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
395 呎
@11,899
527 呎
@8,918
$470 萬
$480 萬
$400 萬
$500 萬
$450 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $23,189 | $17,819 | $14,602 | $12,462 |
| 1.500 | $24,051 | $18,696 | $15,496 | $13,372 |
| 2.000 | $24,933 | $19,600 | $16,422 | $14,321 |
| 2.500 | $25,835 | $20,531 | $17,382 | $15,309 |
| 3.000 | $26,757 | $21,488 | $18,373 | $16,335 |
| 3.500 | $27,698 | $22,471 | $19,397 | $17,398 |
| 4.000 | $28,659 | $23,479 | $20,451 | $18,497 |
| 4.125 | $28,903 | $23,735 | $20,719 | $18,778 |
| 4.500 | $29,640 | $24,512 | $21,536 | $19,632 |
| 5.000 | $30,639 | $25,570 | $22,650 | $20,799 |
| 5.500 | $31,658 | $26,652 | $23,793 | $21,999 |
| 6.000 | $32,695 | $27,758 | $24,963 | $23,230 |
每月供款$18,778
30年
$3,874,500
$2,885,492
$6,759,992
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $13,319 | $5,459 | $18,778 | $3,869,041 |
| 2 | $13,300 | $5,478 | $18,778 | $3,863,563 |
| 3 | $13,281 | $5,497 | $18,778 | $3,858,066 |
| 4 | $13,262 | $5,516 | $18,778 | $3,852,551 |
| 5 | $13,243 | $5,535 | $18,778 | $3,847,016 |
| 6 | $13,224 | $5,554 | $18,778 | $3,841,462 |
| 7 | $13,205 | $5,573 | $18,778 | $3,835,890 |
| 8 | $13,186 | $5,592 | $18,778 | $3,830,298 |
| 9 | $13,167 | $5,611 | $18,778 | $3,824,687 |
| 10 | $13,147 | $5,630 | $18,778 | $3,819,056 |
| 11 | $13,128 | $5,650 | $18,778 | $3,813,406 |
| 12 | $13,109 | $5,669 | $18,778 | $3,807,737 |
$225,333
$158,570
$66,763
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $13,089 | $5,689 | $18,778 | $3,802,049 |
| 14 | $13,070 | $5,708 | $18,778 | $3,796,340 |
| 15 | $13,050 | $5,728 | $18,778 | $3,790,613 |
| 16 | $13,030 | $5,748 | $18,778 | $3,784,865 |
| 17 | $13,010 | $5,767 | $18,778 | $3,779,098 |
| 18 | $12,991 | $5,787 | $18,778 | $3,773,311 |
| 19 | $12,971 | $5,807 | $18,778 | $3,767,504 |
| 20 | $12,951 | $5,827 | $18,778 | $3,761,677 |
| 21 | $12,931 | $5,847 | $18,778 | $3,755,830 |
| 22 | $12,911 | $5,867 | $18,778 | $3,749,963 |
| 23 | $12,890 | $5,887 | $18,778 | $3,744,075 |
| 24 | $12,870 | $5,907 | $18,778 | $3,738,168 |
$225,333
$155,764
$69,569
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $12,850 | $5,928 | $18,778 | $3,732,240 |
| 26 | $12,830 | $5,948 | $18,778 | $3,726,292 |
| 27 | $12,809 | $5,969 | $18,778 | $3,720,323 |
| 28 | $12,789 | $5,989 | $18,778 | $3,714,334 |
| 29 | $12,768 | $6,010 | $18,778 | $3,708,324 |
| 30 | $12,747 | $6,030 | $18,778 | $3,702,294 |
| 31 | $12,727 | $6,051 | $18,778 | $3,696,243 |
| 32 | $12,706 | $6,072 | $18,778 | $3,690,171 |
| 33 | $12,685 | $6,093 | $18,778 | $3,684,078 |
| 34 | $12,664 | $6,114 | $18,778 | $3,677,964 |
| 35 | $12,643 | $6,135 | $18,778 | $3,671,830 |
| 36 | $12,622 | $6,156 | $18,778 | $3,665,674 |
$225,333
$152,839
$72,494
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $12,601 | $6,177 | $18,778 | $3,659,497 |
| 38 | $12,580 | $6,198 | $18,778 | $3,653,299 |
| 39 | $12,558 | $6,220 | $18,778 | $3,647,079 |
| 40 | $12,537 | $6,241 | $18,778 | $3,640,838 |
| 41 | $12,515 | $6,262 | $18,778 | $3,634,576 |
| 42 | $12,494 | $6,284 | $18,778 | $3,628,292 |
| 43 | $12,472 | $6,306 | $18,778 | $3,621,986 |
| 44 | $12,451 | $6,327 | $18,778 | $3,615,659 |
| 45 | $12,429 | $6,349 | $18,778 | $3,609,310 |
| 46 | $12,407 | $6,371 | $18,778 | $3,602,939 |
| 47 | $12,385 | $6,393 | $18,778 | $3,596,547 |
| 48 | $12,363 | $6,415 | $18,778 | $3,590,132 |
$225,333
$149,791
$75,542
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $12,341 | $6,437 | $18,778 | $3,583,696 |
| 50 | $12,319 | $6,459 | $18,778 | $3,577,237 |
| 51 | $12,297 | $6,481 | $18,778 | $3,570,756 |
| 52 | $12,274 | $6,503 | $18,778 | $3,564,252 |
| 53 | $12,252 | $6,526 | $18,778 | $3,557,727 |
| 54 | $12,230 | $6,548 | $18,778 | $3,551,179 |
| 55 | $12,207 | $6,571 | $18,778 | $3,544,608 |
| 56 | $12,185 | $6,593 | $18,778 | $3,538,015 |
| 57 | $12,162 | $6,616 | $18,778 | $3,531,399 |
| 58 | $12,139 | $6,639 | $18,778 | $3,524,761 |
| 59 | $12,116 | $6,661 | $18,778 | $3,518,099 |
| 60 | $12,093 | $6,684 | $18,778 | $3,511,415 |
$225,333
$146,616
$78,717
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $12,070 | $6,707 | $18,778 | $3,504,708 |
| 62 | $12,047 | $6,730 | $18,778 | $3,497,977 |
| 63 | $12,024 | $6,753 | $18,778 | $3,491,224 |
| 64 | $12,001 | $6,777 | $18,778 | $3,484,447 |
| 65 | $11,978 | $6,800 | $18,778 | $3,477,647 |
| 66 | $11,954 | $6,823 | $18,778 | $3,470,824 |
| 67 | $11,931 | $6,847 | $18,778 | $3,463,977 |
| 68 | $11,907 | $6,870 | $18,778 | $3,457,107 |
| 69 | $11,884 | $6,894 | $18,778 | $3,450,213 |
| 70 | $11,860 | $6,918 | $18,778 | $3,443,295 |
| 71 | $11,836 | $6,941 | $18,778 | $3,436,354 |
| 72 | $11,812 | $6,965 | $18,778 | $3,429,388 |
$225,333
$143,307
$82,026
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $11,789 | $6,989 | $18,778 | $3,422,399 |
| 74 | $11,764 | $7,013 | $18,778 | $3,415,386 |
| 75 | $11,740 | $7,037 | $18,778 | $3,408,349 |
| 76 | $11,716 | $7,062 | $18,778 | $3,401,287 |
| 77 | $11,692 | $7,086 | $18,778 | $3,394,201 |
| 78 | $11,668 | $7,110 | $18,778 | $3,387,091 |
| 79 | $11,643 | $7,135 | $18,778 | $3,379,956 |
| 80 | $11,619 | $7,159 | $18,778 | $3,372,797 |
| 81 | $11,594 | $7,184 | $18,778 | $3,365,614 |
| 82 | $11,569 | $7,208 | $18,778 | $3,358,405 |
| 83 | $11,545 | $7,233 | $18,778 | $3,351,172 |
| 84 | $11,520 | $7,258 | $18,778 | $3,343,914 |
$225,333
$139,858
$85,475
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $11,495 | $7,283 | $18,778 | $3,336,631 |
| 86 | $11,470 | $7,308 | $18,778 | $3,329,323 |
| 87 | $11,445 | $7,333 | $18,778 | $3,321,989 |
| 88 | $11,419 | $7,358 | $18,778 | $3,314,631 |
| 89 | $11,394 | $7,384 | $18,778 | $3,307,247 |
| 90 | $11,369 | $7,409 | $18,778 | $3,299,838 |
| 91 | $11,343 | $7,435 | $18,778 | $3,292,404 |
| 92 | $11,318 | $7,460 | $18,778 | $3,284,943 |
| 93 | $11,292 | $7,486 | $18,778 | $3,277,458 |
| 94 | $11,266 | $7,511 | $18,778 | $3,269,946 |
| 95 | $11,240 | $7,537 | $18,778 | $3,262,409 |
| 96 | $11,215 | $7,563 | $18,778 | $3,254,846 |
$225,333
$136,265
$89,068
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $11,189 | $7,589 | $18,778 | $3,247,256 |
| 98 | $11,162 | $7,615 | $18,778 | $3,239,641 |
| 99 | $11,136 | $7,641 | $18,778 | $3,232,000 |
| 100 | $11,110 | $7,668 | $18,778 | $3,224,332 |
| 101 | $11,084 | $7,694 | $18,778 | $3,216,638 |
| 102 | $11,057 | $7,721 | $18,778 | $3,208,917 |
| 103 | $11,031 | $7,747 | $18,778 | $3,201,170 |
| 104 | $11,004 | $7,774 | $18,778 | $3,193,396 |
| 105 | $10,977 | $7,800 | $18,778 | $3,185,596 |
| 106 | $10,950 | $7,827 | $18,778 | $3,177,769 |
| 107 | $10,924 | $7,854 | $18,778 | $3,169,915 |
| 108 | $10,897 | $7,881 | $18,778 | $3,162,033 |
$225,333
$132,521
$92,812
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $10,869 | $7,908 | $18,778 | $3,154,125 |
| 110 | $10,842 | $7,935 | $18,778 | $3,146,190 |
| 111 | $10,815 | $7,963 | $18,778 | $3,138,227 |
| 112 | $10,788 | $7,990 | $18,778 | $3,130,237 |
| 113 | $10,760 | $8,018 | $18,778 | $3,122,219 |
| 114 | $10,733 | $8,045 | $18,778 | $3,114,174 |
| 115 | $10,705 | $8,073 | $18,778 | $3,106,101 |
| 116 | $10,677 | $8,101 | $18,778 | $3,098,001 |
| 117 | $10,649 | $8,128 | $18,778 | $3,089,872 |
| 118 | $10,621 | $8,156 | $18,778 | $3,081,716 |
| 119 | $10,593 | $8,184 | $18,778 | $3,073,532 |
| 120 | $10,565 | $8,212 | $18,778 | $3,065,319 |
$225,333
$128,619
$96,714
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $10,537 | $8,241 | $18,778 | $3,057,079 |
| 122 | $10,509 | $8,269 | $18,778 | $3,048,809 |
| 123 | $10,480 | $8,297 | $18,778 | $3,040,512 |
| 124 | $10,452 | $8,326 | $18,778 | $3,032,186 |
| 125 | $10,423 | $8,355 | $18,778 | $3,023,831 |
| 126 | $10,394 | $8,383 | $18,778 | $3,015,448 |
| 127 | $10,366 | $8,412 | $18,778 | $3,007,036 |
| 128 | $10,337 | $8,441 | $18,778 | $2,998,595 |
| 129 | $10,308 | $8,470 | $18,778 | $2,990,125 |
| 130 | $10,279 | $8,499 | $18,778 | $2,981,626 |
| 131 | $10,249 | $8,528 | $18,778 | $2,973,097 |
| 132 | $10,220 | $8,558 | $18,778 | $2,964,539 |
$225,333
$124,553
$100,780
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $10,191 | $8,587 | $18,778 | $2,955,952 |
| 134 | $10,161 | $8,617 | $18,778 | $2,947,336 |
| 135 | $10,131 | $8,646 | $18,778 | $2,938,689 |
| 136 | $10,102 | $8,676 | $18,778 | $2,930,013 |
| 137 | $10,072 | $8,706 | $18,778 | $2,921,307 |
| 138 | $10,042 | $8,736 | $18,778 | $2,912,572 |
| 139 | $10,012 | $8,766 | $18,778 | $2,903,806 |
| 140 | $9,982 | $8,796 | $18,778 | $2,895,010 |
| 141 | $9,952 | $8,826 | $18,778 | $2,886,184 |
| 142 | $9,921 | $8,856 | $18,778 | $2,877,327 |
| 143 | $9,891 | $8,887 | $18,778 | $2,868,440 |
| 144 | $9,860 | $8,917 | $18,778 | $2,859,523 |
$225,333
$120,317
$105,017
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $9,830 | $8,948 | $18,778 | $2,850,575 |
| 146 | $9,799 | $8,979 | $18,778 | $2,841,596 |
| 147 | $9,768 | $9,010 | $18,778 | $2,832,586 |
| 148 | $9,737 | $9,041 | $18,778 | $2,823,545 |
| 149 | $9,706 | $9,072 | $18,778 | $2,814,474 |
| 150 | $9,675 | $9,103 | $18,778 | $2,805,371 |
| 151 | $9,643 | $9,134 | $18,778 | $2,796,236 |
| 152 | $9,612 | $9,166 | $18,778 | $2,787,071 |
| 153 | $9,581 | $9,197 | $18,778 | $2,777,873 |
| 154 | $9,549 | $9,229 | $18,778 | $2,768,645 |
| 155 | $9,517 | $9,261 | $18,778 | $2,759,384 |
| 156 | $9,485 | $9,292 | $18,778 | $2,750,092 |
$225,333
$115,902
$109,431
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $9,453 | $9,324 | $18,778 | $2,740,767 |
| 158 | $9,421 | $9,356 | $18,778 | $2,731,411 |
| 159 | $9,389 | $9,389 | $18,778 | $2,722,022 |
| 160 | $9,357 | $9,421 | $18,778 | $2,712,602 |
| 161 | $9,325 | $9,453 | $18,778 | $2,703,148 |
| 162 | $9,292 | $9,486 | $18,778 | $2,693,663 |
| 163 | $9,259 | $9,518 | $18,778 | $2,684,144 |
| 164 | $9,227 | $9,551 | $18,778 | $2,674,593 |
| 165 | $9,194 | $9,584 | $18,778 | $2,665,010 |
| 166 | $9,161 | $9,617 | $18,778 | $2,655,393 |
| 167 | $9,128 | $9,650 | $18,778 | $2,645,743 |
| 168 | $9,095 | $9,683 | $18,778 | $2,636,060 |
$225,333
$111,301
$114,032
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $9,061 | $9,716 | $18,778 | $2,626,344 |
| 170 | $9,028 | $9,750 | $18,778 | $2,616,594 |
| 171 | $8,995 | $9,783 | $18,778 | $2,606,811 |
| 172 | $8,961 | $9,817 | $18,778 | $2,596,994 |
| 173 | $8,927 | $9,851 | $18,778 | $2,587,143 |
| 174 | $8,893 | $9,884 | $18,778 | $2,577,259 |
| 175 | $8,859 | $9,918 | $18,778 | $2,567,340 |
| 176 | $8,825 | $9,953 | $18,778 | $2,557,388 |
| 177 | $8,791 | $9,987 | $18,778 | $2,547,401 |
| 178 | $8,757 | $10,021 | $18,778 | $2,537,380 |
| 179 | $8,722 | $10,056 | $18,778 | $2,527,325 |
| 180 | $8,688 | $10,090 | $18,778 | $2,517,235 |
$225,333
$106,508
$118,825
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $8,653 | $10,125 | $18,778 | $2,507,110 |
| 182 | $8,618 | $10,160 | $18,778 | $2,496,950 |
| 183 | $8,583 | $10,194 | $18,778 | $2,486,756 |
| 184 | $8,548 | $10,230 | $18,778 | $2,476,526 |
| 185 | $8,513 | $10,265 | $18,778 | $2,466,262 |
| 186 | $8,478 | $10,300 | $18,778 | $2,455,962 |
| 187 | $8,442 | $10,335 | $18,778 | $2,445,626 |
| 188 | $8,407 | $10,371 | $18,778 | $2,435,255 |
| 189 | $8,371 | $10,407 | $18,778 | $2,424,849 |
| 190 | $8,335 | $10,442 | $18,778 | $2,414,406 |
| 191 | $8,300 | $10,478 | $18,778 | $2,403,928 |
| 192 | $8,264 | $10,514 | $18,778 | $2,393,414 |
$225,333
$101,512
$123,821
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $8,227 | $10,550 | $18,778 | $2,382,863 |
| 194 | $8,191 | $10,587 | $18,778 | $2,372,277 |
| 195 | $8,155 | $10,623 | $18,778 | $2,361,654 |
| 196 | $8,118 | $10,660 | $18,778 | $2,350,994 |
| 197 | $8,082 | $10,696 | $18,778 | $2,340,298 |
| 198 | $8,045 | $10,733 | $18,778 | $2,329,565 |
| 199 | $8,008 | $10,770 | $18,778 | $2,318,795 |
| 200 | $7,971 | $10,807 | $18,778 | $2,307,988 |
| 201 | $7,934 | $10,844 | $18,778 | $2,297,144 |
| 202 | $7,896 | $10,881 | $18,778 | $2,286,263 |
| 203 | $7,859 | $10,919 | $18,778 | $2,275,344 |
| 204 | $7,821 | $10,956 | $18,778 | $2,264,388 |
$225,333
$96,307
$129,026
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,784 | $10,994 | $18,778 | $2,253,394 |
| 206 | $7,746 | $11,032 | $18,778 | $2,242,362 |
| 207 | $7,708 | $11,070 | $18,778 | $2,231,293 |
| 208 | $7,670 | $11,108 | $18,778 | $2,220,185 |
| 209 | $7,632 | $11,146 | $18,778 | $2,209,039 |
| 210 | $7,594 | $11,184 | $18,778 | $2,197,855 |
| 211 | $7,555 | $11,223 | $18,778 | $2,186,632 |
| 212 | $7,517 | $11,261 | $18,778 | $2,175,371 |
| 213 | $7,478 | $11,300 | $18,778 | $2,164,071 |
| 214 | $7,439 | $11,339 | $18,778 | $2,152,732 |
| 215 | $7,400 | $11,378 | $18,778 | $2,141,355 |
| 216 | $7,361 | $11,417 | $18,778 | $2,129,938 |
$225,333
$90,883
$134,450
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $7,322 | $11,456 | $18,778 | $2,118,482 |
| 218 | $7,282 | $11,495 | $18,778 | $2,106,986 |
| 219 | $7,243 | $11,535 | $18,778 | $2,095,451 |
| 220 | $7,203 | $11,575 | $18,778 | $2,083,877 |
| 221 | $7,163 | $11,614 | $18,778 | $2,072,262 |
| 222 | $7,123 | $11,654 | $18,778 | $2,060,608 |
| 223 | $7,083 | $11,694 | $18,778 | $2,048,913 |
| 224 | $7,043 | $11,735 | $18,778 | $2,037,179 |
| 225 | $7,003 | $11,775 | $18,778 | $2,025,404 |
| 226 | $6,962 | $11,815 | $18,778 | $2,013,588 |
| 227 | $6,922 | $11,856 | $18,778 | $2,001,732 |
| 228 | $6,881 | $11,897 | $18,778 | $1,989,836 |
$225,333
$85,231
$140,102
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,840 | $11,938 | $18,778 | $1,977,898 |
| 230 | $6,799 | $11,979 | $18,778 | $1,965,919 |
| 231 | $6,758 | $12,020 | $18,778 | $1,953,899 |
| 232 | $6,717 | $12,061 | $18,778 | $1,941,838 |
| 233 | $6,675 | $12,103 | $18,778 | $1,929,735 |
| 234 | $6,633 | $12,144 | $18,778 | $1,917,591 |
| 235 | $6,592 | $12,186 | $18,778 | $1,905,405 |
| 236 | $6,550 | $12,228 | $18,778 | $1,893,177 |
| 237 | $6,508 | $12,270 | $18,778 | $1,880,907 |
| 238 | $6,466 | $12,312 | $18,778 | $1,868,595 |
| 239 | $6,423 | $12,354 | $18,778 | $1,856,241 |
| 240 | $6,381 | $12,397 | $18,778 | $1,843,844 |
$225,333
$79,341
$145,992
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $6,338 | $12,440 | $18,778 | $1,831,404 |
| 242 | $6,295 | $12,482 | $18,778 | $1,818,922 |
| 243 | $6,253 | $12,525 | $18,778 | $1,806,397 |
| 244 | $6,209 | $12,568 | $18,778 | $1,793,828 |
| 245 | $6,166 | $12,611 | $18,778 | $1,781,217 |
| 246 | $6,123 | $12,655 | $18,778 | $1,768,562 |
| 247 | $6,079 | $12,698 | $18,778 | $1,755,864 |
| 248 | $6,036 | $12,742 | $18,778 | $1,743,122 |
| 249 | $5,992 | $12,786 | $18,778 | $1,730,336 |
| 250 | $5,948 | $12,830 | $18,778 | $1,717,506 |
| 251 | $5,904 | $12,874 | $18,778 | $1,704,632 |
| 252 | $5,860 | $12,918 | $18,778 | $1,691,714 |
$225,333
$73,204
$152,129
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,815 | $12,962 | $18,778 | $1,678,752 |
| 254 | $5,771 | $13,007 | $18,778 | $1,665,745 |
| 255 | $5,726 | $13,052 | $18,778 | $1,652,693 |
| 256 | $5,681 | $13,097 | $18,778 | $1,639,596 |
| 257 | $5,636 | $13,142 | $18,778 | $1,626,455 |
| 258 | $5,591 | $13,187 | $18,778 | $1,613,268 |
| 259 | $5,546 | $13,232 | $18,778 | $1,600,036 |
| 260 | $5,500 | $13,278 | $18,778 | $1,586,758 |
| 261 | $5,454 | $13,323 | $18,778 | $1,573,435 |
| 262 | $5,409 | $13,369 | $18,778 | $1,560,066 |
| 263 | $5,363 | $13,415 | $18,778 | $1,546,651 |
| 264 | $5,317 | $13,461 | $18,778 | $1,533,190 |
$225,333
$66,808
$158,525
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,270 | $13,507 | $18,778 | $1,519,682 |
| 266 | $5,224 | $13,554 | $18,778 | $1,506,128 |
| 267 | $5,177 | $13,600 | $18,778 | $1,492,528 |
| 268 | $5,131 | $13,647 | $18,778 | $1,478,881 |
| 269 | $5,084 | $13,694 | $18,778 | $1,465,187 |
| 270 | $5,037 | $13,741 | $18,778 | $1,451,445 |
| 271 | $4,989 | $13,788 | $18,778 | $1,437,657 |
| 272 | $4,942 | $13,836 | $18,778 | $1,423,821 |
| 273 | $4,894 | $13,883 | $18,778 | $1,409,938 |
| 274 | $4,847 | $13,931 | $18,778 | $1,396,007 |
| 275 | $4,799 | $13,979 | $18,778 | $1,382,028 |
| 276 | $4,751 | $14,027 | $18,778 | $1,368,001 |
$225,333
$60,144
$165,189
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,703 | $14,075 | $18,778 | $1,353,926 |
| 278 | $4,654 | $14,124 | $18,778 | $1,339,802 |
| 279 | $4,606 | $14,172 | $18,778 | $1,325,630 |
| 280 | $4,557 | $14,221 | $18,778 | $1,311,409 |
| 281 | $4,508 | $14,270 | $18,778 | $1,297,139 |
| 282 | $4,459 | $14,319 | $18,778 | $1,282,820 |
| 283 | $4,410 | $14,368 | $18,778 | $1,268,452 |
| 284 | $4,360 | $14,417 | $18,778 | $1,254,035 |
| 285 | $4,311 | $14,467 | $18,778 | $1,239,568 |
| 286 | $4,261 | $14,517 | $18,778 | $1,225,051 |
| 287 | $4,211 | $14,567 | $18,778 | $1,210,484 |
| 288 | $4,161 | $14,617 | $18,778 | $1,195,868 |
$225,333
$53,200
$172,133
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,111 | $14,667 | $18,778 | $1,181,201 |
| 290 | $4,060 | $14,717 | $18,778 | $1,166,483 |
| 291 | $4,010 | $14,768 | $18,778 | $1,151,715 |
| 292 | $3,959 | $14,819 | $18,778 | $1,136,897 |
| 293 | $3,908 | $14,870 | $18,778 | $1,122,027 |
| 294 | $3,857 | $14,921 | $18,778 | $1,107,106 |
| 295 | $3,806 | $14,972 | $18,778 | $1,092,134 |
| 296 | $3,754 | $15,024 | $18,778 | $1,077,110 |
| 297 | $3,703 | $15,075 | $18,778 | $1,062,035 |
| 298 | $3,651 | $15,127 | $18,778 | $1,046,908 |
| 299 | $3,599 | $15,179 | $18,778 | $1,031,729 |
| 300 | $3,547 | $15,231 | $18,778 | $1,016,498 |
$225,333
$45,964
$179,370
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,494 | $15,284 | $18,778 | $1,001,215 |
| 302 | $3,442 | $15,336 | $18,778 | $985,878 |
| 303 | $3,389 | $15,389 | $18,778 | $970,490 |
| 304 | $3,336 | $15,442 | $18,778 | $955,048 |
| 305 | $3,283 | $15,495 | $18,778 | $939,553 |
| 306 | $3,230 | $15,548 | $18,778 | $924,005 |
| 307 | $3,176 | $15,601 | $18,778 | $908,404 |
| 308 | $3,123 | $15,655 | $18,778 | $892,749 |
| 309 | $3,069 | $15,709 | $18,778 | $877,040 |
| 310 | $3,015 | $15,763 | $18,778 | $861,277 |
| 311 | $2,961 | $15,817 | $18,778 | $845,460 |
| 312 | $2,906 | $15,871 | $18,778 | $829,588 |
$225,333
$38,423
$186,910
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,852 | $15,926 | $18,778 | $813,662 |
| 314 | $2,797 | $15,981 | $18,778 | $797,681 |
| 315 | $2,742 | $16,036 | $18,778 | $781,646 |
| 316 | $2,687 | $16,091 | $18,778 | $765,555 |
| 317 | $2,632 | $16,146 | $18,778 | $749,409 |
| 318 | $2,576 | $16,202 | $18,778 | $733,207 |
| 319 | $2,520 | $16,257 | $18,778 | $716,949 |
| 320 | $2,465 | $16,313 | $18,778 | $700,636 |
| 321 | $2,408 | $16,369 | $18,778 | $684,267 |
| 322 | $2,352 | $16,426 | $18,778 | $667,841 |
| 323 | $2,296 | $16,482 | $18,778 | $651,359 |
| 324 | $2,239 | $16,539 | $18,778 | $634,821 |
$225,333
$30,566
$194,767
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,182 | $16,596 | $18,778 | $618,225 |
| 326 | $2,125 | $16,653 | $18,778 | $601,572 |
| 327 | $2,068 | $16,710 | $18,778 | $584,863 |
| 328 | $2,010 | $16,767 | $18,778 | $568,095 |
| 329 | $1,953 | $16,825 | $18,778 | $551,270 |
| 330 | $1,895 | $16,883 | $18,778 | $534,388 |
| 331 | $1,837 | $16,941 | $18,778 | $517,447 |
| 332 | $1,779 | $16,999 | $18,778 | $500,448 |
| 333 | $1,720 | $17,057 | $18,778 | $483,390 |
| 334 | $1,662 | $17,116 | $18,778 | $466,274 |
| 335 | $1,603 | $17,175 | $18,778 | $449,099 |
| 336 | $1,544 | $17,234 | $18,778 | $431,865 |
$225,333
$22,378
$202,955
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,485 | $17,293 | $18,778 | $414,572 |
| 338 | $1,425 | $17,353 | $18,778 | $397,219 |
| 339 | $1,365 | $17,412 | $18,778 | $379,807 |
| 340 | $1,306 | $17,472 | $18,778 | $362,335 |
| 341 | $1,246 | $17,532 | $18,778 | $344,803 |
| 342 | $1,185 | $17,592 | $18,778 | $327,210 |
| 343 | $1,125 | $17,653 | $18,778 | $309,557 |
| 344 | $1,064 | $17,714 | $18,778 | $291,844 |
| 345 | $1,003 | $17,775 | $18,778 | $274,069 |
| 346 | $942 | $17,836 | $18,778 | $256,233 |
| 347 | $881 | $17,897 | $18,778 | $238,336 |
| 348 | $819 | $17,958 | $18,778 | $220,378 |
$225,333
$13,846
$211,487
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $758 | $18,020 | $18,778 | $202,358 |
| 350 | $696 | $18,082 | $18,778 | $184,276 |
| 351 | $633 | $18,144 | $18,778 | $166,131 |
| 352 | $571 | $18,207 | $18,778 | $147,925 |
| 353 | $508 | $18,269 | $18,778 | $129,655 |
| 354 | $446 | $18,332 | $18,778 | $111,323 |
| 355 | $383 | $18,395 | $18,778 | $92,928 |
| 356 | $319 | $18,458 | $18,778 | $74,470 |
| 357 | $256 | $18,522 | $18,778 | $55,948 |
| 358 | $192 | $18,585 | $18,778 | $37,363 |
| 359 | $128 | $18,649 | $18,778 | $18,713 |
| 360 | $64 | $18,713 | $18,778 | $0 |
$225,333
$4,955
$220,378
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。
