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
$750 萬
438 呎
@17,123
578 呎
@12,976
$750 萬
$750 萬
451 呎
@16,630
544 呎
@13,787
$750 萬
$730 萬
716 呎
@10,196
826 呎
@8,838
$730 萬
$660 萬
375 呎
@17,600
506 呎
@13,043
$660 萬
$688 萬
427 呎
@16,112
559 呎
@12,308
$688 萬
$720 萬
465 呎
@15,484
680 呎
@10,588
$720 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $41,174 | $31,639 | $25,927 | $22,128 |
| 1.500 | $42,705 | $33,197 | $27,514 | $23,743 |
| 2.000 | $44,271 | $34,803 | $29,159 | $25,428 |
| 2.500 | $45,872 | $36,455 | $30,863 | $27,183 |
| 3.000 | $47,509 | $38,154 | $32,624 | $29,005 |
| 3.500 | $49,181 | $39,899 | $34,441 | $30,892 |
| 4.000 | $50,888 | $41,689 | $36,313 | $32,844 |
| 4.500 | $52,628 | $43,524 | $38,239 | $34,858 |
| 5.000 | $54,403 | $45,402 | $40,217 | $36,931 |
| 5.500 | $56,212 | $47,324 | $42,247 | $39,062 |
| 6.000 | $58,054 | $49,288 | $44,325 | $41,247 |
每月供款$27,183
30年
$6,879,600
$2,906,186
$9,785,786
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $14,333 | $12,850 | $27,183 | $6,866,750 |
| 2 | $14,306 | $12,877 | $27,183 | $6,853,873 |
| 3 | $14,279 | $12,904 | $27,183 | $6,840,969 |
| 4 | $14,252 | $12,931 | $27,183 | $6,828,038 |
| 5 | $14,225 | $12,958 | $27,183 | $6,815,081 |
| 6 | $14,198 | $12,985 | $27,183 | $6,802,096 |
| 7 | $14,171 | $13,012 | $27,183 | $6,789,084 |
| 8 | $14,144 | $13,039 | $27,183 | $6,776,045 |
| 9 | $14,117 | $13,066 | $27,183 | $6,762,979 |
| 10 | $14,090 | $13,093 | $27,183 | $6,749,886 |
| 11 | $14,062 | $13,120 | $27,183 | $6,736,766 |
| 12 | $14,035 | $13,148 | $27,183 | $6,723,618 |
$326,193
$170,211
$155,982
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $14,008 | $13,175 | $27,183 | $6,710,443 |
| 14 | $13,980 | $13,203 | $27,183 | $6,697,240 |
| 15 | $13,953 | $13,230 | $27,183 | $6,684,010 |
| 16 | $13,925 | $13,258 | $27,183 | $6,670,752 |
| 17 | $13,897 | $13,285 | $27,183 | $6,657,467 |
| 18 | $13,870 | $13,313 | $27,183 | $6,644,154 |
| 19 | $13,842 | $13,341 | $27,183 | $6,630,813 |
| 20 | $13,814 | $13,369 | $27,183 | $6,617,445 |
| 21 | $13,786 | $13,396 | $27,183 | $6,604,048 |
| 22 | $13,758 | $13,424 | $27,183 | $6,590,624 |
| 23 | $13,730 | $13,452 | $27,183 | $6,577,172 |
| 24 | $13,702 | $13,480 | $27,183 | $6,563,691 |
$326,193
$166,266
$159,927
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $13,674 | $13,508 | $27,183 | $6,550,183 |
| 26 | $13,646 | $13,537 | $27,183 | $6,536,646 |
| 27 | $13,618 | $13,565 | $27,183 | $6,523,082 |
| 28 | $13,590 | $13,593 | $27,183 | $6,509,489 |
| 29 | $13,561 | $13,621 | $27,183 | $6,495,867 |
| 30 | $13,533 | $13,650 | $27,183 | $6,482,218 |
| 31 | $13,505 | $13,678 | $27,183 | $6,468,540 |
| 32 | $13,476 | $13,707 | $27,183 | $6,454,833 |
| 33 | $13,448 | $13,735 | $27,183 | $6,441,098 |
| 34 | $13,419 | $13,764 | $27,183 | $6,427,334 |
| 35 | $13,390 | $13,792 | $27,183 | $6,413,542 |
| 36 | $13,362 | $13,821 | $27,183 | $6,399,720 |
$326,193
$162,222
$163,971
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $13,333 | $13,850 | $27,183 | $6,385,870 |
| 38 | $13,304 | $13,879 | $27,183 | $6,371,992 |
| 39 | $13,275 | $13,908 | $27,183 | $6,358,084 |
| 40 | $13,246 | $13,937 | $27,183 | $6,344,147 |
| 41 | $13,217 | $13,966 | $27,183 | $6,330,181 |
| 42 | $13,188 | $13,995 | $27,183 | $6,316,186 |
| 43 | $13,159 | $14,024 | $27,183 | $6,302,162 |
| 44 | $13,130 | $14,053 | $27,183 | $6,288,109 |
| 45 | $13,100 | $14,083 | $27,183 | $6,274,027 |
| 46 | $13,071 | $14,112 | $27,183 | $6,259,915 |
| 47 | $13,041 | $14,141 | $27,183 | $6,245,774 |
| 48 | $13,012 | $14,171 | $27,183 | $6,231,603 |
$326,193
$158,075
$168,117
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $12,983 | $14,200 | $27,183 | $6,217,403 |
| 50 | $12,953 | $14,230 | $27,183 | $6,203,173 |
| 51 | $12,923 | $14,259 | $27,183 | $6,188,913 |
| 52 | $12,894 | $14,289 | $27,183 | $6,174,624 |
| 53 | $12,864 | $14,319 | $27,183 | $6,160,305 |
| 54 | $12,834 | $14,349 | $27,183 | $6,145,956 |
| 55 | $12,804 | $14,379 | $27,183 | $6,131,578 |
| 56 | $12,774 | $14,409 | $27,183 | $6,117,169 |
| 57 | $12,744 | $14,439 | $27,183 | $6,102,731 |
| 58 | $12,714 | $14,469 | $27,183 | $6,088,262 |
| 59 | $12,684 | $14,499 | $27,183 | $6,073,763 |
| 60 | $12,654 | $14,529 | $27,183 | $6,059,234 |
$326,193
$153,824
$172,369
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $12,623 | $14,559 | $27,183 | $6,044,675 |
| 62 | $12,593 | $14,590 | $27,183 | $6,030,085 |
| 63 | $12,563 | $14,620 | $27,183 | $6,015,465 |
| 64 | $12,532 | $14,651 | $27,183 | $6,000,814 |
| 65 | $12,502 | $14,681 | $27,183 | $5,986,133 |
| 66 | $12,471 | $14,712 | $27,183 | $5,971,422 |
| 67 | $12,440 | $14,742 | $27,183 | $5,956,679 |
| 68 | $12,410 | $14,773 | $27,183 | $5,941,906 |
| 69 | $12,379 | $14,804 | $27,183 | $5,927,103 |
| 70 | $12,348 | $14,835 | $27,183 | $5,912,268 |
| 71 | $12,317 | $14,866 | $27,183 | $5,897,403 |
| 72 | $12,286 | $14,896 | $27,183 | $5,882,506 |
$326,193
$149,465
$176,728
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $12,255 | $14,928 | $27,183 | $5,867,579 |
| 74 | $12,224 | $14,959 | $27,183 | $5,852,620 |
| 75 | $12,193 | $14,990 | $27,183 | $5,837,630 |
| 76 | $12,162 | $15,021 | $27,183 | $5,822,609 |
| 77 | $12,130 | $15,052 | $27,183 | $5,807,557 |
| 78 | $12,099 | $15,084 | $27,183 | $5,792,473 |
| 79 | $12,068 | $15,115 | $27,183 | $5,777,358 |
| 80 | $12,036 | $15,147 | $27,183 | $5,762,212 |
| 81 | $12,005 | $15,178 | $27,183 | $5,747,033 |
| 82 | $11,973 | $15,210 | $27,183 | $5,731,824 |
| 83 | $11,941 | $15,241 | $27,183 | $5,716,582 |
| 84 | $11,910 | $15,273 | $27,183 | $5,701,309 |
$326,193
$144,996
$181,197
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $11,878 | $15,305 | $27,183 | $5,686,004 |
| 86 | $11,846 | $15,337 | $27,183 | $5,670,667 |
| 87 | $11,814 | $15,369 | $27,183 | $5,655,298 |
| 88 | $11,782 | $15,401 | $27,183 | $5,639,897 |
| 89 | $11,750 | $15,433 | $27,183 | $5,624,464 |
| 90 | $11,718 | $15,465 | $27,183 | $5,608,999 |
| 91 | $11,685 | $15,497 | $27,183 | $5,593,502 |
| 92 | $11,653 | $15,530 | $27,183 | $5,577,972 |
| 93 | $11,621 | $15,562 | $27,183 | $5,562,410 |
| 94 | $11,588 | $15,594 | $27,183 | $5,546,816 |
| 95 | $11,556 | $15,627 | $27,183 | $5,531,189 |
| 96 | $11,523 | $15,659 | $27,183 | $5,515,530 |
$326,193
$140,414
$185,779
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $11,491 | $15,692 | $27,183 | $5,499,838 |
| 98 | $11,458 | $15,725 | $27,183 | $5,484,113 |
| 99 | $11,425 | $15,758 | $27,183 | $5,468,355 |
| 100 | $11,392 | $15,790 | $27,183 | $5,452,565 |
| 101 | $11,360 | $15,823 | $27,183 | $5,436,742 |
| 102 | $11,327 | $15,856 | $27,183 | $5,420,886 |
| 103 | $11,294 | $15,889 | $27,183 | $5,404,996 |
| 104 | $11,260 | $15,922 | $27,183 | $5,389,074 |
| 105 | $11,227 | $15,955 | $27,183 | $5,373,119 |
| 106 | $11,194 | $15,989 | $27,183 | $5,357,130 |
| 107 | $11,161 | $16,022 | $27,183 | $5,341,108 |
| 108 | $11,127 | $16,055 | $27,183 | $5,325,052 |
$326,193
$135,716
$190,477
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $11,094 | $16,089 | $27,183 | $5,308,964 |
| 110 | $11,060 | $16,122 | $27,183 | $5,292,841 |
| 111 | $11,027 | $16,156 | $27,183 | $5,276,685 |
| 112 | $10,993 | $16,190 | $27,183 | $5,260,496 |
| 113 | $10,959 | $16,223 | $27,183 | $5,244,272 |
| 114 | $10,926 | $16,257 | $27,183 | $5,228,015 |
| 115 | $10,892 | $16,291 | $27,183 | $5,211,724 |
| 116 | $10,858 | $16,325 | $27,183 | $5,195,399 |
| 117 | $10,824 | $16,359 | $27,183 | $5,179,040 |
| 118 | $10,790 | $16,393 | $27,183 | $5,162,647 |
| 119 | $10,756 | $16,427 | $27,183 | $5,146,220 |
| 120 | $10,721 | $16,461 | $27,183 | $5,129,758 |
$326,193
$130,899
$195,294
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $10,687 | $16,496 | $27,183 | $5,113,263 |
| 122 | $10,653 | $16,530 | $27,183 | $5,096,732 |
| 123 | $10,618 | $16,565 | $27,183 | $5,080,168 |
| 124 | $10,584 | $16,599 | $27,183 | $5,063,569 |
| 125 | $10,549 | $16,634 | $27,183 | $5,046,935 |
| 126 | $10,514 | $16,668 | $27,183 | $5,030,267 |
| 127 | $10,480 | $16,703 | $27,183 | $5,013,564 |
| 128 | $10,445 | $16,738 | $27,183 | $4,996,826 |
| 129 | $10,410 | $16,773 | $27,183 | $4,980,053 |
| 130 | $10,375 | $16,808 | $27,183 | $4,963,246 |
| 131 | $10,340 | $16,843 | $27,183 | $4,946,403 |
| 132 | $10,305 | $16,878 | $27,183 | $4,929,525 |
$326,193
$125,960
$200,233
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $10,270 | $16,913 | $27,183 | $4,912,612 |
| 134 | $10,235 | $16,948 | $27,183 | $4,895,664 |
| 135 | $10,199 | $16,983 | $27,183 | $4,878,681 |
| 136 | $10,164 | $17,019 | $27,183 | $4,861,662 |
| 137 | $10,128 | $17,054 | $27,183 | $4,844,608 |
| 138 | $10,093 | $17,090 | $27,183 | $4,827,518 |
| 139 | $10,057 | $17,125 | $27,183 | $4,810,393 |
| 140 | $10,022 | $17,161 | $27,183 | $4,793,232 |
| 141 | $9,986 | $17,197 | $27,183 | $4,776,035 |
| 142 | $9,950 | $17,233 | $27,183 | $4,758,802 |
| 143 | $9,914 | $17,269 | $27,183 | $4,741,533 |
| 144 | $9,878 | $17,305 | $27,183 | $4,724,229 |
$326,193
$120,896
$205,296
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $9,842 | $17,341 | $27,183 | $4,706,888 |
| 146 | $9,806 | $17,377 | $27,183 | $4,689,512 |
| 147 | $9,770 | $17,413 | $27,183 | $4,672,099 |
| 148 | $9,734 | $17,449 | $27,183 | $4,654,649 |
| 149 | $9,697 | $17,486 | $27,183 | $4,637,164 |
| 150 | $9,661 | $17,522 | $27,183 | $4,619,642 |
| 151 | $9,624 | $17,558 | $27,183 | $4,602,083 |
| 152 | $9,588 | $17,595 | $27,183 | $4,584,488 |
| 153 | $9,551 | $17,632 | $27,183 | $4,566,857 |
| 154 | $9,514 | $17,668 | $27,183 | $4,549,188 |
| 155 | $9,477 | $17,705 | $27,183 | $4,531,483 |
| 156 | $9,441 | $17,742 | $27,183 | $4,513,741 |
$326,193
$115,705
$210,488
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $9,404 | $17,779 | $27,183 | $4,495,962 |
| 158 | $9,367 | $17,816 | $27,183 | $4,478,146 |
| 159 | $9,329 | $17,853 | $27,183 | $4,460,292 |
| 160 | $9,292 | $17,890 | $27,183 | $4,442,402 |
| 161 | $9,255 | $17,928 | $27,183 | $4,424,474 |
| 162 | $9,218 | $17,965 | $27,183 | $4,406,509 |
| 163 | $9,180 | $18,003 | $27,183 | $4,388,506 |
| 164 | $9,143 | $18,040 | $27,183 | $4,370,466 |
| 165 | $9,105 | $18,078 | $27,183 | $4,352,389 |
| 166 | $9,067 | $18,115 | $27,183 | $4,334,274 |
| 167 | $9,030 | $18,153 | $27,183 | $4,316,121 |
| 168 | $8,992 | $18,191 | $27,183 | $4,297,930 |
$326,193
$110,382
$215,811
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,954 | $18,229 | $27,183 | $4,279,701 |
| 170 | $8,916 | $18,267 | $27,183 | $4,261,434 |
| 171 | $8,878 | $18,305 | $27,183 | $4,243,130 |
| 172 | $8,840 | $18,343 | $27,183 | $4,224,787 |
| 173 | $8,802 | $18,381 | $27,183 | $4,206,406 |
| 174 | $8,763 | $18,419 | $27,183 | $4,187,986 |
| 175 | $8,725 | $18,458 | $27,183 | $4,169,528 |
| 176 | $8,687 | $18,496 | $27,183 | $4,151,032 |
| 177 | $8,648 | $18,535 | $27,183 | $4,132,498 |
| 178 | $8,609 | $18,573 | $27,183 | $4,113,924 |
| 179 | $8,571 | $18,612 | $27,183 | $4,095,312 |
| 180 | $8,532 | $18,651 | $27,183 | $4,076,661 |
$326,193
$104,924
$221,269
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $8,493 | $18,690 | $27,183 | $4,057,972 |
| 182 | $8,454 | $18,729 | $27,183 | $4,039,243 |
| 183 | $8,415 | $18,768 | $27,183 | $4,020,475 |
| 184 | $8,376 | $18,807 | $27,183 | $4,001,669 |
| 185 | $8,337 | $18,846 | $27,183 | $3,982,823 |
| 186 | $8,298 | $18,885 | $27,183 | $3,963,937 |
| 187 | $8,258 | $18,925 | $27,183 | $3,945,013 |
| 188 | $8,219 | $18,964 | $27,183 | $3,926,049 |
| 189 | $8,179 | $19,003 | $27,183 | $3,907,045 |
| 190 | $8,140 | $19,043 | $27,183 | $3,888,002 |
| 191 | $8,100 | $19,083 | $27,183 | $3,868,920 |
| 192 | $8,060 | $19,122 | $27,183 | $3,849,797 |
$326,193
$99,329
$226,864
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $8,020 | $19,162 | $27,183 | $3,830,635 |
| 194 | $7,980 | $19,202 | $27,183 | $3,811,433 |
| 195 | $7,940 | $19,242 | $27,183 | $3,792,190 |
| 196 | $7,900 | $19,282 | $27,183 | $3,772,908 |
| 197 | $7,860 | $19,323 | $27,183 | $3,753,585 |
| 198 | $7,820 | $19,363 | $27,183 | $3,734,223 |
| 199 | $7,780 | $19,403 | $27,183 | $3,714,820 |
| 200 | $7,739 | $19,444 | $27,183 | $3,695,376 |
| 201 | $7,699 | $19,484 | $27,183 | $3,675,892 |
| 202 | $7,658 | $19,525 | $27,183 | $3,656,367 |
| 203 | $7,617 | $19,565 | $27,183 | $3,636,802 |
| 204 | $7,577 | $19,606 | $27,183 | $3,617,196 |
$326,193
$93,592
$232,601
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,536 | $19,647 | $27,183 | $3,597,549 |
| 206 | $7,495 | $19,688 | $27,183 | $3,577,861 |
| 207 | $7,454 | $19,729 | $27,183 | $3,558,132 |
| 208 | $7,413 | $19,770 | $27,183 | $3,538,362 |
| 209 | $7,372 | $19,811 | $27,183 | $3,518,551 |
| 210 | $7,330 | $19,852 | $27,183 | $3,498,699 |
| 211 | $7,289 | $19,894 | $27,183 | $3,478,805 |
| 212 | $7,248 | $19,935 | $27,183 | $3,458,870 |
| 213 | $7,206 | $19,977 | $27,183 | $3,438,893 |
| 214 | $7,164 | $20,018 | $27,183 | $3,418,875 |
| 215 | $7,123 | $20,060 | $27,183 | $3,398,815 |
| 216 | $7,081 | $20,102 | $27,183 | $3,378,713 |
$326,193
$87,710
$238,483
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $7,039 | $20,144 | $27,183 | $3,358,569 |
| 218 | $6,997 | $20,186 | $27,183 | $3,338,383 |
| 219 | $6,955 | $20,228 | $27,183 | $3,318,156 |
| 220 | $6,913 | $20,270 | $27,183 | $3,297,886 |
| 221 | $6,871 | $20,312 | $27,183 | $3,277,574 |
| 222 | $6,828 | $20,354 | $27,183 | $3,257,219 |
| 223 | $6,786 | $20,397 | $27,183 | $3,236,822 |
| 224 | $6,743 | $20,439 | $27,183 | $3,216,383 |
| 225 | $6,701 | $20,482 | $27,183 | $3,195,901 |
| 226 | $6,658 | $20,525 | $27,183 | $3,175,376 |
| 227 | $6,615 | $20,567 | $27,183 | $3,154,809 |
| 228 | $6,573 | $20,610 | $27,183 | $3,134,199 |
$326,193
$81,679
$244,514
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,530 | $20,653 | $27,183 | $3,113,546 |
| 230 | $6,487 | $20,696 | $27,183 | $3,092,849 |
| 231 | $6,443 | $20,739 | $27,183 | $3,072,110 |
| 232 | $6,400 | $20,783 | $27,183 | $3,051,328 |
| 233 | $6,357 | $20,826 | $27,183 | $3,030,502 |
| 234 | $6,314 | $20,869 | $27,183 | $3,009,633 |
| 235 | $6,270 | $20,913 | $27,183 | $2,988,720 |
| 236 | $6,226 | $20,956 | $27,183 | $2,967,764 |
| 237 | $6,183 | $21,000 | $27,183 | $2,946,764 |
| 238 | $6,139 | $21,044 | $27,183 | $2,925,720 |
| 239 | $6,095 | $21,087 | $27,183 | $2,904,633 |
| 240 | $6,051 | $21,131 | $27,183 | $2,883,501 |
$326,193
$75,495
$250,698
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $6,007 | $21,175 | $27,183 | $2,862,326 |
| 242 | $5,963 | $21,220 | $27,183 | $2,841,106 |
| 243 | $5,919 | $21,264 | $27,183 | $2,819,842 |
| 244 | $5,875 | $21,308 | $27,183 | $2,798,534 |
| 245 | $5,830 | $21,352 | $27,183 | $2,777,182 |
| 246 | $5,786 | $21,397 | $27,183 | $2,755,785 |
| 247 | $5,741 | $21,442 | $27,183 | $2,734,343 |
| 248 | $5,697 | $21,486 | $27,183 | $2,712,857 |
| 249 | $5,652 | $21,531 | $27,183 | $2,691,326 |
| 250 | $5,607 | $21,576 | $27,183 | $2,669,750 |
| 251 | $5,562 | $21,621 | $27,183 | $2,648,130 |
| 252 | $5,517 | $21,666 | $27,183 | $2,626,464 |
$326,193
$69,156
$257,037
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,472 | $21,711 | $27,183 | $2,604,753 |
| 254 | $5,427 | $21,756 | $27,183 | $2,582,997 |
| 255 | $5,381 | $21,801 | $27,183 | $2,561,195 |
| 256 | $5,336 | $21,847 | $27,183 | $2,539,348 |
| 257 | $5,290 | $21,892 | $27,183 | $2,517,456 |
| 258 | $5,245 | $21,938 | $27,183 | $2,495,518 |
| 259 | $5,199 | $21,984 | $27,183 | $2,473,534 |
| 260 | $5,153 | $22,030 | $27,183 | $2,451,505 |
| 261 | $5,107 | $22,075 | $27,183 | $2,429,429 |
| 262 | $5,061 | $22,121 | $27,183 | $2,407,308 |
| 263 | $5,015 | $22,168 | $27,183 | $2,385,140 |
| 264 | $4,969 | $22,214 | $27,183 | $2,362,927 |
$326,193
$62,656
$263,537
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,923 | $22,260 | $27,183 | $2,340,667 |
| 266 | $4,876 | $22,306 | $27,183 | $2,318,360 |
| 267 | $4,830 | $22,353 | $27,183 | $2,296,007 |
| 268 | $4,783 | $22,399 | $27,183 | $2,273,608 |
| 269 | $4,737 | $22,446 | $27,183 | $2,251,162 |
| 270 | $4,690 | $22,493 | $27,183 | $2,228,669 |
| 271 | $4,643 | $22,540 | $27,183 | $2,206,130 |
| 272 | $4,596 | $22,587 | $27,183 | $2,183,543 |
| 273 | $4,549 | $22,634 | $27,183 | $2,160,909 |
| 274 | $4,502 | $22,681 | $27,183 | $2,138,228 |
| 275 | $4,455 | $22,728 | $27,183 | $2,115,500 |
| 276 | $4,407 | $22,775 | $27,183 | $2,092,725 |
$326,193
$55,991
$270,202
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,360 | $22,823 | $27,183 | $2,069,902 |
| 278 | $4,312 | $22,870 | $27,183 | $2,047,031 |
| 279 | $4,265 | $22,918 | $27,183 | $2,024,113 |
| 280 | $4,217 | $22,966 | $27,183 | $2,001,148 |
| 281 | $4,169 | $23,014 | $27,183 | $1,978,134 |
| 282 | $4,121 | $23,062 | $27,183 | $1,955,072 |
| 283 | $4,073 | $23,110 | $27,183 | $1,931,963 |
| 284 | $4,025 | $23,158 | $27,183 | $1,908,805 |
| 285 | $3,977 | $23,206 | $27,183 | $1,885,599 |
| 286 | $3,928 | $23,254 | $27,183 | $1,862,344 |
| 287 | $3,880 | $23,303 | $27,183 | $1,839,041 |
| 288 | $3,831 | $23,351 | $27,183 | $1,815,690 |
$326,193
$49,158
$277,035
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,783 | $23,400 | $27,183 | $1,792,290 |
| 290 | $3,734 | $23,449 | $27,183 | $1,768,841 |
| 291 | $3,685 | $23,498 | $27,183 | $1,745,344 |
| 292 | $3,636 | $23,547 | $27,183 | $1,721,797 |
| 293 | $3,587 | $23,596 | $27,183 | $1,698,201 |
| 294 | $3,538 | $23,645 | $27,183 | $1,674,556 |
| 295 | $3,489 | $23,694 | $27,183 | $1,650,862 |
| 296 | $3,439 | $23,743 | $27,183 | $1,627,119 |
| 297 | $3,390 | $23,793 | $27,183 | $1,603,326 |
| 298 | $3,340 | $23,842 | $27,183 | $1,579,484 |
| 299 | $3,291 | $23,892 | $27,183 | $1,555,591 |
| 300 | $3,241 | $23,942 | $27,183 | $1,531,649 |
$326,193
$42,152
$284,041
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,191 | $23,992 | $27,183 | $1,507,658 |
| 302 | $3,141 | $24,042 | $27,183 | $1,483,616 |
| 303 | $3,091 | $24,092 | $27,183 | $1,459,524 |
| 304 | $3,041 | $24,142 | $27,183 | $1,435,382 |
| 305 | $2,990 | $24,192 | $27,183 | $1,411,190 |
| 306 | $2,940 | $24,243 | $27,183 | $1,386,947 |
| 307 | $2,889 | $24,293 | $27,183 | $1,362,654 |
| 308 | $2,839 | $24,344 | $27,183 | $1,338,310 |
| 309 | $2,788 | $24,395 | $27,183 | $1,313,915 |
| 310 | $2,737 | $24,445 | $27,183 | $1,289,470 |
| 311 | $2,686 | $24,496 | $27,183 | $1,264,973 |
| 312 | $2,635 | $24,547 | $27,183 | $1,240,426 |
$326,193
$34,969
$291,224
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,584 | $24,599 | $27,183 | $1,215,827 |
| 314 | $2,533 | $24,650 | $27,183 | $1,191,178 |
| 315 | $2,482 | $24,701 | $27,183 | $1,166,477 |
| 316 | $2,430 | $24,753 | $27,183 | $1,141,724 |
| 317 | $2,379 | $24,804 | $27,183 | $1,116,920 |
| 318 | $2,327 | $24,856 | $27,183 | $1,092,064 |
| 319 | $2,275 | $24,908 | $27,183 | $1,067,156 |
| 320 | $2,223 | $24,959 | $27,183 | $1,042,197 |
| 321 | $2,171 | $25,011 | $27,183 | $1,017,185 |
| 322 | $2,119 | $25,064 | $27,183 | $992,122 |
| 323 | $2,067 | $25,116 | $27,183 | $967,006 |
| 324 | $2,015 | $25,168 | $27,183 | $941,838 |
$326,193
$27,605
$298,588
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,962 | $25,221 | $27,183 | $916,617 |
| 326 | $1,910 | $25,273 | $27,183 | $891,344 |
| 327 | $1,857 | $25,326 | $27,183 | $866,018 |
| 328 | $1,804 | $25,379 | $27,183 | $840,640 |
| 329 | $1,751 | $25,431 | $27,183 | $815,208 |
| 330 | $1,698 | $25,484 | $27,183 | $789,724 |
| 331 | $1,645 | $25,537 | $27,183 | $764,187 |
| 332 | $1,592 | $25,591 | $27,183 | $738,596 |
| 333 | $1,539 | $25,644 | $27,183 | $712,952 |
| 334 | $1,485 | $25,697 | $27,183 | $687,255 |
| 335 | $1,432 | $25,751 | $27,183 | $661,504 |
| 336 | $1,378 | $25,805 | $27,183 | $635,699 |
$326,193
$20,054
$306,139
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,324 | $25,858 | $27,183 | $609,841 |
| 338 | $1,271 | $25,912 | $27,183 | $583,928 |
| 339 | $1,217 | $25,966 | $27,183 | $557,962 |
| 340 | $1,162 | $26,020 | $27,183 | $531,942 |
| 341 | $1,108 | $26,075 | $27,183 | $505,867 |
| 342 | $1,054 | $26,129 | $27,183 | $479,738 |
| 343 | $999 | $26,183 | $27,183 | $453,555 |
| 344 | $945 | $26,238 | $27,183 | $427,317 |
| 345 | $890 | $26,292 | $27,183 | $401,025 |
| 346 | $835 | $26,347 | $27,183 | $374,678 |
| 347 | $781 | $26,402 | $27,183 | $348,275 |
| 348 | $726 | $26,457 | $27,183 | $321,818 |
$326,193
$12,312
$313,881
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $670 | $26,512 | $27,183 | $295,306 |
| 350 | $615 | $26,568 | $27,183 | $268,738 |
| 351 | $560 | $26,623 | $27,183 | $242,116 |
| 352 | $504 | $26,678 | $27,183 | $215,437 |
| 353 | $449 | $26,734 | $27,183 | $188,703 |
| 354 | $393 | $26,790 | $27,183 | $161,914 |
| 355 | $337 | $26,845 | $27,183 | $135,068 |
| 356 | $281 | $26,901 | $27,183 | $108,167 |
| 357 | $225 | $26,957 | $27,183 | $81,210 |
| 358 | $169 | $27,014 | $27,183 | $54,196 |
| 359 | $113 | $27,070 | $27,183 | $27,126 |
| 360 | $57 | $27,126 | $27,183 | $0 |
$326,193
$4,375
$321,818
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。