 | $5,713,499 |
| 44 | $11,903 | $12,741 | $24,644 | $5,700,758 |
| 45 | $11,877 | $12,767 | $24,644 | $5,687,991 |
| 46 | $11,850 | $12,794 | $24,644 | $5,675,197 |
| 47 | $11,823 | $12,820 | $24,644 | $5,662,377 |
| 48 | $11,797 | $12,847 | $24,644 | $5,649,530 |
$295,724
$143,310
$152,414
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,770 | $12,874 | $24,644 | $5,636,656 |
| 50 | $11,743 | $12,901 | $24,644 | $5,623,756 |
| 51 | $11,716 | $12,928 | $24,644 | $5,610,828 |
| 52 | $11,689 | $12,954 | $24,644 | $5,597,874 |
| 53 | $11,662 | $12,981 | $24,644 | $5,584,892 |
| 54 | $11,635 | $13,008 | $24,644 | $5,571,884 |
| 55 | $11,608 | $13,036 | $24,644 | $5,558,848 |
| 56 | $11,581 | $13,063 | $24,644 | $5,545,785 |
| 57 | $11,554 | $13,090 | $24,644 | $5,532,695 |
| 58 | $11,526 | $13,117 | $24,644 | $5,519,578 |
| 59 | $11,499 | $13,145 | $24,644 | $5,506,433 |
| 60 | $11,472 | $13,172 | $24,644 | $5,493,262 |
$295,724
$139,456
$156,269
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,444 | $13,199 | $24,644 | $5,480,062 |
| 62 | $11,417 | $13,227 | $24,644 | $5,466,835 |
| 63 | $11,389 | $13,254 | $24,644 | $5,453,581 |
| 64 | $11,362 | $13,282 | $24,644 | $5,440,299 |
| 65 | $11,334 | $13,310 | $24,644 | $5,426,989 |
| 66 | $11,306 | $13,337 | $24,644 | $5,413,652 |
| 67 | $11,278 | $13,365 | $24,644 | $5,400,286 |
| 68 | $11,251 | $13,393 | $24,644 | $5,386,893 |
| 69 | $11,223 | $13,421 | $24,644 | $5,373,472 |
| 70 | $11,195 | $13,449 | $24,644 | $5,360,023 |
| 71 | $11,167 | $13,477 | $24,644 | $5,346,546 |
| 72 | $11,139 | $13,505 | $24,644 | $5,333,041 |
$295,724
$135,504
$160,220
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $11,111 | $13,533 | $24,644 | $5,319,508 |
| 74 | $11,082 | $13,561 | $24,644 | $5,305,947 |
| 75 | $11,054 | $13,590 | $24,644 | $5,292,357 |
| 76 | $11,026 | $13,618 | $24,644 | $5,278,739 |
| 77 | $10,997 | $13,646 | $24,644 | $5,265,093 |
| 78 | $10,969 | $13,675 | $24,644 | $5,251,418 |
| 79 | $10,940 | $13,703 | $24,644 | $5,237,715 |
| 80 | $10,912 | $13,732 | $24,644 | $5,223,983 |
| 81 | $10,883 | $13,760 | $24,644 | $5,210,223 |
| 82 | $10,855 | $13,789 | $24,644 | $5,196,434 |
| 83 | $10,826 | $13,818 | $24,644 | $5,182,616 |
| 84 | $10,797 | $13,847 | $24,644 | $5,168,769 |
$295,724
$131,452
$164,272
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,768 | $13,875 | $24,644 | $5,154,894 |
| 86 | $10,739 | $13,904 | $24,644 | $5,140,989 |
| 87 | $10,710 | $13,933 | $24,644 | $5,127,056 |
| 88 | $10,681 | $13,962 | $24,644 | $5,113,094 |
| 89 | $10,652 | $13,991 | $24,644 | $5,099,102 |
| 90 | $10,623 | $14,021 | $24,644 | $5,085,082 |
| 91 | $10,594 | $14,050 | $24,644 | $5,071,032 |
| 92 | $10,565 | $14,079 | $24,644 | $5,056,953 |
| 93 | $10,535 | $14,108 | $24,644 | $5,042,845 |
| 94 | $10,506 | $14,138 | $24,644 | $5,028,707 |
| 95 | $10,476 | $14,167 | $24,644 | $5,014,540 |
| 96 | $10,447 | $14,197 | $24,644 | $5,000,343 |
$295,724
$127,298
$168,426
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,417 | $14,226 | $24,644 | $4,986,117 |
| 98 | $10,388 | $14,256 | $24,644 | $4,971,861 |
| 99 | $10,358 | $14,286 | $24,644 | $4,957,575 |
| 100 | $10,328 | $14,315 | $24,644 | $4,943,260 |
| 101 | $10,298 | $14,345 | $24,644 | $4,928,914 |
| 102 | $10,269 | $14,375 | $24,644 | $4,914,539 |
| 103 | $10,239 | $14,405 | $24,644 | $4,900,134 |
| 104 | $10,209 | $14,435 | $24,644 | $4,885,699 |
| 105 | $10,179 | $14,465 | $24,644 | $4,871,234 |
| 106 | $10,148 | $14,495 | $24,644 | $4,856,739 |
| 107 | $10,118 | $14,525 | $24,644 | $4,842,213 |
| 108 | $10,088 | $14,556 | $24,644 | $4,827,657 |
$295,724
$123,039
$172,685
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $10,058 | $14,586 | $24,644 | $4,813,071 |
| 110 | $10,027 | $14,616 | $24,644 | $4,798,455 |
| 111 | $9,997 | $14,647 | $24,644 | $4,783,808 |
| 112 | $9,966 | $14,677 | $24,644 | $4,769,131 |
| 113 | $9,936 | $14,708 | $24,644 | $4,754,423 |
| 114 | $9,905 | $14,739 | $24,644 | $4,739,684 |
| 115 | $9,874 | $14,769 | $24,644 | $4,724,915 |
| 116 | $9,844 | $14,800 | $24,644 | $4,710,114 |
| 117 | $9,813 | $14,831 | $24,644 | $4,695,284 |
| 118 | $9,782 | $14,862 | $24,644 | $4,680,422 |
| 119 | $9,751 | $14,893 | $24,644 | $4,665,529 |
| 120 | $9,720 | $14,924 | $24,644 | $4,650,605 |
$295,724
$118,672
$177,052
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,689 | $14,955 | $24,644 | $4,635,650 |
| 122 | $9,658 | $14,986 | $24,644 | $4,620,664 |
| 123 | $9,626 | $15,017 | $24,644 | $4,605,647 |
| 124 | $9,595 | $15,049 | $24,644 | $4,590,598 |
| 125 | $9,564 | $15,080 | $24,644 | $4,575,518 |
| 126 | $9,532 | $15,111 | $24,644 | $4,560,407 |
| 127 | $9,501 | $15,143 | $24,644 | $4,545,264 |
| 128 | $9,469 | $15,174 | $24,644 | $4,530,090 |
| 129 | $9,438 | $15,206 | $24,644 | $4,514,884 |
| 130 | $9,406 | $15,238 | $24,644 | $4,499,646 |
| 131 | $9,374 | $15,269 | $24,644 | $4,484,376 |
| 132 | $9,342 | $15,301 | $24,644 | $4,469,075 |
$295,724
$114,194
$181,530
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,311 | $15,333 | $24,644 | $4,453,742 |
| 134 | $9,279 | $15,365 | $24,644 | $4,438,377 |
| 135 | $9,247 | $15,397 | $24,644 | $4,422,980 |
| 136 | $9,215 | $15,429 | $24,644 | $4,407,551 |
| 137 | $9,182 | $15,461 | $24,644 | $4,392,090 |
| 138 | $9,150 | $15,494 | $24,644 | $4,376,596 |
| 139 | $9,118 | $15,526 | $24,644 | $4,361,070 |
| 140 | $9,086 | $15,558 | $24,644 | $4,345,512 |
| 141 | $9,053 | $15,591 | $24,644 | $4,329,922 |
| 142 | $9,021 | $15,623 | $24,644 | $4,314,299 |
| 143 | $8,988 | $15,656 | $24,644 | $4,298,643 |
| 144 | $8,956 | $15,688 | $24,644 | $4,282,955 |
$295,724
$109,604
$186,120
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,923 | $15,721 | $24,644 | $4,267,234 |
| 146 | $8,890 | $15,754 | $24,644 | $4,251,480 |
| 147 | $8,857 | $15,786 | $24,644 | $4,235,694 |
| 148 | $8,824 | $15,819 | $24,644 | $4,219,875 |
| 149 | $8,791 | $15,852 | $24,644 | $4,204,022 |
| 150 | $8,758 | $15,885 | $24,644 | $4,188,137 |
| 151 | $8,725 | $15,918 | $24,644 | $4,172,219 |
| 152 | $8,692 | $15,952 | $24,644 | $4,156,267 |
| 153 | $8,659 | $15,985 | $24,644 | $4,140,282 |
| 154 | $8,626 | $16,018 | $24,644 | $4,124,264 |
| 155 | $8,592 | $16,051 | $24,644 | $4,108,213 |
| 156 | $8,559 | $16,085 | $24,644 | $4,092,128 |
$295,724
$104,897
$190,827
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,525 | $16,118 | $24,644 | $4,076,009 |
| 158 | $8,492 | $16,152 | $24,644 | $4,059,857 |
| 159 | $8,458 | $16,186 | $24,644 | $4,043,672 |
| 160 | $8,424 | $16,219 | $24,644 | $4,027,452 |
| 161 | $8,391 | $16,253 | $24,644 | $4,011,199 |
| 162 | $8,357 | $16,287 | $24,644 | $3,994,912 |
| 163 | $8,323 | $16,321 | $24,644 | $3,978,591 |
| 164 | $8,289 | $16,355 | $24,644 | $3,962,236 |
| 165 | $8,255 | $16,389 | $24,644 | $3,945,847 |
| 166 | $8,221 | $16,423 | $24,644 | $3,929,424 |
| 167 | $8,186 | $16,457 | $24,644 | $3,912,966 |
| 168 | $8,152 | $16,492 | $24,644 | $3,896,475 |
$295,724
$100,071
$195,653
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,118 | $16,526 | $24,644 | $3,879,949 |
| 170 | $8,083 | $16,560 | $24,644 | $3,863,388 |
| 171 | $8,049 | $16,595 | $24,644 | $3,846,793 |
| 172 | $8,014 | $16,630 | $24,644 | $3,830,164 |
| 173 | $7,980 | $16,664 | $24,644 | $3,813,500 |
| 174 | $7,945 | $16,699 | $24,644 | $3,796,801 |
| 175 | $7,910 | $16,734 | $24,644 | $3,780,067 |
| 176 | $7,875 | $16,769 | $24,644 | $3,763,298 |
| 177 | $7,840 | $16,803 | $24,644 | $3,746,495 |
| 178 | $7,805 | $16,838 | $24,644 | $3,729,657 |
| 179 | $7,770 | $16,874 | $24,644 | $3,712,783 |
| 180 | $7,735 | $16,909 | $24,644 | $3,695,874 |
$295,724
$95,124
$200,601
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,700 | $16,944 | $24,644 | $3,678,930 |
| 182 | $7,664 | $16,979 | $24,644 | $3,661,951 |
| 183 | $7,629 | $17,015 | $24,644 | $3,644,936 |
| 184 | $7,594 | $17,050 | $24,644 | $3,627,886 |
| 185 | $7,558 | $17,086 | $24,644 | $3,610,801 |
| 186 | $7,523 | $17,121 | $24,644 | $3,593,680 |
| 187 | $7,487 | $17,157 | $24,644 | $3,576,523 |
| 188 | $7,451 | $17,193 | $24,644 | $3,559,330 |
| 189 | $7,415 | $17,228 | $24,644 | $3,542,102 |
| 190 | $7,379 | $17,264 | $24,644 | $3,524,837 |
| 191 | $7,343 | $17,300 | $24,644 | $3,507,537 |
| 192 | $7,307 | $17,336 | $24,644 | $3,490,201 |
$295,724
$90,051
$205,673
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,271 | $17,372 | $24,644 | $3,472,828 |
| 194 | $7,235 | $17,409 | $24,644 | $3,455,420 |
| 195 | $7,199 | $17,445 | $24,644 | $3,437,975 |
| 196 | $7,162 | $17,481 | $24,644 | $3,420,494 |
| 197 | $7,126 | $17,518 | $24,644 | $3,402,976 |
| 198 | $7,090 | $17,554 | $24,644 | $3,385,422 |
| 199 | $7,053 | $17,591 | $24,644 | $3,367,831 |
| 200 | $7,016 | $17,627 | $24,644 | $3,350,204 |
| 201 | $6,980 | $17,664 | $24,644 | $3,332,540 |
| 202 | $6,943 | $17,701 | $24,644 | $3,314,839 |
| 203 | $6,906 | $17,738 | $24,644 | $3,297,101 |
| 204 | $6,869 | $17,775 | $24,644 | $3,279,326 |
$295,724
$84,850
$210,875
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,832 | $17,812 | $24,644 | $3,261,514 |
| 206 | $6,795 | $17,849 | $24,644 | $3,243,665 |
| 207 | $6,758 | $17,886 | $24,644 | $3,225,779 |
| 208 | $6,720 | $17,923 | $24,644 | $3,207,856 |
| 209 | $6,683 | $17,961 | $24,644 | $3,189,895 |
| 210 | $6,646 | $17,998 | $24,644 | $3,171,897 |
| 211 | $6,608 | $18,036 | $24,644 | $3,153,862 |
| 212 | $6,571 | $18,073 | $24,644 | $3,135,789 |
| 213 | $6,533 | $18,111 | $24,644 | $3,117,678 |
| 214 | $6,495 | $18,149 | $24,644 | $3,099,529 |
| 215 | $6,457 | $18,186 | $24,644 | $3,081,343 |
| 216 | $6,419 | $18,224 | $24,644 | $3,063,119 |
$295,724
$79,517
$216,207
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,381 | $18,262 | $24,644 | $3,044,857 |
| 218 | $6,343 | $18,300 | $24,644 | $3,026,556 |
| 219 | $6,305 | $18,338 | $24,644 | $3,008,218 |
| 220 | $6,267 | $18,377 | $24,644 | $2,989,841 |
| 221 | $6,229 | $18,415 | $24,644 | $2,971,427 |
| 222 | $6,190 | $18,453 | $24,644 | $2,952,973 |
| 223 | $6,152 | $18,492 | $24,644 | $2,934,482 |
| 224 | $6,114 | $18,530 | $24,644 | $2,915,951 |
| 225 | $6,075 | $18,569 | $24,644 | $2,897,383 |
| 226 | $6,036 | $18,607 | $24,644 | $2,878,775 |
| 227 | $5,997 | $18,646 | $24,644 | $2,860,129 |
| 228 | $5,959 | $18,685 | $24,644 | $2,841,444 |
$295,724
$74,049
$221,675
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,920 | $18,724 | $24,644 | $2,822,720 |
| 230 | $5,881 | $18,763 | $24,644 | $2,803,957 |
| 231 | $5,842 | $18,802 | $24,644 | $2,785,155 |
| 232 | $5,802 | $18,841 | $24,644 | $2,766,313 |
| 233 | $5,763 | $18,881 | $24,644 | $2,747,433 |
| 234 | $5,724 | $18,920 | $24,644 | $2,728,513 |
| 235 | $5,684 | $18,959 | $24,644 | $2,709,554 |
| 236 | $5,645 | $18,999 | $24,644 | $2,690,555 |
| 237 | $5,605 | $19,038 | $24,644 | $2,671,517 |
| 238 | $5,566 | $19,078 | $24,644 | $2,652,439 |
| 239 | $5,526 | $19,118 | $24,644 | $2,633,321 |
| 240 | $5,486 | $19,158 | $24,644 | $2,614,163 |
$295,724
$68,444
$227,281
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,446 | $19,198 | $24,644 | $2,594,966 |
| 242 | $5,406 | $19,238 | $24,644 | $2,575,728 |
| 243 | $5,366 | $19,278 | $24,644 | $2,556,451 |
| 244 | $5,326 | $19,318 | $24,644 | $2,537,133 |
| 245 | $5,286 | $19,358 | $24,644 | $2,517,775 |
| 246 | $5,245 | $19,398 | $24,644 | $2,498,376 |
| 247 | $5,205 | $19,439 | $24,644 | $2,478,938 |
| 248 | $5,164 | $19,479 | $24,644 | $2,459,458 |
| 249 | $5,124 | $19,520 | $24,644 | $2,439,939 |
| 250 | $5,083 | $19,560 | $24,644 | $2,420,378 |
| 251 | $5,042 | $19,601 | $24,644 | $2,400,777 |
| 252 | $5,002 | $19,642 | $24,644 | $2,381,135 |
$295,724
$62,696
$233,028
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,961 | $19,683 | $24,644 | $2,361,452 |
| 254 | $4,920 | $19,724 | $24,644 | $2,341,728 |
| 255 | $4,879 | $19,765 | $24,644 | $2,321,963 |
| 256 | $4,837 | $19,806 | $24,644 | $2,302,157 |
| 257 | $4,796 | $19,848 | $24,644 | $2,282,309 |
| 258 | $4,755 | $19,889 | $24,644 | $2,262,420 |
| 259 | $4,713 | $19,930 | $24,644 | $2,242,490 |
| 260 | $4,672 | $19,972 | $24,644 | $2,222,518 |
| 261 | $4,630 | $20,013 | $24,644 | $2,202,505 |
| 262 | $4,589 | $20,055 | $24,644 | $2,182,449 |
| 263 | $4,547 | $20,097 | $24,644 | $2,162,352 |
| 264 | $4,505 | $20,139 | $24,644 | $2,142,214 |
$295,724
$56,803
$238,921
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,463 | $20,181 | $24,644 | $2,122,033 |
| 266 | $4,421 | $20,223 | $24,644 | $2,101,810 |
| 267 | $4,379 | $20,265 | $24,644 | $2,081,545 |
| 268 | $4,337 | $20,307 | $24,644 | $2,061,238 |
| 269 | $4,294 | $20,349 | $24,644 | $2,040,889 |
| 270 | $4,252 | $20,392 | $24,644 | $2,020,497 |
| 271 | $4,209 | $20,434 | $24,644 | $2,000,062 |
| 272 | $4,167 | $20,477 | $24,644 | $1,979,586 |
| 273 | $4,124 | $20,520 | $24,644 | $1,959,066 |
| 274 | $4,081 | $20,562 | $24,644 | $1,938,504 |
| 275 | $4,039 | $20,605 | $24,644 | $1,917,899 |
| 276 | $3,996 | $20,648 | $24,644 | $1,897,251 |
$295,724
$50,761
$244,963
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,953 | $20,691 | $24,644 | $1,876,559 |
| 278 | $3,909 | $20,734 | $24,644 | $1,855,825 |
| 279 | $3,866 | $20,777 | $24,644 | $1,835,048 |
| 280 | $3,823 | $20,821 | $24,644 | $1,814,227 |
| 281 | $3,780 | $20,864 | $24,644 | $1,793,363 |
| 282 | $3,736 | $20,908 | $24,644 | $1,772,456 |
| 283 | $3,693 | $20,951 | $24,644 | $1,751,505 |
| 284 | $3,649 | $20,995 | $24,644 | $1,730,510 |
| 285 | $3,605 | $21,038 | $24,644 | $1,709,471 |
| 286 | $3,561 | $21,082 | $24,644 | $1,688,389 |
| 287 | $3,517 | $21,126 | $24,644 | $1,667,263 |
| 288 | $3,473 | $21,170 | $24,644 | $1,646,093 |
$295,724
$44,566
$251,158
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,429 | $21,214 | $24,644 | $1,624,878 |
| 290 | $3,385 | $21,259 | $24,644 | $1,603,620 |
| 291 | $3,341 | $21,303 | $24,644 | $1,582,317 |
| 292 | $3,296 | $21,347 | $24,644 | $1,560,970 |
| 293 | $3,252 | $21,392 | $24,644 | $1,539,578 |
| 294 | $3,207 | $21,436 | $24,644 | $1,518,142 |
| 295 | $3,163 | $21,481 | $24,644 | $1,496,661 |
| 296 | $3,118 | $21,526 | $24,644 | $1,475,135 |
| 297 | $3,073 | $21,570 | $24,644 | $1,453,565 |
| 298 | $3,028 | $21,615 | $24,644 | $1,431,949 |
| 299 | $2,983 | $21,660 | $24,644 | $1,410,289 |
| 300 | $2,938 | $21,706 | $24,644 | $1,388,583 |
$295,724
$38,215
$257,509
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,893 | $21,751 | $24,644 | $1,366,833 |
| 302 | $2,848 | $21,796 | $24,644 | $1,345,036 |
| 303 | $2,802 | $21,842 | $24,644 | $1,323,195 |
| 304 | $2,757 | $21,887 | $24,644 | $1,301,308 |
| 305 | $2,711 | $21,933 | $24,644 | $1,279,375 |
| 306 | $2,665 | $21,978 | $24,644 | $1,257,397 |
| 307 | $2,620 | $22,024 | $24,644 | $1,235,373 |
| 308 | $2,574 | $22,070 | $24,644 | $1,213,303 |
| 309 | $2,528 | $22,116 | $24,644 | $1,191,187 |
| 310 | $2,482 | $22,162 | $24,644 | $1,169,025 |
| 311 | $2,435 | $22,208 | $24,644 | $1,146,817 |
| 312 | $2,389 | $22,254 | $24,644 | $1,124,562 |
$295,724
$31,703
$264,021
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,343 | $22,301 | $24,644 | $1,102,261 |
| 314 | $2,296 | $22,347 | $24,644 | $1,079,914 |
| 315 | $2,250 | $22,394 | $24,644 | $1,057,520 |
| 316 | $2,203 | $22,441 | $24,644 | $1,035,079 |
| 317 | $2,156 | $22,487 | $24,644 | $1,012,592 |
| 318 | $2,110 | $22,534 | $24,644 | $990,058 |
| 319 | $2,063 | $22,581 | $24,644 | $967,477 |
| 320 | $2,016 | $22,628 | $24,644 | $944,849 |
| 321 | $1,968 | $22,675 | $24,644 | $922,174 |
| 322 | $1,921 | $22,722 | $24,644 | $899,451 |
| 323 | $1,874 | $22,770 | $24,644 | $876,681 |
| 324 | $1,826 | $22,817 | $24,644 | $853,864 |
$295,724
$25,026
$270,698
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,779 | $22,865 | $24,644 | $830,999 |
| 326 | $1,731 | $22,912 | $24,644 | $808,087 |
| 327 | $1,684 | $22,960 | $24,644 | $785,127 |
| 328 | $1,636 | $23,008 | $24,644 | $762,119 |
| 329 | $1,588 | $23,056 | $24,644 | $739,063 |
| 330 | $1,540 | $23,104 | $24,644 | $715,959 |
| 331 | $1,492 | $23,152 | $24,644 | $692,807 |
| 332 | $1,443 | $23,200 | $24,644 | $669,606 |
| 333 | $1,395 | $23,249 | $24,644 | $646,358 |
| 334 | $1,347 | $23,297 | $24,644 | $623,060 |
| 335 | $1,298 | $23,346 | $24,644 | $599,715 |
| 336 | $1,249 | $23,394 | $24,644 | $576,320 |
$295,724
$18,181
$277,544
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,201 | $23,443 | $24,644 | $552,877 |
| 338 | $1,152 | $23,492 | $24,644 | $529,386 |
| 339 | $1,103 | $23,541 | $24,644 | $505,845 |
| 340 | $1,054 | $23,590 | $24,644 | $482,255 |
| 341 | $1,005 | $23,639 | $24,644 | $458,616 |
| 342 | $955 | $23,688 | $24,644 | $434,928 |
| 343 | $906 | $23,738 | $24,644 | $411,190 |
| 344 | $857 | $23,787 | $24,644 | $387,403 |
| 345 | $807 | $23,837 | $24,644 | $363,566 |
| 346 | $757 | $23,886 | $24,644 | $339,680 |
| 347 | $708 | $23,936 | $24,644 | $315,744 |
| 348 | $658 | $23,986 | $24,644 | $291,758 |
$295,724
$11,162
$284,562
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $608 | $24,036 | $24,644 | $267,722 |
| 350 | $558 | $24,086 | $24,644 | $243,637 |
| 351 | $508 | $24,136 | $24,644 | $219,500 |
| 352 | $457 | $24,186 | $24,644 | $195,314 |
| 353 | $407 | $24,237 | $24,644 | $171,077 |
| 354 | $356 | $24,287 | $24,644 | $146,790 |
| 355 | $306 | $24,338 | $24,644 | $122,452 |
| 356 | $255 | $24,389 | $24,644 | $98,063 |
| 357 | $204 | $24,439 | $24,644 | $73,624 |
| 358 | $153 | $24,490 | $24,644 | $49,134 |
| 359 | $102 | $24,541 | $24,644 | $24,592 |
| 360 | $51 | $24,592 | $24,644 | $0 |
$295,724
$3,966
$291,758
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。