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
$750 萬
$780 萬
$748 萬
646 呎
@11,610
818 呎
@9,169
$750 萬
773 呎
@10,996
959 呎
@8,863
$850 萬
733 呎
@11,596
932 呎
@9,120
$850 萬
$770 萬
$890 萬
$740 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $45,604 | $35,043 | $28,717 | $24,508 |
| 1.500 | $47,300 | $36,769 | $30,475 | $26,298 |
| 2.000 | $49,034 | $38,548 | $32,297 | $28,164 |
| 2.500 | $50,808 | $40,378 | $34,184 | $30,108 |
| 3.000 | $52,621 | $42,260 | $36,134 | $32,126 |
| 3.500 | $54,473 | $44,192 | $38,147 | $34,217 |
| 4.000 | $56,363 | $46,175 | $40,220 | $36,378 |
| 4.125 | $56,842 | $46,678 | $40,748 | $36,930 |
| 4.500 | $58,291 | $48,207 | $42,354 | $38,609 |
| 5.000 | $60,257 | $50,288 | $44,545 | $40,905 |
| 5.500 | $62,261 | $52,416 | $46,793 | $43,265 |
| 6.000 | $64,301 | $54,591 | $49,095 | $45,685 |
每月供款$36,930
30年
$7,619,850
$5,674,800
$13,294,650
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $26,193 | $10,736 | $36,930 | $7,609,114 |
| 2 | $26,156 | $10,773 | $36,930 | $7,598,340 |
| 3 | $26,119 | $10,810 | $36,930 | $7,587,530 |
| 4 | $26,082 | $10,847 | $36,930 | $7,576,683 |
| 5 | $26,045 | $10,885 | $36,930 | $7,565,798 |
| 6 | $26,007 | $10,922 | $36,930 | $7,554,876 |
| 7 | $25,970 | $10,960 | $36,930 | $7,543,916 |
| 8 | $25,932 | $10,997 | $36,930 | $7,532,919 |
| 9 | $25,894 | $11,035 | $36,930 | $7,521,884 |
| 10 | $25,856 | $11,073 | $36,930 | $7,510,810 |
| 11 | $25,818 | $11,111 | $36,930 | $7,499,699 |
| 12 | $25,780 | $11,149 | $36,930 | $7,488,550 |
$443,155
$311,855
$131,300
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $25,742 | $11,188 | $36,930 | $7,477,362 |
| 14 | $25,703 | $11,226 | $36,930 | $7,466,136 |
| 15 | $25,665 | $11,265 | $36,930 | $7,454,871 |
| 16 | $25,626 | $11,303 | $36,930 | $7,443,568 |
| 17 | $25,587 | $11,342 | $36,930 | $7,432,226 |
| 18 | $25,548 | $11,381 | $36,930 | $7,420,844 |
| 19 | $25,509 | $11,420 | $36,930 | $7,409,424 |
| 20 | $25,470 | $11,460 | $36,930 | $7,397,964 |
| 21 | $25,431 | $11,499 | $36,930 | $7,386,465 |
| 22 | $25,391 | $11,539 | $36,930 | $7,374,926 |
| 23 | $25,351 | $11,578 | $36,930 | $7,363,348 |
| 24 | $25,312 | $11,618 | $36,930 | $7,351,730 |
$443,155
$306,335
$136,820
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $25,272 | $11,658 | $36,930 | $7,340,072 |
| 26 | $25,231 | $11,698 | $36,930 | $7,328,374 |
| 27 | $25,191 | $11,738 | $36,930 | $7,316,636 |
| 28 | $25,151 | $11,779 | $36,930 | $7,304,857 |
| 29 | $25,110 | $11,819 | $36,930 | $7,293,038 |
| 30 | $25,070 | $11,860 | $36,930 | $7,281,178 |
| 31 | $25,029 | $11,901 | $36,930 | $7,269,278 |
| 32 | $24,988 | $11,941 | $36,930 | $7,257,336 |
| 33 | $24,947 | $11,982 | $36,930 | $7,245,354 |
| 34 | $24,906 | $12,024 | $36,930 | $7,233,330 |
| 35 | $24,865 | $12,065 | $36,930 | $7,221,265 |
| 36 | $24,823 | $12,106 | $36,930 | $7,209,158 |
$443,155
$300,583
$142,572
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $24,781 | $12,148 | $36,930 | $7,197,010 |
| 38 | $24,740 | $12,190 | $36,930 | $7,184,821 |
| 39 | $24,698 | $12,232 | $36,930 | $7,172,589 |
| 40 | $24,656 | $12,274 | $36,930 | $7,160,315 |
| 41 | $24,614 | $12,316 | $36,930 | $7,147,999 |
| 42 | $24,571 | $12,358 | $36,930 | $7,135,641 |
| 43 | $24,529 | $12,401 | $36,930 | $7,123,240 |
| 44 | $24,486 | $12,443 | $36,930 | $7,110,796 |
| 45 | $24,443 | $12,486 | $36,930 | $7,098,310 |
| 46 | $24,400 | $12,529 | $36,930 | $7,085,781 |
| 47 | $24,357 | $12,572 | $36,930 | $7,073,209 |
| 48 | $24,314 | $12,615 | $36,930 | $7,060,593 |
$443,155
$294,590
$148,565
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $24,271 | $12,659 | $36,930 | $7,047,935 |
| 50 | $24,227 | $12,702 | $36,930 | $7,035,232 |
| 51 | $24,184 | $12,746 | $36,930 | $7,022,486 |
| 52 | $24,140 | $12,790 | $36,930 | $7,009,696 |
| 53 | $24,096 | $12,834 | $36,930 | $6,996,863 |
| 54 | $24,052 | $12,878 | $36,930 | $6,983,985 |
| 55 | $24,007 | $12,922 | $36,930 | $6,971,063 |
| 56 | $23,963 | $12,967 | $36,930 | $6,958,096 |
| 57 | $23,918 | $13,011 | $36,930 | $6,945,085 |
| 58 | $23,874 | $13,056 | $36,930 | $6,932,029 |
| 59 | $23,829 | $13,101 | $36,930 | $6,918,928 |
| 60 | $23,784 | $13,146 | $36,930 | $6,905,783 |
$443,155
$288,344
$154,811
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $23,739 | $13,191 | $36,930 | $6,892,592 |
| 62 | $23,693 | $13,236 | $36,930 | $6,879,355 |
| 63 | $23,648 | $13,282 | $36,930 | $6,866,074 |
| 64 | $23,602 | $13,327 | $36,930 | $6,852,746 |
| 65 | $23,556 | $13,373 | $36,930 | $6,839,373 |
| 66 | $23,510 | $13,419 | $36,930 | $6,825,954 |
| 67 | $23,464 | $13,465 | $36,930 | $6,812,488 |
| 68 | $23,418 | $13,512 | $36,930 | $6,798,977 |
| 69 | $23,371 | $13,558 | $36,930 | $6,785,419 |
| 70 | $23,325 | $13,605 | $36,930 | $6,771,814 |
| 71 | $23,278 | $13,651 | $36,930 | $6,758,162 |
| 72 | $23,231 | $13,698 | $36,930 | $6,744,464 |
$443,155
$281,836
$161,319
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $23,184 | $13,745 | $36,930 | $6,730,719 |
| 74 | $23,137 | $13,793 | $36,930 | $6,716,926 |
| 75 | $23,089 | $13,840 | $36,930 | $6,703,086 |
| 76 | $23,042 | $13,888 | $36,930 | $6,689,198 |
| 77 | $22,994 | $13,935 | $36,930 | $6,675,262 |
| 78 | $22,946 | $13,983 | $36,930 | $6,661,279 |
| 79 | $22,898 | $14,031 | $36,930 | $6,647,248 |
| 80 | $22,850 | $14,080 | $36,930 | $6,633,168 |
| 81 | $22,802 | $14,128 | $36,930 | $6,619,040 |
| 82 | $22,753 | $14,177 | $36,930 | $6,604,863 |
| 83 | $22,704 | $14,225 | $36,930 | $6,590,638 |
| 84 | $22,655 | $14,274 | $36,930 | $6,576,364 |
$443,155
$275,055
$168,100
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $22,606 | $14,323 | $36,930 | $6,562,040 |
| 86 | $22,557 | $14,373 | $36,930 | $6,547,668 |
| 87 | $22,508 | $14,422 | $36,930 | $6,533,246 |
| 88 | $22,458 | $14,472 | $36,930 | $6,518,774 |
| 89 | $22,408 | $14,521 | $36,930 | $6,504,253 |
| 90 | $22,358 | $14,571 | $36,930 | $6,489,682 |
| 91 | $22,308 | $14,621 | $36,930 | $6,475,060 |
| 92 | $22,258 | $14,672 | $36,930 | $6,460,389 |
| 93 | $22,208 | $14,722 | $36,930 | $6,445,667 |
| 94 | $22,157 | $14,773 | $36,930 | $6,430,894 |
| 95 | $22,106 | $14,823 | $36,930 | $6,416,071 |
| 96 | $22,055 | $14,874 | $36,930 | $6,401,196 |
$443,155
$267,988
$175,167
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $22,004 | $14,925 | $36,930 | $6,386,271 |
| 98 | $21,953 | $14,977 | $36,930 | $6,371,294 |
| 99 | $21,901 | $15,028 | $36,930 | $6,356,266 |
| 100 | $21,850 | $15,080 | $36,930 | $6,341,186 |
| 101 | $21,798 | $15,132 | $36,930 | $6,326,054 |
| 102 | $21,746 | $15,184 | $36,930 | $6,310,871 |
| 103 | $21,694 | $15,236 | $36,930 | $6,295,635 |
| 104 | $21,641 | $15,288 | $36,930 | $6,280,346 |
| 105 | $21,589 | $15,341 | $36,930 | $6,265,005 |
| 106 | $21,536 | $15,394 | $36,930 | $6,249,612 |
| 107 | $21,483 | $15,447 | $36,930 | $6,234,165 |
| 108 | $21,430 | $15,500 | $36,930 | $6,218,666 |
$443,155
$260,624
$182,531
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $21,377 | $15,553 | $36,930 | $6,203,113 |
| 110 | $21,323 | $15,606 | $36,930 | $6,187,506 |
| 111 | $21,270 | $15,660 | $36,930 | $6,171,846 |
| 112 | $21,216 | $15,714 | $36,930 | $6,156,132 |
| 113 | $21,162 | $15,768 | $36,930 | $6,140,364 |
| 114 | $21,108 | $15,822 | $36,930 | $6,124,542 |
| 115 | $21,053 | $15,876 | $36,930 | $6,108,666 |
| 116 | $20,999 | $15,931 | $36,930 | $6,092,735 |
| 117 | $20,944 | $15,986 | $36,930 | $6,076,749 |
| 118 | $20,889 | $16,041 | $36,930 | $6,060,708 |
| 119 | $20,834 | $16,096 | $36,930 | $6,044,612 |
| 120 | $20,778 | $16,151 | $36,930 | $6,028,461 |
$443,155
$252,951
$190,204
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $20,723 | $16,207 | $36,930 | $6,012,254 |
| 122 | $20,667 | $16,262 | $36,930 | $5,995,992 |
| 123 | $20,611 | $16,318 | $36,930 | $5,979,674 |
| 124 | $20,555 | $16,374 | $36,930 | $5,963,299 |
| 125 | $20,499 | $16,431 | $36,930 | $5,946,868 |
| 126 | $20,442 | $16,487 | $36,930 | $5,930,381 |
| 127 | $20,386 | $16,544 | $36,930 | $5,913,837 |
| 128 | $20,329 | $16,601 | $36,930 | $5,897,237 |
| 129 | $20,272 | $16,658 | $36,930 | $5,880,579 |
| 130 | $20,214 | $16,715 | $36,930 | $5,863,864 |
| 131 | $20,157 | $16,773 | $36,930 | $5,847,091 |
| 132 | $20,099 | $16,830 | $36,930 | $5,830,261 |
$443,155
$244,955
$198,200
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $20,042 | $16,888 | $36,930 | $5,813,373 |
| 134 | $19,983 | $16,946 | $36,930 | $5,796,427 |
| 135 | $19,925 | $17,004 | $36,930 | $5,779,422 |
| 136 | $19,867 | $17,063 | $36,930 | $5,762,360 |
| 137 | $19,808 | $17,121 | $36,930 | $5,745,238 |
| 138 | $19,749 | $17,180 | $36,930 | $5,728,058 |
| 139 | $19,690 | $17,239 | $36,930 | $5,710,818 |
| 140 | $19,631 | $17,299 | $36,930 | $5,693,520 |
| 141 | $19,571 | $17,358 | $36,930 | $5,676,162 |
| 142 | $19,512 | $17,418 | $36,930 | $5,658,744 |
| 143 | $19,452 | $17,478 | $36,930 | $5,641,266 |
| 144 | $19,392 | $17,538 | $36,930 | $5,623,728 |
$443,155
$236,623
$206,532
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $19,332 | $17,598 | $36,930 | $5,606,130 |
| 146 | $19,271 | $17,659 | $36,930 | $5,588,472 |
| 147 | $19,210 | $17,719 | $36,930 | $5,570,753 |
| 148 | $19,149 | $17,780 | $36,930 | $5,552,973 |
| 149 | $19,088 | $17,841 | $36,930 | $5,535,131 |
| 150 | $19,027 | $17,903 | $36,930 | $5,517,229 |
| 151 | $18,965 | $17,964 | $36,930 | $5,499,265 |
| 152 | $18,904 | $18,026 | $36,930 | $5,481,239 |
| 153 | $18,842 | $18,088 | $36,930 | $5,463,151 |
| 154 | $18,780 | $18,150 | $36,930 | $5,445,001 |
| 155 | $18,717 | $18,212 | $36,930 | $5,426,789 |
| 156 | $18,655 | $18,275 | $36,930 | $5,408,514 |
$443,155
$227,940
$215,215
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $18,592 | $18,338 | $36,930 | $5,390,176 |
| 158 | $18,529 | $18,401 | $36,930 | $5,371,775 |
| 159 | $18,465 | $18,464 | $36,930 | $5,353,311 |
| 160 | $18,402 | $18,528 | $36,930 | $5,334,783 |
| 161 | $18,338 | $18,591 | $36,930 | $5,316,192 |
| 162 | $18,274 | $18,655 | $36,930 | $5,297,537 |
| 163 | $18,210 | $18,719 | $36,930 | $5,278,817 |
| 164 | $18,146 | $18,784 | $36,930 | $5,260,034 |
| 165 | $18,081 | $18,848 | $36,930 | $5,241,186 |
| 166 | $18,017 | $18,913 | $36,930 | $5,222,273 |
| 167 | $17,952 | $18,978 | $36,930 | $5,203,295 |
| 168 | $17,886 | $19,043 | $36,930 | $5,184,251 |
$443,155
$218,893
$224,262
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $17,821 | $19,109 | $36,930 | $5,165,143 |
| 170 | $17,755 | $19,174 | $36,930 | $5,145,968 |
| 171 | $17,689 | $19,240 | $36,930 | $5,126,728 |
| 172 | $17,623 | $19,306 | $36,930 | $5,107,421 |
| 173 | $17,557 | $19,373 | $36,930 | $5,088,049 |
| 174 | $17,490 | $19,439 | $36,930 | $5,068,609 |
| 175 | $17,423 | $19,506 | $36,930 | $5,049,103 |
| 176 | $17,356 | $19,573 | $36,930 | $5,029,530 |
| 177 | $17,289 | $19,641 | $36,930 | $5,009,889 |
| 178 | $17,221 | $19,708 | $36,930 | $4,990,181 |
| 179 | $17,154 | $19,776 | $36,930 | $4,970,405 |
| 180 | $17,086 | $19,844 | $36,930 | $4,950,561 |
$443,155
$209,465
$233,690
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $17,018 | $19,912 | $36,930 | $4,930,649 |
| 182 | $16,949 | $19,980 | $36,930 | $4,910,669 |
| 183 | $16,880 | $20,049 | $36,930 | $4,890,620 |
| 184 | $16,812 | $20,118 | $36,930 | $4,870,502 |
| 185 | $16,742 | $20,187 | $36,930 | $4,850,314 |
| 186 | $16,673 | $20,257 | $36,930 | $4,830,058 |
| 187 | $16,603 | $20,326 | $36,930 | $4,809,731 |
| 188 | $16,533 | $20,396 | $36,930 | $4,789,335 |
| 189 | $16,463 | $20,466 | $36,930 | $4,768,869 |
| 190 | $16,393 | $20,537 | $36,930 | $4,748,333 |
| 191 | $16,322 | $20,607 | $36,930 | $4,727,725 |
| 192 | $16,252 | $20,678 | $36,930 | $4,707,047 |
$443,155
$199,641
$243,514
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $16,180 | $20,749 | $36,930 | $4,686,298 |
| 194 | $16,109 | $20,820 | $36,930 | $4,665,478 |
| 195 | $16,038 | $20,892 | $36,930 | $4,644,586 |
| 196 | $15,966 | $20,964 | $36,930 | $4,623,622 |
| 197 | $15,894 | $21,036 | $36,930 | $4,602,586 |
| 198 | $15,821 | $21,108 | $36,930 | $4,581,478 |
| 199 | $15,749 | $21,181 | $36,930 | $4,560,297 |
| 200 | $15,676 | $21,254 | $36,930 | $4,539,044 |
| 201 | $15,603 | $21,327 | $36,930 | $4,517,717 |
| 202 | $15,530 | $21,400 | $36,930 | $4,496,317 |
| 203 | $15,456 | $21,473 | $36,930 | $4,474,843 |
| 204 | $15,382 | $21,547 | $36,930 | $4,453,296 |
$443,155
$189,404
$253,751
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $15,308 | $21,621 | $36,930 | $4,431,675 |
| 206 | $15,234 | $21,696 | $36,930 | $4,409,979 |
| 207 | $15,159 | $21,770 | $36,930 | $4,388,209 |
| 208 | $15,084 | $21,845 | $36,930 | $4,366,364 |
| 209 | $15,009 | $21,920 | $36,930 | $4,344,444 |
| 210 | $14,934 | $21,996 | $36,930 | $4,322,448 |
| 211 | $14,858 | $22,071 | $36,930 | $4,300,377 |
| 212 | $14,783 | $22,147 | $36,930 | $4,278,230 |
| 213 | $14,706 | $22,223 | $36,930 | $4,256,007 |
| 214 | $14,630 | $22,300 | $36,930 | $4,233,707 |
| 215 | $14,553 | $22,376 | $36,930 | $4,211,331 |
| 216 | $14,476 | $22,453 | $36,930 | $4,188,878 |
$443,155
$178,736
$264,419
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $14,399 | $22,530 | $36,930 | $4,166,347 |
| 218 | $14,322 | $22,608 | $36,930 | $4,143,740 |
| 219 | $14,244 | $22,685 | $36,930 | $4,121,054 |
| 220 | $14,166 | $22,763 | $36,930 | $4,098,291 |
| 221 | $14,088 | $22,842 | $36,930 | $4,075,449 |
| 222 | $14,009 | $22,920 | $36,930 | $4,052,529 |
| 223 | $13,931 | $22,999 | $36,930 | $4,029,530 |
| 224 | $13,852 | $23,078 | $36,930 | $4,006,452 |
| 225 | $13,772 | $23,157 | $36,930 | $3,983,294 |
| 226 | $13,693 | $23,237 | $36,930 | $3,960,057 |
| 227 | $13,613 | $23,317 | $36,930 | $3,936,740 |
| 228 | $13,533 | $23,397 | $36,930 | $3,913,343 |
$443,155
$167,621
$275,534
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $13,452 | $23,477 | $36,930 | $3,889,866 |
| 230 | $13,371 | $23,558 | $36,930 | $3,866,308 |
| 231 | $13,290 | $23,639 | $36,930 | $3,842,669 |
| 232 | $13,209 | $23,720 | $36,930 | $3,818,948 |
| 233 | $13,128 | $23,802 | $36,930 | $3,795,146 |
| 234 | $13,046 | $23,884 | $36,930 | $3,771,262 |
| 235 | $12,964 | $23,966 | $36,930 | $3,747,297 |
| 236 | $12,881 | $24,048 | $36,930 | $3,723,248 |
| 237 | $12,799 | $24,131 | $36,930 | $3,699,117 |
| 238 | $12,716 | $24,214 | $36,930 | $3,674,903 |
| 239 | $12,632 | $24,297 | $36,930 | $3,650,606 |
| 240 | $12,549 | $24,381 | $36,930 | $3,626,226 |
$443,155
$156,037
$287,118
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $12,465 | $24,464 | $36,930 | $3,601,761 |
| 242 | $12,381 | $24,549 | $36,930 | $3,577,213 |
| 243 | $12,297 | $24,633 | $36,930 | $3,552,580 |
| 244 | $12,212 | $24,718 | $36,930 | $3,527,862 |
| 245 | $12,127 | $24,803 | $36,930 | $3,503,060 |
| 246 | $12,042 | $24,888 | $36,930 | $3,478,172 |
| 247 | $11,956 | $24,973 | $36,930 | $3,453,199 |
| 248 | $11,870 | $25,059 | $36,930 | $3,428,139 |
| 249 | $11,784 | $25,145 | $36,930 | $3,402,994 |
| 250 | $11,698 | $25,232 | $36,930 | $3,377,762 |
| 251 | $11,611 | $25,319 | $36,930 | $3,352,444 |
| 252 | $11,524 | $25,406 | $36,930 | $3,327,038 |
$443,155
$143,967
$299,188
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $11,437 | $25,493 | $36,930 | $3,301,545 |
| 254 | $11,349 | $25,581 | $36,930 | $3,275,965 |
| 255 | $11,261 | $25,668 | $36,930 | $3,250,296 |
| 256 | $11,173 | $25,757 | $36,930 | $3,224,540 |
| 257 | $11,084 | $25,845 | $36,930 | $3,198,694 |
| 258 | $10,996 | $25,934 | $36,930 | $3,172,760 |
| 259 | $10,906 | $26,023 | $36,930 | $3,146,737 |
| 260 | $10,817 | $26,113 | $36,930 | $3,120,624 |
| 261 | $10,727 | $26,202 | $36,930 | $3,094,422 |
| 262 | $10,637 | $26,293 | $36,930 | $3,068,129 |
| 263 | $10,547 | $26,383 | $36,930 | $3,041,747 |
| 264 | $10,456 | $26,474 | $36,930 | $3,015,273 |
$443,155
$131,390
$311,765
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $10,365 | $26,565 | $36,930 | $2,988,708 |
| 266 | $10,274 | $26,656 | $36,930 | $2,962,052 |
| 267 | $10,182 | $26,748 | $36,930 | $2,935,305 |
| 268 | $10,090 | $26,839 | $36,930 | $2,908,465 |
| 269 | $9,998 | $26,932 | $36,930 | $2,881,534 |
| 270 | $9,905 | $27,024 | $36,930 | $2,854,509 |
| 271 | $9,812 | $27,117 | $36,930 | $2,827,392 |
| 272 | $9,719 | $27,210 | $36,930 | $2,800,182 |
| 273 | $9,626 | $27,304 | $36,930 | $2,772,878 |
| 274 | $9,532 | $27,398 | $36,930 | $2,745,480 |
| 275 | $9,438 | $27,492 | $36,930 | $2,717,988 |
| 276 | $9,343 | $27,586 | $36,930 | $2,690,402 |
$443,155
$118,284
$324,871
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $9,248 | $27,681 | $36,930 | $2,662,720 |
| 278 | $9,153 | $27,776 | $36,930 | $2,634,944 |
| 279 | $9,058 | $27,872 | $36,930 | $2,607,072 |
| 280 | $8,962 | $27,968 | $36,930 | $2,579,104 |
| 281 | $8,866 | $28,064 | $36,930 | $2,551,040 |
| 282 | $8,769 | $28,160 | $36,930 | $2,522,880 |
| 283 | $8,672 | $28,257 | $36,930 | $2,494,623 |
| 284 | $8,575 | $28,354 | $36,930 | $2,466,268 |
| 285 | $8,478 | $28,452 | $36,930 | $2,437,816 |
| 286 | $8,380 | $28,550 | $36,930 | $2,409,267 |
| 287 | $8,282 | $28,648 | $36,930 | $2,380,619 |
| 288 | $8,183 | $28,746 | $36,930 | $2,351,873 |
$443,155
$104,626
$338,529
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $8,085 | $28,845 | $36,930 | $2,323,028 |
| 290 | $7,985 | $28,944 | $36,930 | $2,294,084 |
| 291 | $7,886 | $29,044 | $36,930 | $2,265,040 |
| 292 | $7,786 | $29,144 | $36,930 | $2,235,897 |
| 293 | $7,686 | $29,244 | $36,930 | $2,206,653 |
| 294 | $7,585 | $29,344 | $36,930 | $2,177,309 |
| 295 | $7,484 | $29,445 | $36,930 | $2,147,864 |
| 296 | $7,383 | $29,546 | $36,930 | $2,118,317 |
| 297 | $7,282 | $29,648 | $36,930 | $2,088,669 |
| 298 | $7,180 | $29,750 | $36,930 | $2,058,920 |
| 299 | $7,078 | $29,852 | $36,930 | $2,029,068 |
| 300 | $6,975 | $29,955 | $36,930 | $1,999,113 |
$443,155
$90,395
$352,760
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $6,872 | $30,058 | $36,930 | $1,969,055 |
| 302 | $6,769 | $30,161 | $36,930 | $1,938,894 |
| 303 | $6,665 | $30,265 | $36,930 | $1,908,630 |
| 304 | $6,561 | $30,369 | $36,930 | $1,878,261 |
| 305 | $6,457 | $30,473 | $36,930 | $1,847,788 |
| 306 | $6,352 | $30,578 | $36,930 | $1,817,210 |
| 307 | $6,247 | $30,683 | $36,930 | $1,786,527 |
| 308 | $6,141 | $30,788 | $36,930 | $1,755,739 |
| 309 | $6,035 | $30,894 | $36,930 | $1,724,845 |
| 310 | $5,929 | $31,000 | $36,930 | $1,693,844 |
| 311 | $5,823 | $31,107 | $36,930 | $1,662,737 |
| 312 | $5,716 | $31,214 | $36,930 | $1,631,523 |
$443,155
$75,565
$367,590
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,608 | $31,321 | $36,930 | $1,600,202 |
| 314 | $5,501 | $31,429 | $36,930 | $1,568,773 |
| 315 | $5,393 | $31,537 | $36,930 | $1,537,236 |
| 316 | $5,284 | $31,645 | $36,930 | $1,505,591 |
| 317 | $5,175 | $31,754 | $36,930 | $1,473,837 |
| 318 | $5,066 | $31,863 | $36,930 | $1,441,973 |
| 319 | $4,957 | $31,973 | $36,930 | $1,410,001 |
| 320 | $4,847 | $32,083 | $36,930 | $1,377,918 |
| 321 | $4,737 | $32,193 | $36,930 | $1,345,725 |
| 322 | $4,626 | $32,304 | $36,930 | $1,313,421 |
| 323 | $4,515 | $32,415 | $36,930 | $1,281,007 |
| 324 | $4,403 | $32,526 | $36,930 | $1,248,481 |
$443,155
$60,112
$383,043
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,292 | $32,638 | $36,930 | $1,215,843 |
| 326 | $4,179 | $32,750 | $36,930 | $1,183,092 |
| 327 | $4,067 | $32,863 | $36,930 | $1,150,230 |
| 328 | $3,954 | $32,976 | $36,930 | $1,117,254 |
| 329 | $3,841 | $33,089 | $36,930 | $1,084,165 |
| 330 | $3,727 | $33,203 | $36,930 | $1,050,962 |
| 331 | $3,613 | $33,317 | $36,930 | $1,017,645 |
| 332 | $3,498 | $33,431 | $36,930 | $984,214 |
| 333 | $3,383 | $33,546 | $36,930 | $950,668 |
| 334 | $3,268 | $33,662 | $36,930 | $917,006 |
| 335 | $3,152 | $33,777 | $36,930 | $883,229 |
| 336 | $3,036 | $33,893 | $36,930 | $849,335 |
$443,155
$44,010
$399,145
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,920 | $34,010 | $36,930 | $815,325 |
| 338 | $2,803 | $34,127 | $36,930 | $781,198 |
| 339 | $2,685 | $34,244 | $36,930 | $746,954 |
| 340 | $2,568 | $34,362 | $36,930 | $712,592 |
| 341 | $2,450 | $34,480 | $36,930 | $678,112 |
| 342 | $2,331 | $34,599 | $36,930 | $643,513 |
| 343 | $2,212 | $34,718 | $36,930 | $608,796 |
| 344 | $2,093 | $34,837 | $36,930 | $573,959 |
| 345 | $1,973 | $34,957 | $36,930 | $539,002 |
| 346 | $1,853 | $35,077 | $36,930 | $503,926 |
| 347 | $1,732 | $35,197 | $36,930 | $468,728 |
| 348 | $1,611 | $35,318 | $36,930 | $433,410 |
$443,155
$27,230
$415,925
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,490 | $35,440 | $36,930 | $397,970 |
| 350 | $1,368 | $35,562 | $36,930 | $362,409 |
| 351 | $1,246 | $35,684 | $36,930 | $326,725 |
| 352 | $1,123 | $35,806 | $36,930 | $290,918 |
| 353 | $1,000 | $35,930 | $36,930 | $254,989 |
| 354 | $877 | $36,053 | $36,930 | $218,936 |
| 355 | $753 | $36,177 | $36,930 | $182,759 |
| 356 | $628 | $36,301 | $36,930 | $146,458 |
| 357 | $503 | $36,426 | $36,930 | $110,031 |
| 358 | $378 | $36,551 | $36,930 | $73,480 |
| 359 | $253 | $36,677 | $36,930 | $36,803 |
| 360 | $127 | $36,803 | $36,930 | $0 |
$443,155
$9,745
$433,410
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。
