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
$390 萬
$390 萬
$398 萬
$400 萬
$345 萬
$330 萬
$400 萬
$360 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $16,949 | $13,024 | $10,673 | $9,108 |
| 1.500 | $17,579 | $13,665 | $11,326 | $9,773 |
| 2.000 | $18,223 | $14,326 | $12,003 | $10,467 |
| 2.500 | $18,883 | $15,006 | $12,704 | $11,189 |
| 3.000 | $19,556 | $15,706 | $13,429 | $11,939 |
| 3.500 | $20,245 | $16,424 | $14,177 | $12,716 |
| 4.000 | $20,947 | $17,161 | $14,948 | $13,520 |
| 4.125 | $21,125 | $17,348 | $15,144 | $13,725 |
| 4.500 | $21,664 | $17,916 | $15,740 | $14,349 |
| 5.000 | $22,394 | $18,689 | $16,555 | $15,202 |
| 5.500 | $23,139 | $19,480 | $17,390 | $16,079 |
| 6.000 | $23,897 | $20,288 | $18,246 | $16,979 |
每月供款$13,725
30年
$2,831,875.2
$2,109,009
$4,940,884.2
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $9,735 | $3,990 | $13,725 | $2,827,885 |
| 2 | $9,721 | $4,004 | $13,725 | $2,823,881 |
| 3 | $9,707 | $4,018 | $13,725 | $2,819,864 |
| 4 | $9,693 | $4,031 | $13,725 | $2,815,832 |
| 5 | $9,679 | $4,045 | $13,725 | $2,811,787 |
| 6 | $9,666 | $4,059 | $13,725 | $2,807,728 |
| 7 | $9,652 | $4,073 | $13,725 | $2,803,655 |
| 8 | $9,638 | $4,087 | $13,725 | $2,799,568 |
| 9 | $9,624 | $4,101 | $13,725 | $2,795,467 |
| 10 | $9,609 | $4,115 | $13,725 | $2,791,351 |
| 11 | $9,595 | $4,129 | $13,725 | $2,787,222 |
| 12 | $9,581 | $4,144 | $13,725 | $2,783,078 |
$164,696
$115,899
$48,797
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $9,567 | $4,158 | $13,725 | $2,778,920 |
| 14 | $9,553 | $4,172 | $13,725 | $2,774,748 |
| 15 | $9,538 | $4,186 | $13,725 | $2,770,562 |
| 16 | $9,524 | $4,201 | $13,725 | $2,766,361 |
| 17 | $9,509 | $4,215 | $13,725 | $2,762,146 |
| 18 | $9,495 | $4,230 | $13,725 | $2,757,916 |
| 19 | $9,480 | $4,244 | $13,725 | $2,753,671 |
| 20 | $9,466 | $4,259 | $13,725 | $2,749,413 |
| 21 | $9,451 | $4,274 | $13,725 | $2,745,139 |
| 22 | $9,436 | $4,288 | $13,725 | $2,740,851 |
| 23 | $9,422 | $4,303 | $13,725 | $2,736,548 |
| 24 | $9,407 | $4,318 | $13,725 | $2,732,230 |
$164,696
$113,848
$50,848
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $9,392 | $4,333 | $13,725 | $2,727,897 |
| 26 | $9,377 | $4,348 | $13,725 | $2,723,550 |
| 27 | $9,362 | $4,362 | $13,725 | $2,719,187 |
| 28 | $9,347 | $4,377 | $13,725 | $2,714,810 |
| 29 | $9,332 | $4,393 | $13,725 | $2,710,417 |
| 30 | $9,317 | $4,408 | $13,725 | $2,706,010 |
| 31 | $9,302 | $4,423 | $13,725 | $2,701,587 |
| 32 | $9,287 | $4,438 | $13,725 | $2,697,149 |
| 33 | $9,271 | $4,453 | $13,725 | $2,692,696 |
| 34 | $9,256 | $4,469 | $13,725 | $2,688,227 |
| 35 | $9,241 | $4,484 | $13,725 | $2,683,743 |
| 36 | $9,225 | $4,499 | $13,725 | $2,679,244 |
$164,696
$111,710
$52,986
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $9,210 | $4,515 | $13,725 | $2,674,729 |
| 38 | $9,194 | $4,530 | $13,725 | $2,670,199 |
| 39 | $9,179 | $4,546 | $13,725 | $2,665,653 |
| 40 | $9,163 | $4,561 | $13,725 | $2,661,092 |
| 41 | $9,148 | $4,577 | $13,725 | $2,656,514 |
| 42 | $9,132 | $4,593 | $13,725 | $2,651,921 |
| 43 | $9,116 | $4,609 | $13,725 | $2,647,313 |
| 44 | $9,100 | $4,625 | $13,725 | $2,642,688 |
| 45 | $9,084 | $4,640 | $13,725 | $2,638,048 |
| 46 | $9,068 | $4,656 | $13,725 | $2,633,391 |
| 47 | $9,052 | $4,672 | $13,725 | $2,628,719 |
| 48 | $9,036 | $4,688 | $13,725 | $2,624,031 |
$164,696
$109,483
$55,213
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,020 | $4,705 | $13,725 | $2,619,326 |
| 50 | $9,004 | $4,721 | $13,725 | $2,614,605 |
| 51 | $8,988 | $4,737 | $13,725 | $2,609,868 |
| 52 | $8,971 | $4,753 | $13,725 | $2,605,115 |
| 53 | $8,955 | $4,770 | $13,725 | $2,600,345 |
| 54 | $8,939 | $4,786 | $13,725 | $2,595,559 |
| 55 | $8,922 | $4,802 | $13,725 | $2,590,757 |
| 56 | $8,906 | $4,819 | $13,725 | $2,585,938 |
| 57 | $8,889 | $4,836 | $13,725 | $2,581,103 |
| 58 | $8,873 | $4,852 | $13,725 | $2,576,250 |
| 59 | $8,856 | $4,869 | $13,725 | $2,571,382 |
| 60 | $8,839 | $4,886 | $13,725 | $2,566,496 |
$164,696
$107,162
$57,535
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $8,822 | $4,902 | $13,725 | $2,561,594 |
| 62 | $8,805 | $4,919 | $13,725 | $2,556,674 |
| 63 | $8,789 | $4,936 | $13,725 | $2,551,738 |
| 64 | $8,772 | $4,953 | $13,725 | $2,546,785 |
| 65 | $8,755 | $4,970 | $13,725 | $2,541,815 |
| 66 | $8,737 | $4,987 | $13,725 | $2,536,828 |
| 67 | $8,720 | $5,004 | $13,725 | $2,531,824 |
| 68 | $8,703 | $5,022 | $13,725 | $2,526,802 |
| 69 | $8,686 | $5,039 | $13,725 | $2,521,763 |
| 70 | $8,669 | $5,056 | $13,725 | $2,516,707 |
| 71 | $8,651 | $5,073 | $13,725 | $2,511,634 |
| 72 | $8,634 | $5,091 | $13,725 | $2,506,543 |
$164,696
$104,743
$59,953
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $8,616 | $5,108 | $13,725 | $2,501,434 |
| 74 | $8,599 | $5,126 | $13,725 | $2,496,308 |
| 75 | $8,581 | $5,144 | $13,725 | $2,491,165 |
| 76 | $8,563 | $5,161 | $13,725 | $2,486,003 |
| 77 | $8,546 | $5,179 | $13,725 | $2,480,824 |
| 78 | $8,528 | $5,197 | $13,725 | $2,475,628 |
| 79 | $8,510 | $5,215 | $13,725 | $2,470,413 |
| 80 | $8,492 | $5,233 | $13,725 | $2,465,180 |
| 81 | $8,474 | $5,251 | $13,725 | $2,459,930 |
| 82 | $8,456 | $5,269 | $13,725 | $2,454,661 |
| 83 | $8,438 | $5,287 | $13,725 | $2,449,374 |
| 84 | $8,420 | $5,305 | $13,725 | $2,444,069 |
$164,696
$102,223
$62,474
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $8,401 | $5,323 | $13,725 | $2,438,746 |
| 86 | $8,383 | $5,341 | $13,725 | $2,433,405 |
| 87 | $8,365 | $5,360 | $13,725 | $2,428,045 |
| 88 | $8,346 | $5,378 | $13,725 | $2,422,666 |
| 89 | $8,328 | $5,397 | $13,725 | $2,417,270 |
| 90 | $8,309 | $5,415 | $13,725 | $2,411,854 |
| 91 | $8,291 | $5,434 | $13,725 | $2,406,420 |
| 92 | $8,272 | $5,453 | $13,725 | $2,400,968 |
| 93 | $8,253 | $5,471 | $13,725 | $2,395,497 |
| 94 | $8,235 | $5,490 | $13,725 | $2,390,006 |
| 95 | $8,216 | $5,509 | $13,725 | $2,384,497 |
| 96 | $8,197 | $5,528 | $13,725 | $2,378,969 |
$164,696
$99,596
$65,100
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,178 | $5,547 | $13,725 | $2,373,422 |
| 98 | $8,159 | $5,566 | $13,725 | $2,367,856 |
| 99 | $8,140 | $5,585 | $13,725 | $2,362,271 |
| 100 | $8,120 | $5,604 | $13,725 | $2,356,667 |
| 101 | $8,101 | $5,624 | $13,725 | $2,351,043 |
| 102 | $8,082 | $5,643 | $13,725 | $2,345,400 |
| 103 | $8,062 | $5,662 | $13,725 | $2,339,738 |
| 104 | $8,043 | $5,682 | $13,725 | $2,334,056 |
| 105 | $8,023 | $5,701 | $13,725 | $2,328,355 |
| 106 | $8,004 | $5,721 | $13,725 | $2,322,634 |
| 107 | $7,984 | $5,741 | $13,725 | $2,316,893 |
| 108 | $7,964 | $5,760 | $13,725 | $2,311,133 |
$164,696
$96,859
$67,837
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,945 | $5,780 | $13,725 | $2,305,353 |
| 110 | $7,925 | $5,800 | $13,725 | $2,299,553 |
| 111 | $7,905 | $5,820 | $13,725 | $2,293,733 |
| 112 | $7,885 | $5,840 | $13,725 | $2,287,893 |
| 113 | $7,865 | $5,860 | $13,725 | $2,282,033 |
| 114 | $7,844 | $5,880 | $13,725 | $2,276,152 |
| 115 | $7,824 | $5,900 | $13,725 | $2,270,252 |
| 116 | $7,804 | $5,921 | $13,725 | $2,264,331 |
| 117 | $7,784 | $5,941 | $13,725 | $2,258,390 |
| 118 | $7,763 | $5,961 | $13,725 | $2,252,429 |
| 119 | $7,743 | $5,982 | $13,725 | $2,246,447 |
| 120 | $7,722 | $6,003 | $13,725 | $2,240,444 |
$164,696
$94,008
$70,688
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $7,702 | $6,023 | $13,725 | $2,234,421 |
| 122 | $7,681 | $6,044 | $13,725 | $2,228,377 |
| 123 | $7,660 | $6,065 | $13,725 | $2,222,313 |
| 124 | $7,639 | $6,085 | $13,725 | $2,216,227 |
| 125 | $7,618 | $6,106 | $13,725 | $2,210,121 |
| 126 | $7,597 | $6,127 | $13,725 | $2,203,993 |
| 127 | $7,576 | $6,148 | $13,725 | $2,197,845 |
| 128 | $7,555 | $6,170 | $13,725 | $2,191,675 |
| 129 | $7,534 | $6,191 | $13,725 | $2,185,485 |
| 130 | $7,513 | $6,212 | $13,725 | $2,179,273 |
| 131 | $7,491 | $6,233 | $13,725 | $2,173,039 |
| 132 | $7,470 | $6,255 | $13,725 | $2,166,784 |
$164,696
$91,036
$73,660
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $7,448 | $6,276 | $13,725 | $2,160,508 |
| 134 | $7,427 | $6,298 | $13,725 | $2,154,210 |
| 135 | $7,405 | $6,320 | $13,725 | $2,147,890 |
| 136 | $7,383 | $6,341 | $13,725 | $2,141,549 |
| 137 | $7,362 | $6,363 | $13,725 | $2,135,186 |
| 138 | $7,340 | $6,385 | $13,725 | $2,128,801 |
| 139 | $7,318 | $6,407 | $13,725 | $2,122,394 |
| 140 | $7,296 | $6,429 | $13,725 | $2,115,965 |
| 141 | $7,274 | $6,451 | $13,725 | $2,109,514 |
| 142 | $7,251 | $6,473 | $13,725 | $2,103,041 |
| 143 | $7,229 | $6,495 | $13,725 | $2,096,545 |
| 144 | $7,207 | $6,518 | $13,725 | $2,090,028 |
$164,696
$87,939
$76,757
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,184 | $6,540 | $13,725 | $2,083,487 |
| 146 | $7,162 | $6,563 | $13,725 | $2,076,925 |
| 147 | $7,139 | $6,585 | $13,725 | $2,070,339 |
| 148 | $7,117 | $6,608 | $13,725 | $2,063,732 |
| 149 | $7,094 | $6,631 | $13,725 | $2,057,101 |
| 150 | $7,071 | $6,653 | $13,725 | $2,050,448 |
| 151 | $7,048 | $6,676 | $13,725 | $2,043,771 |
| 152 | $7,025 | $6,699 | $13,725 | $2,037,072 |
| 153 | $7,002 | $6,722 | $13,725 | $2,030,350 |
| 154 | $6,979 | $6,745 | $13,725 | $2,023,605 |
| 155 | $6,956 | $6,769 | $13,725 | $2,016,836 |
| 156 | $6,933 | $6,792 | $13,725 | $2,010,044 |
$164,696
$84,713
$79,983
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,910 | $6,815 | $13,725 | $2,003,229 |
| 158 | $6,886 | $6,839 | $13,725 | $1,996,390 |
| 159 | $6,863 | $6,862 | $13,725 | $1,989,528 |
| 160 | $6,839 | $6,886 | $13,725 | $1,982,643 |
| 161 | $6,815 | $6,909 | $13,725 | $1,975,733 |
| 162 | $6,792 | $6,933 | $13,725 | $1,968,800 |
| 163 | $6,768 | $6,957 | $13,725 | $1,961,843 |
| 164 | $6,744 | $6,981 | $13,725 | $1,954,863 |
| 165 | $6,720 | $7,005 | $13,725 | $1,947,858 |
| 166 | $6,696 | $7,029 | $13,725 | $1,940,829 |
| 167 | $6,672 | $7,053 | $13,725 | $1,933,776 |
| 168 | $6,647 | $7,077 | $13,725 | $1,926,698 |
$164,696
$81,350
$83,346
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $6,623 | $7,102 | $13,725 | $1,919,597 |
| 170 | $6,599 | $7,126 | $13,725 | $1,912,471 |
| 171 | $6,574 | $7,151 | $13,725 | $1,905,320 |
| 172 | $6,550 | $7,175 | $13,725 | $1,898,145 |
| 173 | $6,525 | $7,200 | $13,725 | $1,890,945 |
| 174 | $6,500 | $7,225 | $13,725 | $1,883,721 |
| 175 | $6,475 | $7,249 | $13,725 | $1,876,471 |
| 176 | $6,450 | $7,274 | $13,725 | $1,869,197 |
| 177 | $6,425 | $7,299 | $13,725 | $1,861,898 |
| 178 | $6,400 | $7,324 | $13,725 | $1,854,573 |
| 179 | $6,375 | $7,350 | $13,725 | $1,847,224 |
| 180 | $6,350 | $7,375 | $13,725 | $1,839,849 |
$164,696
$77,847
$86,850
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,324 | $7,400 | $13,725 | $1,832,449 |
| 182 | $6,299 | $7,426 | $13,725 | $1,825,023 |
| 183 | $6,274 | $7,451 | $13,725 | $1,817,572 |
| 184 | $6,248 | $7,477 | $13,725 | $1,810,095 |
| 185 | $6,222 | $7,502 | $13,725 | $1,802,593 |
| 186 | $6,196 | $7,528 | $13,725 | $1,795,064 |
| 187 | $6,171 | $7,554 | $13,725 | $1,787,510 |
| 188 | $6,145 | $7,580 | $13,725 | $1,779,930 |
| 189 | $6,119 | $7,606 | $13,725 | $1,772,324 |
| 190 | $6,092 | $7,632 | $13,725 | $1,764,692 |
| 191 | $6,066 | $7,659 | $13,725 | $1,757,033 |
| 192 | $6,040 | $7,685 | $13,725 | $1,749,348 |
$164,696
$74,195
$90,501
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,013 | $7,711 | $13,725 | $1,741,637 |
| 194 | $5,987 | $7,738 | $13,725 | $1,733,899 |
| 195 | $5,960 | $7,764 | $13,725 | $1,726,135 |
| 196 | $5,934 | $7,791 | $13,725 | $1,718,344 |
| 197 | $5,907 | $7,818 | $13,725 | $1,710,526 |
| 198 | $5,880 | $7,845 | $13,725 | $1,702,681 |
| 199 | $5,853 | $7,872 | $13,725 | $1,694,809 |
| 200 | $5,826 | $7,899 | $13,725 | $1,686,910 |
| 201 | $5,799 | $7,926 | $13,725 | $1,678,985 |
| 202 | $5,772 | $7,953 | $13,725 | $1,671,031 |
| 203 | $5,744 | $7,981 | $13,725 | $1,663,051 |
| 204 | $5,717 | $8,008 | $13,725 | $1,655,043 |
$164,696
$70,391
$94,305
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $5,689 | $8,035 | $13,725 | $1,647,007 |
| 206 | $5,662 | $8,063 | $13,725 | $1,638,944 |
| 207 | $5,634 | $8,091 | $13,725 | $1,630,854 |
| 208 | $5,606 | $8,119 | $13,725 | $1,622,735 |
| 209 | $5,578 | $8,147 | $13,725 | $1,614,588 |
| 210 | $5,550 | $8,175 | $13,725 | $1,606,414 |
| 211 | $5,522 | $8,203 | $13,725 | $1,598,211 |
| 212 | $5,494 | $8,231 | $13,725 | $1,589,980 |
| 213 | $5,466 | $8,259 | $13,725 | $1,581,721 |
| 214 | $5,437 | $8,288 | $13,725 | $1,573,434 |
| 215 | $5,409 | $8,316 | $13,725 | $1,565,118 |
| 216 | $5,380 | $8,345 | $13,725 | $1,556,773 |
$164,696
$66,426
$98,270
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,351 | $8,373 | $13,725 | $1,548,400 |
| 218 | $5,323 | $8,402 | $13,725 | $1,539,998 |
| 219 | $5,294 | $8,431 | $13,725 | $1,531,567 |
| 220 | $5,265 | $8,460 | $13,725 | $1,523,107 |
| 221 | $5,236 | $8,489 | $13,725 | $1,514,618 |
| 222 | $5,206 | $8,518 | $13,725 | $1,506,100 |
| 223 | $5,177 | $8,547 | $13,725 | $1,497,552 |
| 224 | $5,148 | $8,577 | $13,725 | $1,488,976 |
| 225 | $5,118 | $8,606 | $13,725 | $1,480,369 |
| 226 | $5,089 | $8,636 | $13,725 | $1,471,733 |
| 227 | $5,059 | $8,666 | $13,725 | $1,463,068 |
| 228 | $5,029 | $8,695 | $13,725 | $1,454,372 |
$164,696
$62,295
$102,401
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,999 | $8,725 | $13,725 | $1,445,647 |
| 230 | $4,969 | $8,755 | $13,725 | $1,436,892 |
| 231 | $4,939 | $8,785 | $13,725 | $1,428,107 |
| 232 | $4,909 | $8,816 | $13,725 | $1,419,291 |
| 233 | $4,879 | $8,846 | $13,725 | $1,410,445 |
| 234 | $4,848 | $8,876 | $13,725 | $1,401,569 |
| 235 | $4,818 | $8,907 | $13,725 | $1,392,662 |
| 236 | $4,787 | $8,937 | $13,725 | $1,383,725 |
| 237 | $4,757 | $8,968 | $13,725 | $1,374,757 |
| 238 | $4,726 | $8,999 | $13,725 | $1,365,758 |
| 239 | $4,695 | $9,030 | $13,725 | $1,356,728 |
| 240 | $4,664 | $9,061 | $13,725 | $1,347,667 |
$164,696
$57,990
$106,706
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,633 | $9,092 | $13,725 | $1,338,575 |
| 242 | $4,601 | $9,123 | $13,725 | $1,329,451 |
| 243 | $4,570 | $9,155 | $13,725 | $1,320,297 |
| 244 | $4,539 | $9,186 | $13,725 | $1,311,111 |
| 245 | $4,507 | $9,218 | $13,725 | $1,301,893 |
| 246 | $4,475 | $9,249 | $13,725 | $1,292,643 |
| 247 | $4,443 | $9,281 | $13,725 | $1,283,362 |
| 248 | $4,412 | $9,313 | $13,725 | $1,274,049 |
| 249 | $4,380 | $9,345 | $13,725 | $1,264,704 |
| 250 | $4,347 | $9,377 | $13,725 | $1,255,327 |
| 251 | $4,315 | $9,409 | $13,725 | $1,245,917 |
| 252 | $4,283 | $9,442 | $13,725 | $1,236,475 |
$164,696
$53,505
$111,191
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,250 | $9,474 | $13,725 | $1,227,001 |
| 254 | $4,218 | $9,507 | $13,725 | $1,217,494 |
| 255 | $4,185 | $9,540 | $13,725 | $1,207,955 |
| 256 | $4,152 | $9,572 | $13,725 | $1,198,382 |
| 257 | $4,119 | $9,605 | $13,725 | $1,188,777 |
| 258 | $4,086 | $9,638 | $13,725 | $1,179,139 |
| 259 | $4,053 | $9,671 | $13,725 | $1,169,467 |
| 260 | $4,020 | $9,705 | $13,725 | $1,159,763 |
| 261 | $3,987 | $9,738 | $13,725 | $1,150,025 |
| 262 | $3,953 | $9,771 | $13,725 | $1,140,253 |
| 263 | $3,920 | $9,805 | $13,725 | $1,130,448 |
| 264 | $3,886 | $9,839 | $13,725 | $1,120,610 |
$164,696
$48,830
$115,866
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,852 | $9,873 | $13,725 | $1,110,737 |
| 266 | $3,818 | $9,907 | $13,725 | $1,100,830 |
| 267 | $3,784 | $9,941 | $13,725 | $1,090,890 |
| 268 | $3,750 | $9,975 | $13,725 | $1,080,915 |
| 269 | $3,716 | $10,009 | $13,725 | $1,070,906 |
| 270 | $3,681 | $10,043 | $13,725 | $1,060,863 |
| 271 | $3,647 | $10,078 | $13,725 | $1,050,785 |
| 272 | $3,612 | $10,113 | $13,725 | $1,040,672 |
| 273 | $3,577 | $10,147 | $13,725 | $1,030,525 |
| 274 | $3,542 | $10,182 | $13,725 | $1,020,343 |
| 275 | $3,507 | $10,217 | $13,725 | $1,010,125 |
| 276 | $3,472 | $10,252 | $13,725 | $999,873 |
$164,696
$43,959
$120,737
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,437 | $10,288 | $13,725 | $989,585 |
| 278 | $3,402 | $10,323 | $13,725 | $979,262 |
| 279 | $3,366 | $10,358 | $13,725 | $968,904 |
| 280 | $3,331 | $10,394 | $13,725 | $958,510 |
| 281 | $3,295 | $10,430 | $13,725 | $948,080 |
| 282 | $3,259 | $10,466 | $13,725 | $937,614 |
| 283 | $3,223 | $10,502 | $13,725 | $927,113 |
| 284 | $3,187 | $10,538 | $13,725 | $916,575 |
| 285 | $3,151 | $10,574 | $13,725 | $906,001 |
| 286 | $3,114 | $10,610 | $13,725 | $895,391 |
| 287 | $3,078 | $10,647 | $13,725 | $884,744 |
| 288 | $3,041 | $10,683 | $13,725 | $874,061 |
$164,696
$38,884
$125,812
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,005 | $10,720 | $13,725 | $863,340 |
| 290 | $2,968 | $10,757 | $13,725 | $852,584 |
| 291 | $2,931 | $10,794 | $13,725 | $841,790 |
| 292 | $2,894 | $10,831 | $13,725 | $830,959 |
| 293 | $2,856 | $10,868 | $13,725 | $820,090 |
| 294 | $2,819 | $10,906 | $13,725 | $809,185 |
| 295 | $2,782 | $10,943 | $13,725 | $798,242 |
| 296 | $2,744 | $10,981 | $13,725 | $787,261 |
| 297 | $2,706 | $11,018 | $13,725 | $776,242 |
| 298 | $2,668 | $11,056 | $13,725 | $765,186 |
| 299 | $2,630 | $11,094 | $13,725 | $754,092 |
| 300 | $2,592 | $11,132 | $13,725 | $742,959 |
$164,696
$33,595
$131,101
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,554 | $11,171 | $13,725 | $731,789 |
| 302 | $2,516 | $11,209 | $13,725 | $720,579 |
| 303 | $2,477 | $11,248 | $13,725 | $709,332 |
| 304 | $2,438 | $11,286 | $13,725 | $698,045 |
| 305 | $2,400 | $11,325 | $13,725 | $686,720 |
| 306 | $2,361 | $11,364 | $13,725 | $675,356 |
| 307 | $2,322 | $11,403 | $13,725 | $663,953 |
| 308 | $2,282 | $11,442 | $13,725 | $652,511 |
| 309 | $2,243 | $11,482 | $13,725 | $641,029 |
| 310 | $2,204 | $11,521 | $13,725 | $629,508 |
| 311 | $2,164 | $11,561 | $13,725 | $617,947 |
| 312 | $2,124 | $11,600 | $13,725 | $606,347 |
$164,696
$28,083
$136,613
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,084 | $11,640 | $13,725 | $594,706 |
| 314 | $2,044 | $11,680 | $13,725 | $583,026 |
| 315 | $2,004 | $11,721 | $13,725 | $571,305 |
| 316 | $1,964 | $11,761 | $13,725 | $559,545 |
| 317 | $1,923 | $11,801 | $13,725 | $547,743 |
| 318 | $1,883 | $11,842 | $13,725 | $535,901 |
| 319 | $1,842 | $11,883 | $13,725 | $524,019 |
| 320 | $1,801 | $11,923 | $13,725 | $512,096 |
| 321 | $1,760 | $11,964 | $13,725 | $500,131 |
| 322 | $1,719 | $12,005 | $13,725 | $488,126 |
| 323 | $1,678 | $12,047 | $13,725 | $476,079 |
| 324 | $1,637 | $12,088 | $13,725 | $463,991 |
$164,696
$22,340
$142,356
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,595 | $12,130 | $13,725 | $451,861 |
| 326 | $1,553 | $12,171 | $13,725 | $439,690 |
| 327 | $1,511 | $12,213 | $13,725 | $427,477 |
| 328 | $1,469 | $12,255 | $13,725 | $415,221 |
| 329 | $1,427 | $12,297 | $13,725 | $402,924 |
| 330 | $1,385 | $12,340 | $13,725 | $390,584 |
| 331 | $1,343 | $12,382 | $13,725 | $378,202 |
| 332 | $1,300 | $12,425 | $13,725 | $365,778 |
| 333 | $1,257 | $12,467 | $13,725 | $353,310 |
| 334 | $1,215 | $12,510 | $13,725 | $340,800 |
| 335 | $1,172 | $12,553 | $13,725 | $328,247 |
| 336 | $1,128 | $12,596 | $13,725 | $315,651 |
$164,696
$16,356
$148,340
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,085 | $12,640 | $13,725 | $303,011 |
| 338 | $1,042 | $12,683 | $13,725 | $290,328 |
| 339 | $998 | $12,727 | $13,725 | $277,601 |
| 340 | $954 | $12,770 | $13,725 | $264,831 |
| 341 | $910 | $12,814 | $13,725 | $252,017 |
| 342 | $866 | $12,858 | $13,725 | $239,158 |
| 343 | $822 | $12,903 | $13,725 | $226,256 |
| 344 | $778 | $12,947 | $13,725 | $213,309 |
| 345 | $733 | $12,991 | $13,725 | $200,317 |
| 346 | $689 | $13,036 | $13,725 | $187,281 |
| 347 | $644 | $13,081 | $13,725 | $174,200 |
| 348 | $599 | $13,126 | $13,725 | $161,074 |
$164,696
$10,120
$154,576
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $554 | $13,171 | $13,725 | $147,903 |
| 350 | $508 | $13,216 | $13,725 | $134,687 |
| 351 | $463 | $13,262 | $13,725 | $121,426 |
| 352 | $417 | $13,307 | $13,725 | $108,118 |
| 353 | $372 | $13,353 | $13,725 | $94,765 |
| 354 | $326 | $13,399 | $13,725 | $81,366 |
| 355 | $280 | $13,445 | $13,725 | $67,921 |
| 356 | $233 | $13,491 | $13,725 | $54,430 |
| 357 | $187 | $13,538 | $13,725 | $40,893 |
| 358 | $141 | $13,584 | $13,725 | $27,308 |
| 359 | $94 | $13,631 | $13,725 | $13,678 |
| 360 | $47 | $13,678 | $13,725 | $0 |
$164,696
$3,622
$161,074
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。
