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
$1,100 萬
751 呎
@14,647
990 呎
@11,111
$1,100 萬
$1,050 萬
871 呎
@12,055
1,201 呎
@8,743
$1,050 萬
$1,150 萬
812 呎
@14,163
985 呎
@11,675
$1,150 萬
$1,028 萬
676 呎
@15,207
855 呎
@12,023
$1,028 萬
$1,020 萬
816 呎
@12,500
1,052 呎
@9,696
$1,020 萬
$1,200 萬
878 呎
@13,667
1,217 呎
@9,860
$1,200 萬
$1,200 萬
901 呎
@13,319
1,107 呎
@10,840
$1,200 萬
$1,078 萬
509 呎
@21,179
668 呎
@16,138
$1,078 萬
$1,180 萬
753 呎
@15,671
970 呎
@12,165
$1,180 萬
$1,030 萬
732 呎
@14,071
964 呎
@10,685
$1,030 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $55,938 | $42,984 | $35,224 | $30,062 |
| 1.500 | $58,018 | $45,101 | $37,380 | $32,257 |
| 2.000 | $60,146 | $47,282 | $39,616 | $34,546 |
| 2.500 | $62,321 | $49,527 | $41,930 | $36,930 |
| 3.000 | $64,545 | $51,835 | $44,322 | $39,405 |
| 3.500 | $66,816 | $54,206 | $46,791 | $41,970 |
| 4.000 | $69,135 | $56,638 | $49,334 | $44,622 |
| 4.500 | $71,500 | $59,131 | $51,951 | $47,357 |
| 5.000 | $73,912 | $61,683 | $54,639 | $50,174 |
| 5.500 | $76,369 | $64,293 | $57,396 | $53,068 |
| 6.000 | $78,871 | $66,961 | $60,220 | $56,037 |
每月供款$36,930
30年
$9,346,500
$3,948,291
$13,294,791
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $19,472 | $17,458 | $36,930 | $9,329,042 |
| 2 | $19,436 | $17,494 | $36,930 | $9,311,547 |
| 3 | $19,399 | $17,531 | $36,930 | $9,294,017 |
| 4 | $19,363 | $17,567 | $36,930 | $9,276,449 |
| 5 | $19,326 | $17,604 | $36,930 | $9,258,845 |
| 6 | $19,289 | $17,641 | $36,930 | $9,241,204 |
| 7 | $19,253 | $17,677 | $36,930 | $9,223,527 |
| 8 | $19,216 | $17,714 | $36,930 | $9,205,813 |
| 9 | $19,179 | $17,751 | $36,930 | $9,188,061 |
| 10 | $19,142 | $17,788 | $36,930 | $9,170,273 |
| 11 | $19,105 | $17,825 | $36,930 | $9,152,448 |
| 12 | $19,068 | $17,862 | $36,930 | $9,134,586 |
$443,160
$231,245
$211,914
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $19,030 | $17,900 | $36,930 | $9,116,686 |
| 14 | $18,993 | $17,937 | $36,930 | $9,098,749 |
| 15 | $18,956 | $17,974 | $36,930 | $9,080,775 |
| 16 | $18,918 | $18,012 | $36,930 | $9,062,763 |
| 17 | $18,881 | $18,049 | $36,930 | $9,044,714 |
| 18 | $18,843 | $18,087 | $36,930 | $9,026,627 |
| 19 | $18,805 | $18,125 | $36,930 | $9,008,503 |
| 20 | $18,768 | $18,162 | $36,930 | $8,990,340 |
| 21 | $18,730 | $18,200 | $36,930 | $8,972,140 |
| 22 | $18,692 | $18,238 | $36,930 | $8,953,902 |
| 23 | $18,654 | $18,276 | $36,930 | $8,935,626 |
| 24 | $18,616 | $18,314 | $36,930 | $8,917,312 |
$443,160
$225,886
$217,273
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $18,578 | $18,352 | $36,930 | $8,898,960 |
| 26 | $18,539 | $18,390 | $36,930 | $8,880,569 |
| 27 | $18,501 | $18,429 | $36,930 | $8,862,141 |
| 28 | $18,463 | $18,467 | $36,930 | $8,843,673 |
| 29 | $18,424 | $18,506 | $36,930 | $8,825,168 |
| 30 | $18,386 | $18,544 | $36,930 | $8,806,624 |
| 31 | $18,347 | $18,583 | $36,930 | $8,788,041 |
| 32 | $18,308 | $18,622 | $36,930 | $8,769,419 |
| 33 | $18,270 | $18,660 | $36,930 | $8,750,759 |
| 34 | $18,231 | $18,699 | $36,930 | $8,732,060 |
| 35 | $18,192 | $18,738 | $36,930 | $8,713,321 |
| 36 | $18,153 | $18,777 | $36,930 | $8,694,544 |
$443,160
$220,392
$222,768
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $18,114 | $18,816 | $36,930 | $8,675,728 |
| 38 | $18,074 | $18,856 | $36,930 | $8,656,872 |
| 39 | $18,035 | $18,895 | $36,930 | $8,637,978 |
| 40 | $17,996 | $18,934 | $36,930 | $8,619,043 |
| 41 | $17,956 | $18,974 | $36,930 | $8,600,070 |
| 42 | $17,917 | $19,013 | $36,930 | $8,581,057 |
| 43 | $17,877 | $19,053 | $36,930 | $8,562,004 |
| 44 | $17,838 | $19,092 | $36,930 | $8,542,911 |
| 45 | $17,798 | $19,132 | $36,930 | $8,523,779 |
| 46 | $17,758 | $19,172 | $36,930 | $8,504,607 |
| 47 | $17,718 | $19,212 | $36,930 | $8,485,395 |
| 48 | $17,678 | $19,252 | $36,930 | $8,466,143 |
$443,160
$214,758
$228,401
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $17,638 | $19,292 | $36,930 | $8,446,851 |
| 50 | $17,598 | $19,332 | $36,930 | $8,427,518 |
| 51 | $17,557 | $19,373 | $36,930 | $8,408,146 |
| 52 | $17,517 | $19,413 | $36,930 | $8,388,733 |
| 53 | $17,477 | $19,453 | $36,930 | $8,369,279 |
| 54 | $17,436 | $19,494 | $36,930 | $8,349,785 |
| 55 | $17,395 | $19,535 | $36,930 | $8,330,251 |
| 56 | $17,355 | $19,575 | $36,930 | $8,310,675 |
| 57 | $17,314 | $19,616 | $36,930 | $8,291,059 |
| 58 | $17,273 | $19,657 | $36,930 | $8,271,402 |
| 59 | $17,232 | $19,698 | $36,930 | $8,251,704 |
| 60 | $17,191 | $19,739 | $36,930 | $8,231,966 |
$443,160
$208,982
$234,177
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $17,150 | $19,780 | $36,930 | $8,212,185 |
| 62 | $17,109 | $19,821 | $36,930 | $8,192,364 |
| 63 | $17,067 | $19,863 | $36,930 | $8,172,502 |
| 64 | $17,026 | $19,904 | $36,930 | $8,152,598 |
| 65 | $16,985 | $19,945 | $36,930 | $8,132,652 |
| 66 | $16,943 | $19,987 | $36,930 | $8,112,665 |
| 67 | $16,901 | $20,029 | $36,930 | $8,092,637 |
| 68 | $16,860 | $20,070 | $36,930 | $8,072,566 |
| 69 | $16,818 | $20,112 | $36,930 | $8,052,454 |
| 70 | $16,776 | $20,154 | $36,930 | $8,032,300 |
| 71 | $16,734 | $20,196 | $36,930 | $8,012,104 |
| 72 | $16,692 | $20,238 | $36,930 | $7,991,866 |
$443,160
$203,060
$240,099
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $16,650 | $20,280 | $36,930 | $7,971,586 |
| 74 | $16,607 | $20,323 | $36,930 | $7,951,263 |
| 75 | $16,565 | $20,365 | $36,930 | $7,930,899 |
| 76 | $16,523 | $20,407 | $36,930 | $7,910,491 |
| 77 | $16,480 | $20,450 | $36,930 | $7,890,042 |
| 78 | $16,438 | $20,492 | $36,930 | $7,869,549 |
| 79 | $16,395 | $20,535 | $36,930 | $7,849,014 |
| 80 | $16,352 | $20,578 | $36,930 | $7,828,436 |
| 81 | $16,309 | $20,621 | $36,930 | $7,807,815 |
| 82 | $16,266 | $20,664 | $36,930 | $7,787,152 |
| 83 | $16,223 | $20,707 | $36,930 | $7,766,445 |
| 84 | $16,180 | $20,750 | $36,930 | $7,745,695 |
$443,160
$196,989
$246,171
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $16,137 | $20,793 | $36,930 | $7,724,902 |
| 86 | $16,094 | $20,836 | $36,930 | $7,704,066 |
| 87 | $16,050 | $20,880 | $36,930 | $7,683,186 |
| 88 | $16,007 | $20,923 | $36,930 | $7,662,262 |
| 89 | $15,963 | $20,967 | $36,930 | $7,641,296 |
| 90 | $15,919 | $21,011 | $36,930 | $7,620,285 |
| 91 | $15,876 | $21,054 | $36,930 | $7,599,231 |
| 92 | $15,832 | $21,098 | $36,930 | $7,578,132 |
| 93 | $15,788 | $21,142 | $36,930 | $7,556,990 |
| 94 | $15,744 | $21,186 | $36,930 | $7,535,804 |
| 95 | $15,700 | $21,230 | $36,930 | $7,514,573 |
| 96 | $15,655 | $21,275 | $36,930 | $7,493,299 |
$443,160
$190,763
$252,396
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $15,611 | $21,319 | $36,930 | $7,471,980 |
| 98 | $15,567 | $21,363 | $36,930 | $7,450,617 |
| 99 | $15,522 | $21,408 | $36,930 | $7,429,209 |
| 100 | $15,478 | $21,452 | $36,930 | $7,407,756 |
| 101 | $15,433 | $21,497 | $36,930 | $7,386,259 |
| 102 | $15,388 | $21,542 | $36,930 | $7,364,717 |
| 103 | $15,343 | $21,587 | $36,930 | $7,343,130 |
| 104 | $15,298 | $21,632 | $36,930 | $7,321,499 |
| 105 | $15,253 | $21,677 | $36,930 | $7,299,822 |
| 106 | $15,208 | $21,722 | $36,930 | $7,278,100 |
| 107 | $15,163 | $21,767 | $36,930 | $7,256,332 |
| 108 | $15,117 | $21,813 | $36,930 | $7,234,520 |
$443,160
$184,381
$258,779
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $15,072 | $21,858 | $36,930 | $7,212,662 |
| 110 | $15,026 | $21,904 | $36,930 | $7,190,758 |
| 111 | $14,981 | $21,949 | $36,930 | $7,168,809 |
| 112 | $14,935 | $21,995 | $36,930 | $7,146,814 |
| 113 | $14,889 | $22,041 | $36,930 | $7,124,773 |
| 114 | $14,843 | $22,087 | $36,930 | $7,102,687 |
| 115 | $14,797 | $22,133 | $36,930 | $7,080,554 |
| 116 | $14,751 | $22,179 | $36,930 | $7,058,375 |
| 117 | $14,705 | $22,225 | $36,930 | $7,036,150 |
| 118 | $14,659 | $22,271 | $36,930 | $7,013,879 |
| 119 | $14,612 | $22,318 | $36,930 | $6,991,561 |
| 120 | $14,566 | $22,364 | $36,930 | $6,969,197 |
$443,160
$177,837
$265,323
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $14,519 | $22,411 | $36,930 | $6,946,786 |
| 122 | $14,472 | $22,458 | $36,930 | $6,924,328 |
| 123 | $14,426 | $22,504 | $36,930 | $6,901,824 |
| 124 | $14,379 | $22,551 | $36,930 | $6,879,273 |
| 125 | $14,332 | $22,598 | $36,930 | $6,856,675 |
| 126 | $14,285 | $22,645 | $36,930 | $6,834,029 |
| 127 | $14,238 | $22,692 | $36,930 | $6,811,337 |
| 128 | $14,190 | $22,740 | $36,930 | $6,788,597 |
| 129 | $14,143 | $22,787 | $36,930 | $6,765,810 |
| 130 | $14,095 | $22,835 | $36,930 | $6,742,976 |
| 131 | $14,048 | $22,882 | $36,930 | $6,720,094 |
| 132 | $14,000 | $22,930 | $36,930 | $6,697,164 |
$443,160
$171,127
$272,033
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,952 | $22,978 | $36,930 | $6,674,186 |
| 134 | $13,905 | $23,025 | $36,930 | $6,651,161 |
| 135 | $13,857 | $23,073 | $36,930 | $6,628,088 |
| 136 | $13,809 | $23,121 | $36,930 | $6,604,966 |
| 137 | $13,760 | $23,170 | $36,930 | $6,581,796 |
| 138 | $13,712 | $23,218 | $36,930 | $6,558,579 |
| 139 | $13,664 | $23,266 | $36,930 | $6,535,312 |
| 140 | $13,615 | $23,315 | $36,930 | $6,511,998 |
| 141 | $13,567 | $23,363 | $36,930 | $6,488,634 |
| 142 | $13,518 | $23,412 | $36,930 | $6,465,222 |
| 143 | $13,469 | $23,461 | $36,930 | $6,441,761 |
| 144 | $13,420 | $23,510 | $36,930 | $6,418,252 |
$443,160
$164,248
$278,912
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $13,371 | $23,559 | $36,930 | $6,394,693 |
| 146 | $13,322 | $23,608 | $36,930 | $6,371,086 |
| 147 | $13,273 | $23,657 | $36,930 | $6,347,429 |
| 148 | $13,224 | $23,706 | $36,930 | $6,323,722 |
| 149 | $13,174 | $23,756 | $36,930 | $6,299,967 |
| 150 | $13,125 | $23,805 | $36,930 | $6,276,162 |
| 151 | $13,075 | $23,855 | $36,930 | $6,252,307 |
| 152 | $13,026 | $23,904 | $36,930 | $6,228,403 |
| 153 | $12,976 | $23,954 | $36,930 | $6,204,449 |
| 154 | $12,926 | $24,004 | $36,930 | $6,180,445 |
| 155 | $12,876 | $24,054 | $36,930 | $6,156,391 |
| 156 | $12,826 | $24,104 | $36,930 | $6,132,287 |
$443,160
$157,194
$285,965
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,776 | $24,154 | $36,930 | $6,108,132 |
| 158 | $12,725 | $24,205 | $36,930 | $6,083,927 |
| 159 | $12,675 | $24,255 | $36,930 | $6,059,672 |
| 160 | $12,624 | $24,306 | $36,930 | $6,035,367 |
| 161 | $12,574 | $24,356 | $36,930 | $6,011,010 |
| 162 | $12,523 | $24,407 | $36,930 | $5,986,603 |
| 163 | $12,472 | $24,458 | $36,930 | $5,962,145 |
| 164 | $12,421 | $24,509 | $36,930 | $5,937,637 |
| 165 | $12,370 | $24,560 | $36,930 | $5,913,077 |
| 166 | $12,319 | $24,611 | $36,930 | $5,888,466 |
| 167 | $12,268 | $24,662 | $36,930 | $5,863,803 |
| 168 | $12,216 | $24,714 | $36,930 | $5,839,090 |
$443,160
$149,963
$293,197
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,165 | $24,765 | $36,930 | $5,814,324 |
| 170 | $12,113 | $24,817 | $36,930 | $5,789,508 |
| 171 | $12,061 | $24,869 | $36,930 | $5,764,639 |
| 172 | $12,010 | $24,920 | $36,930 | $5,739,719 |
| 173 | $11,958 | $24,972 | $36,930 | $5,714,747 |
| 174 | $11,906 | $25,024 | $36,930 | $5,689,722 |
| 175 | $11,854 | $25,076 | $36,930 | $5,664,646 |
| 176 | $11,801 | $25,129 | $36,930 | $5,639,517 |
| 177 | $11,749 | $25,181 | $36,930 | $5,614,336 |
| 178 | $11,697 | $25,233 | $36,930 | $5,589,103 |
| 179 | $11,644 | $25,286 | $36,930 | $5,563,817 |
| 180 | $11,591 | $25,339 | $36,930 | $5,538,478 |
$443,160
$142,548
$300,611
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,538 | $25,391 | $36,930 | $5,513,087 |
| 182 | $11,486 | $25,444 | $36,930 | $5,487,642 |
| 183 | $11,433 | $25,497 | $36,930 | $5,462,145 |
| 184 | $11,379 | $25,551 | $36,930 | $5,436,594 |
| 185 | $11,326 | $25,604 | $36,930 | $5,410,991 |
| 186 | $11,273 | $25,657 | $36,930 | $5,385,334 |
| 187 | $11,219 | $25,711 | $36,930 | $5,359,623 |
| 188 | $11,166 | $25,764 | $36,930 | $5,333,859 |
| 189 | $11,112 | $25,818 | $36,930 | $5,308,041 |
| 190 | $11,058 | $25,872 | $36,930 | $5,282,170 |
| 191 | $11,005 | $25,925 | $36,930 | $5,256,244 |
| 192 | $10,951 | $25,979 | $36,930 | $5,230,265 |
$443,160
$134,946
$308,213
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,896 | $26,034 | $36,930 | $5,204,231 |
| 194 | $10,842 | $26,088 | $36,930 | $5,178,143 |
| 195 | $10,788 | $26,142 | $36,930 | $5,152,001 |
| 196 | $10,733 | $26,197 | $36,930 | $5,125,805 |
| 197 | $10,679 | $26,251 | $36,930 | $5,099,553 |
| 198 | $10,624 | $26,306 | $36,930 | $5,073,247 |
| 199 | $10,569 | $26,361 | $36,930 | $5,046,887 |
| 200 | $10,514 | $26,416 | $36,930 | $5,020,471 |
| 201 | $10,459 | $26,471 | $36,930 | $4,994,000 |
| 202 | $10,404 | $26,526 | $36,930 | $4,967,475 |
| 203 | $10,349 | $26,581 | $36,930 | $4,940,894 |
| 204 | $10,294 | $26,636 | $36,930 | $4,914,257 |
$443,160
$127,152
$316,008
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,238 | $26,692 | $36,930 | $4,887,565 |
| 206 | $10,182 | $26,748 | $36,930 | $4,860,818 |
| 207 | $10,127 | $26,803 | $36,930 | $4,834,014 |
| 208 | $10,071 | $26,859 | $36,930 | $4,807,155 |
| 209 | $10,015 | $26,915 | $36,930 | $4,780,240 |
| 210 | $9,959 | $26,971 | $36,930 | $4,753,269 |
| 211 | $9,903 | $27,027 | $36,930 | $4,726,242 |
| 212 | $9,846 | $27,084 | $36,930 | $4,699,158 |
| 213 | $9,790 | $27,140 | $36,930 | $4,672,018 |
| 214 | $9,733 | $27,197 | $36,930 | $4,644,821 |
| 215 | $9,677 | $27,253 | $36,930 | $4,617,568 |
| 216 | $9,620 | $27,310 | $36,930 | $4,590,258 |
$443,160
$119,161
$323,999
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,563 | $27,367 | $36,930 | $4,562,891 |
| 218 | $9,506 | $27,424 | $36,930 | $4,535,467 |
| 219 | $9,449 | $27,481 | $36,930 | $4,507,986 |
| 220 | $9,392 | $27,538 | $36,930 | $4,480,448 |
| 221 | $9,334 | $27,596 | $36,930 | $4,452,852 |
| 222 | $9,277 | $27,653 | $36,930 | $4,425,199 |
| 223 | $9,219 | $27,711 | $36,930 | $4,397,488 |
| 224 | $9,161 | $27,769 | $36,930 | $4,369,719 |
| 225 | $9,104 | $27,826 | $36,930 | $4,341,893 |
| 226 | $9,046 | $27,884 | $36,930 | $4,314,009 |
| 227 | $8,988 | $27,942 | $36,930 | $4,286,066 |
| 228 | $8,929 | $28,001 | $36,930 | $4,258,066 |
$443,160
$110,967
$332,192
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,871 | $28,059 | $36,930 | $4,230,007 |
| 230 | $8,813 | $28,117 | $36,930 | $4,201,889 |
| 231 | $8,754 | $28,176 | $36,930 | $4,173,713 |
| 232 | $8,695 | $28,235 | $36,930 | $4,145,478 |
| 233 | $8,636 | $28,294 | $36,930 | $4,117,185 |
| 234 | $8,577 | $28,353 | $36,930 | $4,088,832 |
| 235 | $8,518 | $28,412 | $36,930 | $4,060,421 |
| 236 | $8,459 | $28,471 | $36,930 | $4,031,950 |
| 237 | $8,400 | $28,530 | $36,930 | $4,003,420 |
| 238 | $8,340 | $28,590 | $36,930 | $3,974,830 |
| 239 | $8,281 | $28,649 | $36,930 | $3,946,181 |
| 240 | $8,221 | $28,709 | $36,930 | $3,917,473 |
$443,160
$102,567
$340,593
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,161 | $28,769 | $36,930 | $3,888,704 |
| 242 | $8,101 | $28,829 | $36,930 | $3,859,875 |
| 243 | $8,041 | $28,889 | $36,930 | $3,830,987 |
| 244 | $7,981 | $28,949 | $36,930 | $3,802,038 |
| 245 | $7,921 | $29,009 | $36,930 | $3,773,029 |
| 246 | $7,860 | $29,069 | $36,930 | $3,743,960 |
| 247 | $7,800 | $29,130 | $36,930 | $3,714,829 |
| 248 | $7,739 | $29,191 | $36,930 | $3,685,639 |
| 249 | $7,678 | $29,252 | $36,930 | $3,656,387 |
| 250 | $7,617 | $29,313 | $36,930 | $3,627,075 |
| 251 | $7,556 | $29,374 | $36,930 | $3,597,701 |
| 252 | $7,495 | $29,435 | $36,930 | $3,568,266 |
$443,160
$93,954
$349,206
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,434 | $29,496 | $36,930 | $3,538,770 |
| 254 | $7,372 | $29,558 | $36,930 | $3,509,213 |
| 255 | $7,311 | $29,619 | $36,930 | $3,479,594 |
| 256 | $7,249 | $29,681 | $36,930 | $3,449,913 |
| 257 | $7,187 | $29,743 | $36,930 | $3,420,170 |
| 258 | $7,125 | $29,805 | $36,930 | $3,390,366 |
| 259 | $7,063 | $29,867 | $36,930 | $3,360,499 |
| 260 | $7,001 | $29,929 | $36,930 | $3,330,570 |
| 261 | $6,939 | $29,991 | $36,930 | $3,300,579 |
| 262 | $6,876 | $30,054 | $36,930 | $3,270,525 |
| 263 | $6,814 | $30,116 | $36,930 | $3,240,408 |
| 264 | $6,751 | $30,179 | $36,930 | $3,210,229 |
$443,160
$85,123
$358,037
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,688 | $30,242 | $36,930 | $3,179,987 |
| 266 | $6,625 | $30,305 | $36,930 | $3,149,682 |
| 267 | $6,562 | $30,368 | $36,930 | $3,119,314 |
| 268 | $6,499 | $30,431 | $36,930 | $3,088,883 |
| 269 | $6,435 | $30,495 | $36,930 | $3,058,388 |
| 270 | $6,372 | $30,558 | $36,930 | $3,027,830 |
| 271 | $6,308 | $30,622 | $36,930 | $2,997,208 |
| 272 | $6,244 | $30,686 | $36,930 | $2,966,522 |
| 273 | $6,180 | $30,750 | $36,930 | $2,935,772 |
| 274 | $6,116 | $30,814 | $36,930 | $2,904,958 |
| 275 | $6,052 | $30,878 | $36,930 | $2,874,080 |
| 276 | $5,988 | $30,942 | $36,930 | $2,843,138 |
$443,160
$76,068
$367,091
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,923 | $31,007 | $36,930 | $2,812,131 |
| 278 | $5,859 | $31,071 | $36,930 | $2,781,060 |
| 279 | $5,794 | $31,136 | $36,930 | $2,749,924 |
| 280 | $5,729 | $31,201 | $36,930 | $2,718,723 |
| 281 | $5,664 | $31,266 | $36,930 | $2,687,457 |
| 282 | $5,599 | $31,331 | $36,930 | $2,656,126 |
| 283 | $5,534 | $31,396 | $36,930 | $2,624,729 |
| 284 | $5,468 | $31,462 | $36,930 | $2,593,268 |
| 285 | $5,403 | $31,527 | $36,930 | $2,561,740 |
| 286 | $5,337 | $31,593 | $36,930 | $2,530,147 |
| 287 | $5,271 | $31,659 | $36,930 | $2,498,488 |
| 288 | $5,205 | $31,725 | $36,930 | $2,466,764 |
$443,160
$66,785
$376,374
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,139 | $31,791 | $36,930 | $2,434,973 |
| 290 | $5,073 | $31,857 | $36,930 | $2,403,116 |
| 291 | $5,006 | $31,923 | $36,930 | $2,371,192 |
| 292 | $4,940 | $31,990 | $36,930 | $2,339,202 |
| 293 | $4,873 | $32,057 | $36,930 | $2,307,146 |
| 294 | $4,807 | $32,123 | $36,930 | $2,275,022 |
| 295 | $4,740 | $32,190 | $36,930 | $2,242,832 |
| 296 | $4,673 | $32,257 | $36,930 | $2,210,574 |
| 297 | $4,605 | $32,325 | $36,930 | $2,178,250 |
| 298 | $4,538 | $32,392 | $36,930 | $2,145,858 |
| 299 | $4,471 | $32,459 | $36,930 | $2,113,398 |
| 300 | $4,403 | $32,527 | $36,930 | $2,080,871 |
$443,160
$57,267
$385,892
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,335 | $32,595 | $36,930 | $2,048,276 |
| 302 | $4,267 | $32,663 | $36,930 | $2,015,614 |
| 303 | $4,199 | $32,731 | $36,930 | $1,982,883 |
| 304 | $4,131 | $32,799 | $36,930 | $1,950,084 |
| 305 | $4,063 | $32,867 | $36,930 | $1,917,217 |
| 306 | $3,994 | $32,936 | $36,930 | $1,884,281 |
| 307 | $3,926 | $33,004 | $36,930 | $1,851,276 |
| 308 | $3,857 | $33,073 | $36,930 | $1,818,203 |
| 309 | $3,788 | $33,142 | $36,930 | $1,785,061 |
| 310 | $3,719 | $33,211 | $36,930 | $1,751,850 |
| 311 | $3,650 | $33,280 | $36,930 | $1,718,570 |
| 312 | $3,580 | $33,350 | $36,930 | $1,685,220 |
$443,160
$47,509
$395,651
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,511 | $33,419 | $36,930 | $1,651,801 |
| 314 | $3,441 | $33,489 | $36,930 | $1,618,312 |
| 315 | $3,371 | $33,558 | $36,930 | $1,584,754 |
| 316 | $3,302 | $33,628 | $36,930 | $1,551,126 |
| 317 | $3,232 | $33,698 | $36,930 | $1,517,427 |
| 318 | $3,161 | $33,769 | $36,930 | $1,483,658 |
| 319 | $3,091 | $33,839 | $36,930 | $1,449,819 |
| 320 | $3,020 | $33,910 | $36,930 | $1,415,910 |
| 321 | $2,950 | $33,980 | $36,930 | $1,381,930 |
| 322 | $2,879 | $34,051 | $36,930 | $1,347,879 |
| 323 | $2,808 | $34,122 | $36,930 | $1,313,757 |
| 324 | $2,737 | $34,193 | $36,930 | $1,279,564 |
$443,160
$37,503
$405,656
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,666 | $34,264 | $36,930 | $1,245,300 |
| 326 | $2,594 | $34,336 | $36,930 | $1,210,964 |
| 327 | $2,523 | $34,407 | $36,930 | $1,176,557 |
| 328 | $2,451 | $34,479 | $36,930 | $1,142,078 |
| 329 | $2,379 | $34,551 | $36,930 | $1,107,528 |
| 330 | $2,307 | $34,623 | $36,930 | $1,072,905 |
| 331 | $2,235 | $34,695 | $36,930 | $1,038,210 |
| 332 | $2,163 | $34,767 | $36,930 | $1,003,443 |
| 333 | $2,091 | $34,839 | $36,930 | $968,604 |
| 334 | $2,018 | $34,912 | $36,930 | $933,692 |
| 335 | $1,945 | $34,985 | $36,930 | $898,707 |
| 336 | $1,872 | $35,058 | $36,930 | $863,649 |
$443,160
$27,245
$415,915
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,799 | $35,131 | $36,930 | $828,518 |
| 338 | $1,726 | $35,204 | $36,930 | $793,315 |
| 339 | $1,653 | $35,277 | $36,930 | $758,037 |
| 340 | $1,579 | $35,351 | $36,930 | $722,687 |
| 341 | $1,506 | $35,424 | $36,930 | $687,262 |
| 342 | $1,432 | $35,498 | $36,930 | $651,764 |
| 343 | $1,358 | $35,572 | $36,930 | $616,192 |
| 344 | $1,284 | $35,646 | $36,930 | $580,546 |
| 345 | $1,209 | $35,721 | $36,930 | $544,825 |
| 346 | $1,135 | $35,795 | $36,930 | $509,030 |
| 347 | $1,060 | $35,869 | $36,930 | $473,161 |
| 348 | $986 | $35,944 | $36,930 | $437,216 |
$443,160
$16,727
$426,433
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $911 | $36,019 | $36,930 | $401,197 |
| 350 | $836 | $36,094 | $36,930 | $365,103 |
| 351 | $761 | $36,169 | $36,930 | $328,934 |
| 352 | $685 | $36,245 | $36,930 | $292,689 |
| 353 | $610 | $36,320 | $36,930 | $256,369 |
| 354 | $534 | $36,396 | $36,930 | $219,973 |
| 355 | $458 | $36,472 | $36,930 | $183,501 |
| 356 | $382 | $36,548 | $36,930 | $146,954 |
| 357 | $306 | $36,624 | $36,930 | $110,330 |
| 358 | $230 | $36,700 | $36,930 | $73,630 |
| 359 | $153 | $36,777 | $36,930 | $36,853 |
| 360 | $77 | $36,853 | $36,930 | $0 |
$443,160
$5,943
$437,216
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。