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
$340 萬
$360 萬
$350 萬
$338 萬
$308 萬
$350 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $14,527 | $11,163 | $9,148 | $7,807 |
| 1.500 | $15,067 | $11,713 | $9,708 | $8,377 |
| 2.000 | $15,620 | $12,279 | $10,288 | $8,972 |
| 2.500 | $16,185 | $12,862 | $10,889 | $9,591 |
| 3.000 | $16,763 | $13,462 | $11,511 | $10,234 |
| 3.500 | $17,352 | $14,077 | $12,152 | $10,900 |
| 4.000 | $17,955 | $14,709 | $12,812 | $11,588 |
| 4.125 | $18,107 | $14,869 | $12,980 | $11,764 |
| 4.500 | $18,569 | $15,356 | $13,492 | $12,299 |
| 5.000 | $19,195 | $16,019 | $14,190 | $13,030 |
| 5.500 | $19,833 | $16,697 | $14,906 | $13,782 |
| 6.000 | $20,483 | $17,390 | $15,639 | $14,553 |
每月供款$11,765
30年
$2,427,321.6
$1,807,722
$4,235,043.6
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,344 | $3,420 | $11,764 | $2,423,902 |
| 2 | $8,332 | $3,432 | $11,764 | $2,420,470 |
| 3 | $8,320 | $3,444 | $11,764 | $2,417,026 |
| 4 | $8,309 | $3,455 | $11,764 | $2,413,571 |
| 5 | $8,297 | $3,467 | $11,764 | $2,410,103 |
| 6 | $8,285 | $3,479 | $11,764 | $2,406,624 |
| 7 | $8,273 | $3,491 | $11,764 | $2,403,133 |
| 8 | $8,261 | $3,503 | $11,764 | $2,399,629 |
| 9 | $8,249 | $3,515 | $11,764 | $2,396,114 |
| 10 | $8,237 | $3,527 | $11,764 | $2,392,587 |
| 11 | $8,225 | $3,539 | $11,764 | $2,389,047 |
| 12 | $8,212 | $3,552 | $11,764 | $2,385,496 |
$141,168
$99,342
$41,826
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,200 | $3,564 | $11,764 | $2,381,932 |
| 14 | $8,188 | $3,576 | $11,764 | $2,378,356 |
| 15 | $8,176 | $3,588 | $11,764 | $2,374,767 |
| 16 | $8,163 | $3,601 | $11,764 | $2,371,166 |
| 17 | $8,151 | $3,613 | $11,764 | $2,367,553 |
| 18 | $8,138 | $3,626 | $11,764 | $2,363,928 |
| 19 | $8,126 | $3,638 | $11,764 | $2,360,290 |
| 20 | $8,113 | $3,651 | $11,764 | $2,356,639 |
| 21 | $8,101 | $3,663 | $11,764 | $2,352,976 |
| 22 | $8,088 | $3,676 | $11,764 | $2,349,301 |
| 23 | $8,076 | $3,688 | $11,764 | $2,345,612 |
| 24 | $8,063 | $3,701 | $11,764 | $2,341,911 |
$141,168
$97,584
$43,584
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,050 | $3,714 | $11,764 | $2,338,198 |
| 26 | $8,038 | $3,726 | $11,764 | $2,334,471 |
| 27 | $8,025 | $3,739 | $11,764 | $2,330,732 |
| 28 | $8,012 | $3,752 | $11,764 | $2,326,980 |
| 29 | $7,999 | $3,765 | $11,764 | $2,323,215 |
| 30 | $7,986 | $3,778 | $11,764 | $2,319,437 |
| 31 | $7,973 | $3,791 | $11,764 | $2,315,646 |
| 32 | $7,960 | $3,804 | $11,764 | $2,311,842 |
| 33 | $7,947 | $3,817 | $11,764 | $2,308,025 |
| 34 | $7,934 | $3,830 | $11,764 | $2,304,195 |
| 35 | $7,921 | $3,843 | $11,764 | $2,300,351 |
| 36 | $7,907 | $3,857 | $11,764 | $2,296,495 |
$141,168
$95,752
$45,417
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $7,894 | $3,870 | $11,764 | $2,292,625 |
| 38 | $7,881 | $3,883 | $11,764 | $2,288,742 |
| 39 | $7,868 | $3,896 | $11,764 | $2,284,845 |
| 40 | $7,854 | $3,910 | $11,764 | $2,280,936 |
| 41 | $7,841 | $3,923 | $11,764 | $2,277,012 |
| 42 | $7,827 | $3,937 | $11,764 | $2,273,076 |
| 43 | $7,814 | $3,950 | $11,764 | $2,269,125 |
| 44 | $7,800 | $3,964 | $11,764 | $2,265,161 |
| 45 | $7,786 | $3,978 | $11,764 | $2,261,184 |
| 46 | $7,773 | $3,991 | $11,764 | $2,257,193 |
| 47 | $7,759 | $4,005 | $11,764 | $2,253,188 |
| 48 | $7,745 | $4,019 | $11,764 | $2,249,169 |
$141,168
$93,842
$47,326
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $7,732 | $4,032 | $11,764 | $2,245,137 |
| 50 | $7,718 | $4,046 | $11,764 | $2,241,090 |
| 51 | $7,704 | $4,060 | $11,764 | $2,237,030 |
| 52 | $7,690 | $4,074 | $11,764 | $2,232,956 |
| 53 | $7,676 | $4,088 | $11,764 | $2,228,868 |
| 54 | $7,662 | $4,102 | $11,764 | $2,224,765 |
| 55 | $7,648 | $4,116 | $11,764 | $2,220,649 |
| 56 | $7,633 | $4,131 | $11,764 | $2,216,518 |
| 57 | $7,619 | $4,145 | $11,764 | $2,212,374 |
| 58 | $7,605 | $4,159 | $11,764 | $2,208,215 |
| 59 | $7,591 | $4,173 | $11,764 | $2,204,041 |
| 60 | $7,576 | $4,188 | $11,764 | $2,199,854 |
$141,168
$91,853
$49,315
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,562 | $4,202 | $11,764 | $2,195,652 |
| 62 | $7,548 | $4,216 | $11,764 | $2,191,435 |
| 63 | $7,533 | $4,231 | $11,764 | $2,187,204 |
| 64 | $7,519 | $4,245 | $11,764 | $2,182,959 |
| 65 | $7,504 | $4,260 | $11,764 | $2,178,699 |
| 66 | $7,489 | $4,275 | $11,764 | $2,174,424 |
| 67 | $7,475 | $4,289 | $11,764 | $2,170,135 |
| 68 | $7,460 | $4,304 | $11,764 | $2,165,830 |
| 69 | $7,445 | $4,319 | $11,764 | $2,161,511 |
| 70 | $7,430 | $4,334 | $11,764 | $2,157,178 |
| 71 | $7,415 | $4,349 | $11,764 | $2,152,829 |
| 72 | $7,400 | $4,364 | $11,764 | $2,148,465 |
$141,168
$89,780
$51,388
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,385 | $4,379 | $11,764 | $2,144,087 |
| 74 | $7,370 | $4,394 | $11,764 | $2,139,693 |
| 75 | $7,355 | $4,409 | $11,764 | $2,135,284 |
| 76 | $7,340 | $4,424 | $11,764 | $2,130,860 |
| 77 | $7,325 | $4,439 | $11,764 | $2,126,421 |
| 78 | $7,310 | $4,454 | $11,764 | $2,121,967 |
| 79 | $7,294 | $4,470 | $11,764 | $2,117,497 |
| 80 | $7,279 | $4,485 | $11,764 | $2,113,012 |
| 81 | $7,263 | $4,501 | $11,764 | $2,108,511 |
| 82 | $7,248 | $4,516 | $11,764 | $2,103,995 |
| 83 | $7,232 | $4,532 | $11,764 | $2,099,464 |
| 84 | $7,217 | $4,547 | $11,764 | $2,094,916 |
$141,168
$87,619
$53,549
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,201 | $4,563 | $11,764 | $2,090,354 |
| 86 | $7,186 | $4,578 | $11,764 | $2,085,775 |
| 87 | $7,170 | $4,594 | $11,764 | $2,081,181 |
| 88 | $7,154 | $4,610 | $11,764 | $2,076,571 |
| 89 | $7,138 | $4,626 | $11,764 | $2,071,945 |
| 90 | $7,122 | $4,642 | $11,764 | $2,067,304 |
| 91 | $7,106 | $4,658 | $11,764 | $2,062,646 |
| 92 | $7,090 | $4,674 | $11,764 | $2,057,972 |
| 93 | $7,074 | $4,690 | $11,764 | $2,053,283 |
| 94 | $7,058 | $4,706 | $11,764 | $2,048,577 |
| 95 | $7,042 | $4,722 | $11,764 | $2,043,855 |
| 96 | $7,026 | $4,738 | $11,764 | $2,039,117 |
$141,168
$85,368
$55,800
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,009 | $4,755 | $11,764 | $2,034,362 |
| 98 | $6,993 | $4,771 | $11,764 | $2,029,591 |
| 99 | $6,977 | $4,787 | $11,764 | $2,024,804 |
| 100 | $6,960 | $4,804 | $11,764 | $2,020,000 |
| 101 | $6,944 | $4,820 | $11,764 | $2,015,180 |
| 102 | $6,927 | $4,837 | $11,764 | $2,010,343 |
| 103 | $6,911 | $4,853 | $11,764 | $2,005,490 |
| 104 | $6,894 | $4,870 | $11,764 | $2,000,619 |
| 105 | $6,877 | $4,887 | $11,764 | $1,995,733 |
| 106 | $6,860 | $4,904 | $11,764 | $1,990,829 |
| 107 | $6,843 | $4,921 | $11,764 | $1,985,908 |
| 108 | $6,827 | $4,937 | $11,764 | $1,980,971 |
$141,168
$83,022
$58,146
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $6,810 | $4,954 | $11,764 | $1,976,016 |
| 110 | $6,793 | $4,971 | $11,764 | $1,971,045 |
| 111 | $6,775 | $4,989 | $11,764 | $1,966,057 |
| 112 | $6,758 | $5,006 | $11,764 | $1,961,051 |
| 113 | $6,741 | $5,023 | $11,764 | $1,956,028 |
| 114 | $6,724 | $5,040 | $11,764 | $1,950,988 |
| 115 | $6,707 | $5,057 | $11,764 | $1,945,930 |
| 116 | $6,689 | $5,075 | $11,764 | $1,940,855 |
| 117 | $6,672 | $5,092 | $11,764 | $1,935,763 |
| 118 | $6,654 | $5,110 | $11,764 | $1,930,653 |
| 119 | $6,637 | $5,127 | $11,764 | $1,925,526 |
| 120 | $6,619 | $5,145 | $11,764 | $1,920,381 |
$141,168
$80,578
$60,590
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,601 | $5,163 | $11,764 | $1,915,218 |
| 122 | $6,584 | $5,180 | $11,764 | $1,910,038 |
| 123 | $6,566 | $5,198 | $11,764 | $1,904,839 |
| 124 | $6,548 | $5,216 | $11,764 | $1,899,623 |
| 125 | $6,530 | $5,234 | $11,764 | $1,894,389 |
| 126 | $6,512 | $5,252 | $11,764 | $1,889,137 |
| 127 | $6,494 | $5,270 | $11,764 | $1,883,867 |
| 128 | $6,476 | $5,288 | $11,764 | $1,878,579 |
| 129 | $6,458 | $5,306 | $11,764 | $1,873,273 |
| 130 | $6,439 | $5,325 | $11,764 | $1,867,948 |
| 131 | $6,421 | $5,343 | $11,764 | $1,862,605 |
| 132 | $6,403 | $5,361 | $11,764 | $1,857,244 |
$141,168
$78,031
$63,137
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,384 | $5,380 | $11,764 | $1,851,864 |
| 134 | $6,366 | $5,398 | $11,764 | $1,846,466 |
| 135 | $6,347 | $5,417 | $11,764 | $1,841,049 |
| 136 | $6,329 | $5,435 | $11,764 | $1,835,614 |
| 137 | $6,310 | $5,454 | $11,764 | $1,830,159 |
| 138 | $6,291 | $5,473 | $11,764 | $1,824,687 |
| 139 | $6,272 | $5,492 | $11,764 | $1,819,195 |
| 140 | $6,253 | $5,511 | $11,764 | $1,813,684 |
| 141 | $6,235 | $5,529 | $11,764 | $1,808,155 |
| 142 | $6,216 | $5,548 | $11,764 | $1,802,606 |
| 143 | $6,196 | $5,568 | $11,764 | $1,797,039 |
| 144 | $6,177 | $5,587 | $11,764 | $1,791,452 |
$141,168
$75,377
$65,791
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,158 | $5,606 | $11,764 | $1,785,846 |
| 146 | $6,139 | $5,625 | $11,764 | $1,780,221 |
| 147 | $6,120 | $5,644 | $11,764 | $1,774,577 |
| 148 | $6,100 | $5,664 | $11,764 | $1,768,913 |
| 149 | $6,081 | $5,683 | $11,764 | $1,763,229 |
| 150 | $6,061 | $5,703 | $11,764 | $1,757,527 |
| 151 | $6,041 | $5,723 | $11,764 | $1,751,804 |
| 152 | $6,022 | $5,742 | $11,764 | $1,746,062 |
| 153 | $6,002 | $5,762 | $11,764 | $1,740,300 |
| 154 | $5,982 | $5,782 | $11,764 | $1,734,518 |
| 155 | $5,962 | $5,802 | $11,764 | $1,728,717 |
| 156 | $5,942 | $5,822 | $11,764 | $1,722,895 |
$141,168
$72,611
$68,557
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $5,922 | $5,842 | $11,764 | $1,717,053 |
| 158 | $5,902 | $5,862 | $11,764 | $1,711,192 |
| 159 | $5,882 | $5,882 | $11,764 | $1,705,310 |
| 160 | $5,862 | $5,902 | $11,764 | $1,699,408 |
| 161 | $5,842 | $5,922 | $11,764 | $1,693,486 |
| 162 | $5,821 | $5,943 | $11,764 | $1,687,543 |
| 163 | $5,801 | $5,963 | $11,764 | $1,681,580 |
| 164 | $5,780 | $5,984 | $11,764 | $1,675,596 |
| 165 | $5,760 | $6,004 | $11,764 | $1,669,592 |
| 166 | $5,739 | $6,025 | $11,764 | $1,663,568 |
| 167 | $5,719 | $6,045 | $11,764 | $1,657,522 |
| 168 | $5,698 | $6,066 | $11,764 | $1,651,456 |
$141,168
$69,729
$71,439
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,677 | $6,087 | $11,764 | $1,645,369 |
| 170 | $5,656 | $6,108 | $11,764 | $1,639,261 |
| 171 | $5,635 | $6,129 | $11,764 | $1,633,132 |
| 172 | $5,614 | $6,150 | $11,764 | $1,626,981 |
| 173 | $5,593 | $6,171 | $11,764 | $1,620,810 |
| 174 | $5,572 | $6,192 | $11,764 | $1,614,618 |
| 175 | $5,550 | $6,214 | $11,764 | $1,608,404 |
| 176 | $5,529 | $6,235 | $11,764 | $1,602,169 |
| 177 | $5,507 | $6,257 | $11,764 | $1,595,912 |
| 178 | $5,486 | $6,278 | $11,764 | $1,589,634 |
| 179 | $5,464 | $6,300 | $11,764 | $1,583,335 |
| 180 | $5,443 | $6,321 | $11,764 | $1,577,013 |
$141,168
$66,726
$74,443
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,421 | $6,343 | $11,764 | $1,570,670 |
| 182 | $5,399 | $6,365 | $11,764 | $1,564,305 |
| 183 | $5,377 | $6,387 | $11,764 | $1,557,919 |
| 184 | $5,355 | $6,409 | $11,764 | $1,551,510 |
| 185 | $5,333 | $6,431 | $11,764 | $1,545,079 |
| 186 | $5,311 | $6,453 | $11,764 | $1,538,627 |
| 187 | $5,289 | $6,475 | $11,764 | $1,532,152 |
| 188 | $5,267 | $6,497 | $11,764 | $1,525,654 |
| 189 | $5,244 | $6,520 | $11,764 | $1,519,135 |
| 190 | $5,222 | $6,542 | $11,764 | $1,512,593 |
| 191 | $5,200 | $6,564 | $11,764 | $1,506,028 |
| 192 | $5,177 | $6,587 | $11,764 | $1,499,441 |
$141,168
$63,596
$77,572
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,154 | $6,610 | $11,764 | $1,492,832 |
| 194 | $5,132 | $6,632 | $11,764 | $1,486,199 |
| 195 | $5,109 | $6,655 | $11,764 | $1,479,544 |
| 196 | $5,086 | $6,678 | $11,764 | $1,472,866 |
| 197 | $5,063 | $6,701 | $11,764 | $1,466,165 |
| 198 | $5,040 | $6,724 | $11,764 | $1,459,441 |
| 199 | $5,017 | $6,747 | $11,764 | $1,452,694 |
| 200 | $4,994 | $6,770 | $11,764 | $1,445,923 |
| 201 | $4,970 | $6,794 | $11,764 | $1,439,130 |
| 202 | $4,947 | $6,817 | $11,764 | $1,432,313 |
| 203 | $4,924 | $6,840 | $11,764 | $1,425,472 |
| 204 | $4,900 | $6,864 | $11,764 | $1,418,608 |
$141,168
$60,335
$80,833
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,876 | $6,888 | $11,764 | $1,411,721 |
| 206 | $4,853 | $6,911 | $11,764 | $1,404,809 |
| 207 | $4,829 | $6,935 | $11,764 | $1,397,875 |
| 208 | $4,805 | $6,959 | $11,764 | $1,390,916 |
| 209 | $4,781 | $6,983 | $11,764 | $1,383,933 |
| 210 | $4,757 | $7,007 | $11,764 | $1,376,926 |
| 211 | $4,733 | $7,031 | $11,764 | $1,369,895 |
| 212 | $4,709 | $7,055 | $11,764 | $1,362,840 |
| 213 | $4,685 | $7,079 | $11,764 | $1,355,761 |
| 214 | $4,660 | $7,104 | $11,764 | $1,348,658 |
| 215 | $4,636 | $7,128 | $11,764 | $1,341,530 |
| 216 | $4,612 | $7,152 | $11,764 | $1,334,377 |
$141,168
$56,937
$84,231
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,587 | $7,177 | $11,764 | $1,327,200 |
| 218 | $4,562 | $7,202 | $11,764 | $1,319,998 |
| 219 | $4,537 | $7,227 | $11,764 | $1,312,772 |
| 220 | $4,513 | $7,251 | $11,764 | $1,305,520 |
| 221 | $4,488 | $7,276 | $11,764 | $1,298,244 |
| 222 | $4,463 | $7,301 | $11,764 | $1,290,943 |
| 223 | $4,438 | $7,326 | $11,764 | $1,283,616 |
| 224 | $4,412 | $7,352 | $11,764 | $1,276,265 |
| 225 | $4,387 | $7,377 | $11,764 | $1,268,888 |
| 226 | $4,362 | $7,402 | $11,764 | $1,261,486 |
| 227 | $4,336 | $7,428 | $11,764 | $1,254,058 |
| 228 | $4,311 | $7,453 | $11,764 | $1,246,605 |
$141,168
$53,396
$87,772
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,285 | $7,479 | $11,764 | $1,239,126 |
| 230 | $4,259 | $7,505 | $11,764 | $1,231,622 |
| 231 | $4,234 | $7,530 | $11,764 | $1,224,091 |
| 232 | $4,208 | $7,556 | $11,764 | $1,216,535 |
| 233 | $4,182 | $7,582 | $11,764 | $1,208,953 |
| 234 | $4,156 | $7,608 | $11,764 | $1,201,345 |
| 235 | $4,130 | $7,634 | $11,764 | $1,193,710 |
| 236 | $4,103 | $7,661 | $11,764 | $1,186,050 |
| 237 | $4,077 | $7,687 | $11,764 | $1,178,363 |
| 238 | $4,051 | $7,713 | $11,764 | $1,170,649 |
| 239 | $4,024 | $7,740 | $11,764 | $1,162,909 |
| 240 | $3,998 | $7,767 | $11,764 | $1,155,143 |
$141,168
$49,706
$91,462
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $3,971 | $7,793 | $11,764 | $1,147,350 |
| 242 | $3,944 | $7,820 | $11,764 | $1,139,530 |
| 243 | $3,917 | $7,847 | $11,764 | $1,131,683 |
| 244 | $3,890 | $7,874 | $11,764 | $1,123,809 |
| 245 | $3,863 | $7,901 | $11,764 | $1,115,908 |
| 246 | $3,836 | $7,928 | $11,764 | $1,107,980 |
| 247 | $3,809 | $7,955 | $11,764 | $1,100,025 |
| 248 | $3,781 | $7,983 | $11,764 | $1,092,042 |
| 249 | $3,754 | $8,010 | $11,764 | $1,084,032 |
| 250 | $3,726 | $8,038 | $11,764 | $1,075,994 |
| 251 | $3,699 | $8,065 | $11,764 | $1,067,929 |
| 252 | $3,671 | $8,093 | $11,764 | $1,059,836 |
$141,168
$45,861
$95,307
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,643 | $8,121 | $11,764 | $1,051,715 |
| 254 | $3,615 | $8,149 | $11,764 | $1,043,566 |
| 255 | $3,587 | $8,177 | $11,764 | $1,035,390 |
| 256 | $3,559 | $8,205 | $11,764 | $1,027,185 |
| 257 | $3,531 | $8,233 | $11,764 | $1,018,952 |
| 258 | $3,503 | $8,261 | $11,764 | $1,010,690 |
| 259 | $3,474 | $8,290 | $11,764 | $1,002,401 |
| 260 | $3,446 | $8,318 | $11,764 | $994,082 |
| 261 | $3,417 | $8,347 | $11,764 | $985,736 |
| 262 | $3,388 | $8,376 | $11,764 | $977,360 |
| 263 | $3,360 | $8,404 | $11,764 | $968,956 |
| 264 | $3,331 | $8,433 | $11,764 | $960,522 |
$141,168
$41,855
$99,314
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,302 | $8,462 | $11,764 | $952,060 |
| 266 | $3,273 | $8,491 | $11,764 | $943,569 |
| 267 | $3,244 | $8,520 | $11,764 | $935,048 |
| 268 | $3,214 | $8,550 | $11,764 | $926,499 |
| 269 | $3,185 | $8,579 | $11,764 | $917,920 |
| 270 | $3,155 | $8,609 | $11,764 | $909,311 |
| 271 | $3,126 | $8,638 | $11,764 | $900,673 |
| 272 | $3,096 | $8,668 | $11,764 | $892,005 |
| 273 | $3,066 | $8,698 | $11,764 | $883,307 |
| 274 | $3,036 | $8,728 | $11,764 | $874,579 |
| 275 | $3,006 | $8,758 | $11,764 | $865,822 |
| 276 | $2,976 | $8,788 | $11,764 | $857,034 |
$141,168
$37,680
$103,489
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,946 | $8,818 | $11,764 | $848,216 |
| 278 | $2,916 | $8,848 | $11,764 | $839,368 |
| 279 | $2,885 | $8,879 | $11,764 | $830,489 |
| 280 | $2,855 | $8,909 | $11,764 | $821,580 |
| 281 | $2,824 | $8,940 | $11,764 | $812,640 |
| 282 | $2,793 | $8,971 | $11,764 | $803,669 |
| 283 | $2,763 | $9,001 | $11,764 | $794,668 |
| 284 | $2,732 | $9,032 | $11,764 | $785,636 |
| 285 | $2,701 | $9,063 | $11,764 | $776,572 |
| 286 | $2,669 | $9,095 | $11,764 | $767,478 |
| 287 | $2,638 | $9,126 | $11,764 | $758,352 |
| 288 | $2,607 | $9,157 | $11,764 | $749,195 |
$141,168
$33,329
$107,839
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,575 | $9,189 | $11,764 | $740,006 |
| 290 | $2,544 | $9,220 | $11,764 | $730,786 |
| 291 | $2,512 | $9,252 | $11,764 | $721,534 |
| 292 | $2,480 | $9,284 | $11,764 | $712,250 |
| 293 | $2,448 | $9,316 | $11,764 | $702,935 |
| 294 | $2,416 | $9,348 | $11,764 | $693,587 |
| 295 | $2,384 | $9,380 | $11,764 | $684,207 |
| 296 | $2,352 | $9,412 | $11,764 | $674,795 |
| 297 | $2,320 | $9,444 | $11,764 | $665,351 |
| 298 | $2,287 | $9,477 | $11,764 | $655,874 |
| 299 | $2,255 | $9,509 | $11,764 | $646,364 |
| 300 | $2,222 | $9,542 | $11,764 | $636,822 |
$141,168
$28,796
$112,373
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,189 | $9,575 | $11,764 | $627,247 |
| 302 | $2,156 | $9,608 | $11,764 | $617,639 |
| 303 | $2,123 | $9,641 | $11,764 | $607,999 |
| 304 | $2,090 | $9,674 | $11,764 | $598,325 |
| 305 | $2,057 | $9,707 | $11,764 | $588,617 |
| 306 | $2,023 | $9,741 | $11,764 | $578,877 |
| 307 | $1,990 | $9,774 | $11,764 | $569,103 |
| 308 | $1,956 | $9,808 | $11,764 | $559,295 |
| 309 | $1,923 | $9,841 | $11,764 | $549,453 |
| 310 | $1,889 | $9,875 | $11,764 | $539,578 |
| 311 | $1,855 | $9,909 | $11,764 | $529,669 |
| 312 | $1,821 | $9,943 | $11,764 | $519,726 |
$141,168
$24,072
$117,097
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,787 | $9,977 | $11,764 | $509,748 |
| 314 | $1,752 | $10,012 | $11,764 | $499,736 |
| 315 | $1,718 | $10,046 | $11,764 | $489,690 |
| 316 | $1,683 | $10,081 | $11,764 | $479,610 |
| 317 | $1,649 | $10,115 | $11,764 | $469,494 |
| 318 | $1,614 | $10,150 | $11,764 | $459,344 |
| 319 | $1,579 | $10,185 | $11,764 | $449,159 |
| 320 | $1,544 | $10,220 | $11,764 | $438,939 |
| 321 | $1,509 | $10,255 | $11,764 | $428,684 |
| 322 | $1,474 | $10,290 | $11,764 | $418,394 |
| 323 | $1,438 | $10,326 | $11,764 | $408,068 |
| 324 | $1,403 | $10,361 | $11,764 | $397,706 |
$141,168
$19,149
$122,019
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,367 | $10,397 | $11,764 | $387,310 |
| 326 | $1,331 | $10,433 | $11,764 | $376,877 |
| 327 | $1,296 | $10,468 | $11,764 | $366,408 |
| 328 | $1,260 | $10,504 | $11,764 | $355,904 |
| 329 | $1,223 | $10,541 | $11,764 | $345,363 |
| 330 | $1,187 | $10,577 | $11,764 | $334,787 |
| 331 | $1,151 | $10,613 | $11,764 | $324,173 |
| 332 | $1,114 | $10,650 | $11,764 | $313,524 |
| 333 | $1,078 | $10,686 | $11,764 | $302,837 |
| 334 | $1,041 | $10,723 | $11,764 | $292,114 |
| 335 | $1,004 | $10,760 | $11,764 | $281,355 |
| 336 | $967 | $10,797 | $11,764 | $270,558 |
$141,168
$14,019
$127,149
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $930 | $10,834 | $11,764 | $259,724 |
| 338 | $893 | $10,871 | $11,764 | $248,853 |
| 339 | $855 | $10,909 | $11,764 | $237,944 |
| 340 | $818 | $10,946 | $11,764 | $226,998 |
| 341 | $780 | $10,984 | $11,764 | $216,014 |
| 342 | $743 | $11,021 | $11,764 | $204,993 |
| 343 | $705 | $11,059 | $11,764 | $193,933 |
| 344 | $667 | $11,097 | $11,764 | $182,836 |
| 345 | $628 | $11,136 | $11,764 | $171,701 |
| 346 | $590 | $11,174 | $11,764 | $160,527 |
| 347 | $552 | $11,212 | $11,764 | $149,315 |
| 348 | $513 | $11,251 | $11,764 | $138,064 |
$141,168
$8,674
$132,494
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $475 | $11,289 | $11,764 | $126,774 |
| 350 | $436 | $11,328 | $11,764 | $115,446 |
| 351 | $397 | $11,367 | $11,764 | $104,079 |
| 352 | $358 | $11,406 | $11,764 | $92,673 |
| 353 | $319 | $11,445 | $11,764 | $81,227 |
| 354 | $279 | $11,485 | $11,764 | $69,743 |
| 355 | $240 | $11,524 | $11,764 | $58,218 |
| 356 | $200 | $11,564 | $11,764 | $46,654 |
| 357 | $160 | $11,604 | $11,764 | $35,051 |
| 358 | $120 | $11,644 | $11,764 | $23,407 |
| 359 | $80 | $11,684 | $11,764 | $11,724 |
| 360 | $40 | $11,724 | $11,764 | $0 |
$141,168
$3,104
$138,064
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。
