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
$375 萬
$390 萬
$308 萬
$385 萬
$400 萬
$335 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $16,839 | $12,939 | $10,603 | $9,049 |
| 1.500 | $17,465 | $13,576 | $11,252 | $9,710 |
| 2.000 | $18,105 | $14,233 | $11,925 | $10,399 |
| 2.500 | $18,760 | $14,909 | $12,622 | $11,117 |
| 3.000 | $19,429 | $15,604 | $13,342 | $11,862 |
| 3.500 | $20,113 | $16,317 | $14,085 | $12,634 |
| 4.000 | $20,811 | $17,049 | $14,851 | $13,432 |
| 4.125 | $20,988 | $17,235 | $15,045 | $13,636 |
| 4.500 | $21,523 | $17,800 | $15,638 | $14,256 |
| 5.000 | $22,249 | $18,568 | $16,447 | $15,103 |
| 5.500 | $22,989 | $19,354 | $17,277 | $15,975 |
| 6.000 | $23,742 | $20,157 | $18,127 | $16,868 |
每月供款$13,636
30年
$2,813,486.4
$2,095,314
$4,908,800.4
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,671 | $3,964 | $13,636 | $2,809,522 |
| 2 | $9,658 | $3,978 | $13,636 | $2,805,544 |
| 3 | $9,644 | $3,991 | $13,636 | $2,801,553 |
| 4 | $9,630 | $4,005 | $13,636 | $2,797,548 |
| 5 | $9,617 | $4,019 | $13,636 | $2,793,529 |
| 6 | $9,603 | $4,033 | $13,636 | $2,789,496 |
| 7 | $9,589 | $4,047 | $13,636 | $2,785,449 |
| 8 | $9,575 | $4,061 | $13,636 | $2,781,389 |
| 9 | $9,561 | $4,075 | $13,636 | $2,777,314 |
| 10 | $9,547 | $4,089 | $13,636 | $2,773,226 |
| 11 | $9,533 | $4,103 | $13,636 | $2,769,123 |
| 12 | $9,519 | $4,117 | $13,636 | $2,765,006 |
$163,627
$115,147
$48,480
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,505 | $4,131 | $13,636 | $2,760,875 |
| 14 | $9,491 | $4,145 | $13,636 | $2,756,730 |
| 15 | $9,476 | $4,159 | $13,636 | $2,752,571 |
| 16 | $9,462 | $4,174 | $13,636 | $2,748,398 |
| 17 | $9,448 | $4,188 | $13,636 | $2,744,210 |
| 18 | $9,433 | $4,202 | $13,636 | $2,740,007 |
| 19 | $9,419 | $4,217 | $13,636 | $2,735,790 |
| 20 | $9,404 | $4,231 | $13,636 | $2,731,559 |
| 21 | $9,390 | $4,246 | $13,636 | $2,727,313 |
| 22 | $9,375 | $4,260 | $13,636 | $2,723,053 |
| 23 | $9,360 | $4,275 | $13,636 | $2,718,778 |
| 24 | $9,346 | $4,290 | $13,636 | $2,714,488 |
$163,627
$113,109
$50,518
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,331 | $4,305 | $13,636 | $2,710,184 |
| 26 | $9,316 | $4,319 | $13,636 | $2,705,864 |
| 27 | $9,301 | $4,334 | $13,636 | $2,701,530 |
| 28 | $9,287 | $4,349 | $13,636 | $2,697,181 |
| 29 | $9,272 | $4,364 | $13,636 | $2,692,817 |
| 30 | $9,257 | $4,379 | $13,636 | $2,688,438 |
| 31 | $9,242 | $4,394 | $13,636 | $2,684,044 |
| 32 | $9,226 | $4,409 | $13,636 | $2,679,635 |
| 33 | $9,211 | $4,424 | $13,636 | $2,675,211 |
| 34 | $9,196 | $4,440 | $13,636 | $2,670,771 |
| 35 | $9,181 | $4,455 | $13,636 | $2,666,316 |
| 36 | $9,165 | $4,470 | $13,636 | $2,661,846 |
$163,627
$110,985
$52,642
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,150 | $4,485 | $13,636 | $2,657,361 |
| 38 | $9,135 | $4,501 | $13,636 | $2,652,860 |
| 39 | $9,119 | $4,516 | $13,636 | $2,648,344 |
| 40 | $9,104 | $4,532 | $13,636 | $2,643,812 |
| 41 | $9,088 | $4,547 | $13,636 | $2,639,264 |
| 42 | $9,072 | $4,563 | $13,636 | $2,634,701 |
| 43 | $9,057 | $4,579 | $13,636 | $2,630,122 |
| 44 | $9,041 | $4,595 | $13,636 | $2,625,528 |
| 45 | $9,025 | $4,610 | $13,636 | $2,620,918 |
| 46 | $9,009 | $4,626 | $13,636 | $2,616,291 |
| 47 | $8,994 | $4,642 | $13,636 | $2,611,649 |
| 48 | $8,978 | $4,658 | $13,636 | $2,606,991 |
$163,627
$108,772
$54,855
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,962 | $4,674 | $13,636 | $2,602,317 |
| 50 | $8,945 | $4,690 | $13,636 | $2,597,627 |
| 51 | $8,929 | $4,706 | $13,636 | $2,592,921 |
| 52 | $8,913 | $4,722 | $13,636 | $2,588,199 |
| 53 | $8,897 | $4,739 | $13,636 | $2,583,460 |
| 54 | $8,881 | $4,755 | $13,636 | $2,578,705 |
| 55 | $8,864 | $4,771 | $13,636 | $2,573,934 |
| 56 | $8,848 | $4,788 | $13,636 | $2,569,146 |
| 57 | $8,831 | $4,804 | $13,636 | $2,564,342 |
| 58 | $8,815 | $4,821 | $13,636 | $2,559,521 |
| 59 | $8,798 | $4,837 | $13,636 | $2,554,684 |
| 60 | $8,782 | $4,854 | $13,636 | $2,549,830 |
$163,627
$106,466
$57,161
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,765 | $4,871 | $13,636 | $2,544,960 |
| 62 | $8,748 | $4,887 | $13,636 | $2,540,073 |
| 63 | $8,731 | $4,904 | $13,636 | $2,535,169 |
| 64 | $8,715 | $4,921 | $13,636 | $2,530,248 |
| 65 | $8,698 | $4,938 | $13,636 | $2,525,310 |
| 66 | $8,681 | $4,955 | $13,636 | $2,520,355 |
| 67 | $8,664 | $4,972 | $13,636 | $2,515,383 |
| 68 | $8,647 | $4,989 | $13,636 | $2,510,394 |
| 69 | $8,629 | $5,006 | $13,636 | $2,505,388 |
| 70 | $8,612 | $5,023 | $13,636 | $2,500,365 |
| 71 | $8,595 | $5,041 | $13,636 | $2,495,324 |
| 72 | $8,578 | $5,058 | $13,636 | $2,490,267 |
$163,627
$104,063
$59,564
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,560 | $5,075 | $13,636 | $2,485,191 |
| 74 | $8,543 | $5,093 | $13,636 | $2,480,099 |
| 75 | $8,525 | $5,110 | $13,636 | $2,474,988 |
| 76 | $8,508 | $5,128 | $13,636 | $2,469,861 |
| 77 | $8,490 | $5,145 | $13,636 | $2,464,715 |
| 78 | $8,472 | $5,163 | $13,636 | $2,459,552 |
| 79 | $8,455 | $5,181 | $13,636 | $2,454,371 |
| 80 | $8,437 | $5,199 | $13,636 | $2,449,173 |
| 81 | $8,419 | $5,217 | $13,636 | $2,443,956 |
| 82 | $8,401 | $5,234 | $13,636 | $2,438,722 |
| 83 | $8,383 | $5,252 | $13,636 | $2,433,469 |
| 84 | $8,365 | $5,271 | $13,636 | $2,428,199 |
$163,627
$101,559
$62,068
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,347 | $5,289 | $13,636 | $2,422,910 |
| 86 | $8,329 | $5,307 | $13,636 | $2,417,603 |
| 87 | $8,311 | $5,325 | $13,636 | $2,412,278 |
| 88 | $8,292 | $5,343 | $13,636 | $2,406,935 |
| 89 | $8,274 | $5,362 | $13,636 | $2,401,573 |
| 90 | $8,255 | $5,380 | $13,636 | $2,396,193 |
| 91 | $8,237 | $5,399 | $13,636 | $2,390,794 |
| 92 | $8,218 | $5,417 | $13,636 | $2,385,377 |
| 93 | $8,200 | $5,436 | $13,636 | $2,379,941 |
| 94 | $8,181 | $5,455 | $13,636 | $2,374,487 |
| 95 | $8,162 | $5,473 | $13,636 | $2,369,014 |
| 96 | $8,143 | $5,492 | $13,636 | $2,363,521 |
$163,627
$98,949
$64,677
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,125 | $5,511 | $13,636 | $2,358,011 |
| 98 | $8,106 | $5,530 | $13,636 | $2,352,481 |
| 99 | $8,087 | $5,549 | $13,636 | $2,346,932 |
| 100 | $8,068 | $5,568 | $13,636 | $2,341,364 |
| 101 | $8,048 | $5,587 | $13,636 | $2,335,777 |
| 102 | $8,029 | $5,606 | $13,636 | $2,330,170 |
| 103 | $8,010 | $5,626 | $13,636 | $2,324,545 |
| 104 | $7,991 | $5,645 | $13,636 | $2,318,900 |
| 105 | $7,971 | $5,664 | $13,636 | $2,313,235 |
| 106 | $7,952 | $5,684 | $13,636 | $2,307,552 |
| 107 | $7,932 | $5,703 | $13,636 | $2,301,848 |
| 108 | $7,913 | $5,723 | $13,636 | $2,296,125 |
$163,627
$96,231
$67,396
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,893 | $5,743 | $13,636 | $2,290,383 |
| 110 | $7,873 | $5,762 | $13,636 | $2,284,620 |
| 111 | $7,853 | $5,782 | $13,636 | $2,278,838 |
| 112 | $7,834 | $5,802 | $13,636 | $2,273,036 |
| 113 | $7,814 | $5,822 | $13,636 | $2,267,214 |
| 114 | $7,794 | $5,842 | $13,636 | $2,261,372 |
| 115 | $7,773 | $5,862 | $13,636 | $2,255,510 |
| 116 | $7,753 | $5,882 | $13,636 | $2,249,628 |
| 117 | $7,733 | $5,902 | $13,636 | $2,243,725 |
| 118 | $7,713 | $5,923 | $13,636 | $2,237,803 |
| 119 | $7,692 | $5,943 | $13,636 | $2,231,860 |
| 120 | $7,672 | $5,964 | $13,636 | $2,225,896 |
$163,627
$93,397
$70,229
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,652 | $5,984 | $13,636 | $2,219,912 |
| 122 | $7,631 | $6,005 | $13,636 | $2,213,907 |
| 123 | $7,610 | $6,025 | $13,636 | $2,207,882 |
| 124 | $7,590 | $6,046 | $13,636 | $2,201,836 |
| 125 | $7,569 | $6,067 | $13,636 | $2,195,769 |
| 126 | $7,548 | $6,088 | $13,636 | $2,189,682 |
| 127 | $7,527 | $6,109 | $13,636 | $2,183,573 |
| 128 | $7,506 | $6,130 | $13,636 | $2,177,444 |
| 129 | $7,485 | $6,151 | $13,636 | $2,171,293 |
| 130 | $7,464 | $6,172 | $13,636 | $2,165,121 |
| 131 | $7,443 | $6,193 | $13,636 | $2,158,928 |
| 132 | $7,421 | $6,214 | $13,636 | $2,152,714 |
$163,627
$90,445
$73,182
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,400 | $6,236 | $13,636 | $2,146,479 |
| 134 | $7,379 | $6,257 | $13,636 | $2,140,222 |
| 135 | $7,357 | $6,279 | $13,636 | $2,133,943 |
| 136 | $7,335 | $6,300 | $13,636 | $2,127,643 |
| 137 | $7,314 | $6,322 | $13,636 | $2,121,321 |
| 138 | $7,292 | $6,344 | $13,636 | $2,114,978 |
| 139 | $7,270 | $6,365 | $13,636 | $2,108,612 |
| 140 | $7,248 | $6,387 | $13,636 | $2,102,225 |
| 141 | $7,226 | $6,409 | $13,636 | $2,095,816 |
| 142 | $7,204 | $6,431 | $13,636 | $2,089,385 |
| 143 | $7,182 | $6,453 | $13,636 | $2,082,931 |
| 144 | $7,160 | $6,475 | $13,636 | $2,076,456 |
$163,627
$87,368
$76,258
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,138 | $6,498 | $13,636 | $2,069,958 |
| 146 | $7,115 | $6,520 | $13,636 | $2,063,438 |
| 147 | $7,093 | $6,542 | $13,636 | $2,056,896 |
| 148 | $7,071 | $6,565 | $13,636 | $2,050,331 |
| 149 | $7,048 | $6,588 | $13,636 | $2,043,743 |
| 150 | $7,025 | $6,610 | $13,636 | $2,037,133 |
| 151 | $7,003 | $6,633 | $13,636 | $2,030,500 |
| 152 | $6,980 | $6,656 | $13,636 | $2,023,844 |
| 153 | $6,957 | $6,679 | $13,636 | $2,017,166 |
| 154 | $6,934 | $6,702 | $13,636 | $2,010,464 |
| 155 | $6,911 | $6,725 | $13,636 | $2,003,740 |
| 156 | $6,888 | $6,748 | $13,636 | $1,996,992 |
$163,627
$84,163
$79,464
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,865 | $6,771 | $13,636 | $1,990,221 |
| 158 | $6,841 | $6,794 | $13,636 | $1,983,427 |
| 159 | $6,818 | $6,818 | $13,636 | $1,976,609 |
| 160 | $6,795 | $6,841 | $13,636 | $1,969,768 |
| 161 | $6,771 | $6,864 | $13,636 | $1,962,904 |
| 162 | $6,747 | $6,888 | $13,636 | $1,956,016 |
| 163 | $6,724 | $6,912 | $13,636 | $1,949,104 |
| 164 | $6,700 | $6,936 | $13,636 | $1,942,169 |
| 165 | $6,676 | $6,959 | $13,636 | $1,935,209 |
| 166 | $6,652 | $6,983 | $13,636 | $1,928,226 |
| 167 | $6,628 | $7,007 | $13,636 | $1,921,219 |
| 168 | $6,604 | $7,031 | $13,636 | $1,914,187 |
$163,627
$80,822
$82,805
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,580 | $7,056 | $13,636 | $1,907,132 |
| 170 | $6,556 | $7,080 | $13,636 | $1,900,052 |
| 171 | $6,531 | $7,104 | $13,636 | $1,892,948 |
| 172 | $6,507 | $7,129 | $13,636 | $1,885,819 |
| 173 | $6,483 | $7,153 | $13,636 | $1,878,666 |
| 174 | $6,458 | $7,178 | $13,636 | $1,871,489 |
| 175 | $6,433 | $7,202 | $13,636 | $1,864,286 |
| 176 | $6,408 | $7,227 | $13,636 | $1,857,059 |
| 177 | $6,384 | $7,252 | $13,636 | $1,849,807 |
| 178 | $6,359 | $7,277 | $13,636 | $1,842,531 |
| 179 | $6,334 | $7,302 | $13,636 | $1,835,229 |
| 180 | $6,309 | $7,327 | $13,636 | $1,827,902 |
$163,627
$77,341
$86,286
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,283 | $7,352 | $13,636 | $1,820,550 |
| 182 | $6,258 | $7,377 | $13,636 | $1,813,172 |
| 183 | $6,233 | $7,403 | $13,636 | $1,805,769 |
| 184 | $6,207 | $7,428 | $13,636 | $1,798,341 |
| 185 | $6,182 | $7,454 | $13,636 | $1,790,887 |
| 186 | $6,156 | $7,479 | $13,636 | $1,783,408 |
| 187 | $6,130 | $7,505 | $13,636 | $1,775,903 |
| 188 | $6,105 | $7,531 | $13,636 | $1,768,372 |
| 189 | $6,079 | $7,557 | $13,636 | $1,760,815 |
| 190 | $6,053 | $7,583 | $13,636 | $1,753,233 |
| 191 | $6,027 | $7,609 | $13,636 | $1,745,624 |
| 192 | $6,001 | $7,635 | $13,636 | $1,737,989 |
$163,627
$73,714
$89,913
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,974 | $7,661 | $13,636 | $1,730,328 |
| 194 | $5,948 | $7,688 | $13,636 | $1,722,640 |
| 195 | $5,922 | $7,714 | $13,636 | $1,714,926 |
| 196 | $5,895 | $7,740 | $13,636 | $1,707,185 |
| 197 | $5,868 | $7,767 | $13,636 | $1,699,418 |
| 198 | $5,842 | $7,794 | $13,636 | $1,691,625 |
| 199 | $5,815 | $7,821 | $13,636 | $1,683,804 |
| 200 | $5,788 | $7,847 | $13,636 | $1,675,957 |
| 201 | $5,761 | $7,874 | $13,636 | $1,668,082 |
| 202 | $5,734 | $7,902 | $13,636 | $1,660,181 |
| 203 | $5,707 | $7,929 | $13,636 | $1,652,252 |
| 204 | $5,680 | $7,956 | $13,636 | $1,644,296 |
$163,627
$69,934
$93,693
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,652 | $7,983 | $13,636 | $1,636,313 |
| 206 | $5,625 | $8,011 | $13,636 | $1,628,302 |
| 207 | $5,597 | $8,038 | $13,636 | $1,620,264 |
| 208 | $5,570 | $8,066 | $13,636 | $1,612,198 |
| 209 | $5,542 | $8,094 | $13,636 | $1,604,104 |
| 210 | $5,514 | $8,121 | $13,636 | $1,595,983 |
| 211 | $5,486 | $8,149 | $13,636 | $1,587,833 |
| 212 | $5,458 | $8,177 | $13,636 | $1,579,656 |
| 213 | $5,430 | $8,205 | $13,636 | $1,571,450 |
| 214 | $5,402 | $8,234 | $13,636 | $1,563,217 |
| 215 | $5,374 | $8,262 | $13,636 | $1,554,955 |
| 216 | $5,345 | $8,290 | $13,636 | $1,546,664 |
$163,627
$65,995
$97,632
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,317 | $8,319 | $13,636 | $1,538,345 |
| 218 | $5,288 | $8,347 | $13,636 | $1,529,998 |
| 219 | $5,259 | $8,376 | $13,636 | $1,521,622 |
| 220 | $5,231 | $8,405 | $13,636 | $1,513,217 |
| 221 | $5,202 | $8,434 | $13,636 | $1,504,783 |
| 222 | $5,173 | $8,463 | $13,636 | $1,496,320 |
| 223 | $5,144 | $8,492 | $13,636 | $1,487,828 |
| 224 | $5,114 | $8,521 | $13,636 | $1,479,307 |
| 225 | $5,085 | $8,550 | $13,636 | $1,470,757 |
| 226 | $5,056 | $8,580 | $13,636 | $1,462,177 |
| 227 | $5,026 | $8,609 | $13,636 | $1,453,567 |
| 228 | $4,997 | $8,639 | $13,636 | $1,444,928 |
$163,627
$61,891
$101,736
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,967 | $8,669 | $13,636 | $1,436,260 |
| 230 | $4,937 | $8,698 | $13,636 | $1,427,561 |
| 231 | $4,907 | $8,728 | $13,636 | $1,418,833 |
| 232 | $4,877 | $8,758 | $13,636 | $1,410,075 |
| 233 | $4,847 | $8,788 | $13,636 | $1,401,286 |
| 234 | $4,817 | $8,819 | $13,636 | $1,392,468 |
| 235 | $4,787 | $8,849 | $13,636 | $1,383,619 |
| 236 | $4,756 | $8,879 | $13,636 | $1,374,739 |
| 237 | $4,726 | $8,910 | $13,636 | $1,365,830 |
| 238 | $4,695 | $8,941 | $13,636 | $1,356,889 |
| 239 | $4,664 | $8,971 | $13,636 | $1,347,918 |
| 240 | $4,633 | $9,002 | $13,636 | $1,338,916 |
$163,627
$57,614
$106,013
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,603 | $9,033 | $13,636 | $1,329,883 |
| 242 | $4,571 | $9,064 | $13,636 | $1,320,819 |
| 243 | $4,540 | $9,095 | $13,636 | $1,311,723 |
| 244 | $4,509 | $9,127 | $13,636 | $1,302,597 |
| 245 | $4,478 | $9,158 | $13,636 | $1,293,439 |
| 246 | $4,446 | $9,189 | $13,636 | $1,284,250 |
| 247 | $4,415 | $9,221 | $13,636 | $1,275,029 |
| 248 | $4,383 | $9,253 | $13,636 | $1,265,776 |
| 249 | $4,351 | $9,284 | $13,636 | $1,256,492 |
| 250 | $4,319 | $9,316 | $13,636 | $1,247,175 |
| 251 | $4,287 | $9,348 | $13,636 | $1,237,827 |
| 252 | $4,255 | $9,381 | $13,636 | $1,228,446 |
$163,627
$53,157
$110,469
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,223 | $9,413 | $13,636 | $1,219,034 |
| 254 | $4,190 | $9,445 | $13,636 | $1,209,588 |
| 255 | $4,158 | $9,478 | $13,636 | $1,200,111 |
| 256 | $4,125 | $9,510 | $13,636 | $1,190,601 |
| 257 | $4,093 | $9,543 | $13,636 | $1,181,058 |
| 258 | $4,060 | $9,576 | $13,636 | $1,171,482 |
| 259 | $4,027 | $9,609 | $13,636 | $1,161,874 |
| 260 | $3,994 | $9,642 | $13,636 | $1,152,232 |
| 261 | $3,961 | $9,675 | $13,636 | $1,142,557 |
| 262 | $3,928 | $9,708 | $13,636 | $1,132,849 |
| 263 | $3,894 | $9,741 | $13,636 | $1,123,108 |
| 264 | $3,861 | $9,775 | $13,636 | $1,113,333 |
$163,627
$48,513
$115,113
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,827 | $9,808 | $13,636 | $1,103,524 |
| 266 | $3,793 | $9,842 | $13,636 | $1,093,682 |
| 267 | $3,760 | $9,876 | $13,636 | $1,083,806 |
| 268 | $3,726 | $9,910 | $13,636 | $1,073,896 |
| 269 | $3,692 | $9,944 | $13,636 | $1,063,952 |
| 270 | $3,657 | $9,978 | $13,636 | $1,053,974 |
| 271 | $3,623 | $10,013 | $13,636 | $1,043,961 |
| 272 | $3,589 | $10,047 | $13,636 | $1,033,915 |
| 273 | $3,554 | $10,081 | $13,636 | $1,023,833 |
| 274 | $3,519 | $10,116 | $13,636 | $1,013,717 |
| 275 | $3,485 | $10,151 | $13,636 | $1,003,566 |
| 276 | $3,450 | $10,186 | $13,636 | $993,380 |
$163,627
$43,674
$119,953
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,415 | $10,221 | $13,636 | $983,159 |
| 278 | $3,380 | $10,256 | $13,636 | $972,903 |
| 279 | $3,344 | $10,291 | $13,636 | $962,612 |
| 280 | $3,309 | $10,327 | $13,636 | $952,286 |
| 281 | $3,273 | $10,362 | $13,636 | $941,924 |
| 282 | $3,238 | $10,398 | $13,636 | $931,526 |
| 283 | $3,202 | $10,433 | $13,636 | $921,092 |
| 284 | $3,166 | $10,469 | $13,636 | $910,623 |
| 285 | $3,130 | $10,505 | $13,636 | $900,118 |
| 286 | $3,094 | $10,541 | $13,636 | $889,576 |
| 287 | $3,058 | $10,578 | $13,636 | $878,999 |
| 288 | $3,022 | $10,614 | $13,636 | $868,385 |
$163,627
$38,631
$124,995
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,985 | $10,650 | $13,636 | $857,734 |
| 290 | $2,948 | $10,687 | $13,636 | $847,047 |
| 291 | $2,912 | $10,724 | $13,636 | $836,323 |
| 292 | $2,875 | $10,761 | $13,636 | $825,563 |
| 293 | $2,838 | $10,798 | $13,636 | $814,765 |
| 294 | $2,801 | $10,835 | $13,636 | $803,930 |
| 295 | $2,764 | $10,872 | $13,636 | $793,058 |
| 296 | $2,726 | $10,909 | $13,636 | $782,149 |
| 297 | $2,689 | $10,947 | $13,636 | $771,202 |
| 298 | $2,651 | $10,985 | $13,636 | $760,217 |
| 299 | $2,613 | $11,022 | $13,636 | $749,195 |
| 300 | $2,575 | $11,060 | $13,636 | $738,135 |
$163,627
$33,377
$130,250
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,537 | $11,098 | $13,636 | $727,037 |
| 302 | $2,499 | $11,136 | $13,636 | $715,900 |
| 303 | $2,461 | $11,175 | $13,636 | $704,726 |
| 304 | $2,422 | $11,213 | $13,636 | $693,513 |
| 305 | $2,384 | $11,252 | $13,636 | $682,261 |
| 306 | $2,345 | $11,290 | $13,636 | $670,971 |
| 307 | $2,306 | $11,329 | $13,636 | $659,642 |
| 308 | $2,268 | $11,368 | $13,636 | $648,274 |
| 309 | $2,228 | $11,407 | $13,636 | $636,866 |
| 310 | $2,189 | $11,446 | $13,636 | $625,420 |
| 311 | $2,150 | $11,486 | $13,636 | $613,934 |
| 312 | $2,110 | $11,525 | $13,636 | $602,409 |
$163,627
$27,901
$135,726
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,071 | $11,565 | $13,636 | $590,845 |
| 314 | $2,031 | $11,605 | $13,636 | $579,240 |
| 315 | $1,991 | $11,644 | $13,636 | $567,596 |
| 316 | $1,951 | $11,684 | $13,636 | $555,911 |
| 317 | $1,911 | $11,725 | $13,636 | $544,187 |
| 318 | $1,871 | $11,765 | $13,636 | $532,422 |
| 319 | $1,830 | $11,805 | $13,636 | $520,616 |
| 320 | $1,790 | $11,846 | $13,636 | $508,770 |
| 321 | $1,749 | $11,887 | $13,636 | $496,884 |
| 322 | $1,708 | $11,928 | $13,636 | $484,956 |
| 323 | $1,667 | $11,969 | $13,636 | $472,988 |
| 324 | $1,626 | $12,010 | $13,636 | $460,978 |
$163,627
$22,195
$141,431
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,585 | $12,051 | $13,636 | $448,927 |
| 326 | $1,543 | $12,092 | $13,636 | $436,835 |
| 327 | $1,502 | $12,134 | $13,636 | $424,701 |
| 328 | $1,460 | $12,176 | $13,636 | $412,525 |
| 329 | $1,418 | $12,217 | $13,636 | $400,308 |
| 330 | $1,376 | $12,259 | $13,636 | $388,048 |
| 331 | $1,334 | $12,302 | $13,636 | $375,746 |
| 332 | $1,292 | $12,344 | $13,636 | $363,403 |
| 333 | $1,249 | $12,386 | $13,636 | $351,016 |
| 334 | $1,207 | $12,429 | $13,636 | $338,587 |
| 335 | $1,164 | $12,472 | $13,636 | $326,116 |
| 336 | $1,121 | $12,515 | $13,636 | $313,601 |
$163,627
$16,250
$147,377
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,078 | $12,558 | $13,636 | $301,043 |
| 338 | $1,035 | $12,601 | $13,636 | $288,443 |
| 339 | $992 | $12,644 | $13,636 | $275,799 |
| 340 | $948 | $12,687 | $13,636 | $263,111 |
| 341 | $904 | $12,731 | $13,636 | $250,380 |
| 342 | $861 | $12,775 | $13,636 | $237,605 |
| 343 | $817 | $12,819 | $13,636 | $224,786 |
| 344 | $773 | $12,863 | $13,636 | $211,924 |
| 345 | $728 | $12,907 | $13,636 | $199,017 |
| 346 | $684 | $12,951 | $13,636 | $186,065 |
| 347 | $640 | $12,996 | $13,636 | $173,069 |
| 348 | $595 | $13,041 | $13,636 | $160,029 |
$163,627
$10,054
$153,573
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $550 | $13,085 | $13,636 | $146,943 |
| 350 | $505 | $13,130 | $13,636 | $133,813 |
| 351 | $460 | $13,176 | $13,636 | $120,637 |
| 352 | $415 | $13,221 | $13,636 | $107,416 |
| 353 | $369 | $13,266 | $13,636 | $94,150 |
| 354 | $324 | $13,312 | $13,636 | $80,838 |
| 355 | $278 | $13,358 | $13,636 | $67,480 |
| 356 | $232 | $13,404 | $13,636 | $54,077 |
| 357 | $186 | $13,450 | $13,636 | $40,627 |
| 358 | $140 | $13,496 | $13,636 | $27,131 |
| 359 | $93 | $13,542 | $13,636 | $13,589 |
| 360 | $47 | $13,589 | $13,636 | $0 |
$163,627
$3,598
$160,029
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。
