免責聲明
本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核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。
筍盤推介
$850 萬
$750 萬
$900 萬
$880 萬
$890 萬
$730 萬
$750 萬
$830 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $18,960 | $14,569 | $11,939 | $10,190 |
| 1.500 | $19,665 | $15,287 | $12,670 | $10,933 |
| 2.000 | $20,386 | $16,026 | $13,428 | $11,710 |
| 2.500 | $21,124 | $16,787 | $14,212 | $12,517 |
| 3.000 | $21,878 | $17,570 | $15,023 | $13,356 |
| 3.375 | $22,454 | $18,170 | $15,648 | $14,006 |
| 3.500 | $22,647 | $18,373 | $15,860 | $14,226 |
| 4.000 | $23,433 | $19,197 | $16,722 | $15,125 |
| 4.500 | $24,235 | $20,042 | $17,609 | $16,052 |
| 5.000 | $25,052 | $20,907 | $18,520 | $17,007 |
| 5.500 | $25,885 | $21,792 | $19,454 | $17,988 |
| 6.000 | $26,733 | $22,697 | $20,411 | $18,994 |
每月供款$14,006
30年
$3,168,000
$1,874,019
$5,042,019
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $8,910 | $5,096 | $14,006 | $3,162,904 |
| 2 | $8,896 | $5,110 | $14,006 | $3,157,794 |
| 3 | $8,881 | $5,124 | $14,006 | $3,152,670 |
| 4 | $8,867 | $5,139 | $14,006 | $3,147,531 |
| 5 | $8,852 | $5,153 | $14,006 | $3,142,378 |
| 6 | $8,838 | $5,168 | $14,006 | $3,137,211 |
| 7 | $8,823 | $5,182 | $14,006 | $3,132,028 |
| 8 | $8,809 | $5,197 | $14,006 | $3,126,832 |
| 9 | $8,794 | $5,211 | $14,006 | $3,121,620 |
| 10 | $8,780 | $5,226 | $14,006 | $3,116,394 |
| 11 | $8,765 | $5,241 | $14,006 | $3,111,153 |
| 12 | $8,750 | $5,255 | $14,006 | $3,105,898 |
$168,067
$105,965
$62,102
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $8,735 | $5,270 | $14,006 | $3,100,628 |
| 14 | $8,721 | $5,285 | $14,006 | $3,095,343 |
| 15 | $8,706 | $5,300 | $14,006 | $3,090,043 |
| 16 | $8,691 | $5,315 | $14,006 | $3,084,728 |
| 17 | $8,676 | $5,330 | $14,006 | $3,079,398 |
| 18 | $8,661 | $5,345 | $14,006 | $3,074,053 |
| 19 | $8,646 | $5,360 | $14,006 | $3,068,693 |
| 20 | $8,631 | $5,375 | $14,006 | $3,063,318 |
| 21 | $8,616 | $5,390 | $14,006 | $3,057,928 |
| 22 | $8,600 | $5,405 | $14,006 | $3,052,523 |
| 23 | $8,585 | $5,420 | $14,006 | $3,047,103 |
| 24 | $8,570 | $5,436 | $14,006 | $3,041,667 |
$168,067
$103,837
$64,231
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $8,555 | $5,451 | $14,006 | $3,036,216 |
| 26 | $8,539 | $5,466 | $14,006 | $3,030,750 |
| 27 | $8,524 | $5,482 | $14,006 | $3,025,268 |
| 28 | $8,509 | $5,497 | $14,006 | $3,019,771 |
| 29 | $8,493 | $5,513 | $14,006 | $3,014,259 |
| 30 | $8,478 | $5,528 | $14,006 | $3,008,731 |
| 31 | $8,462 | $5,544 | $14,006 | $3,003,187 |
| 32 | $8,446 | $5,559 | $14,006 | $2,997,628 |
| 33 | $8,431 | $5,575 | $14,006 | $2,992,053 |
| 34 | $8,415 | $5,590 | $14,006 | $2,986,463 |
| 35 | $8,399 | $5,606 | $14,006 | $2,980,857 |
| 36 | $8,384 | $5,622 | $14,006 | $2,975,235 |
$168,067
$101,635
$66,432
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $8,368 | $5,638 | $14,006 | $2,969,597 |
| 38 | $8,352 | $5,654 | $14,006 | $2,963,943 |
| 39 | $8,336 | $5,670 | $14,006 | $2,958,274 |
| 40 | $8,320 | $5,685 | $14,006 | $2,952,588 |
| 41 | $8,304 | $5,701 | $14,006 | $2,946,887 |
| 42 | $8,288 | $5,717 | $14,006 | $2,941,169 |
| 43 | $8,272 | $5,734 | $14,006 | $2,935,436 |
| 44 | $8,256 | $5,750 | $14,006 | $2,929,686 |
| 45 | $8,240 | $5,766 | $14,006 | $2,923,920 |
| 46 | $8,224 | $5,782 | $14,006 | $2,918,138 |
| 47 | $8,207 | $5,798 | $14,006 | $2,912,340 |
| 48 | $8,191 | $5,815 | $14,006 | $2,906,525 |
$168,067
$99,358
$68,710
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $8,175 | $5,831 | $14,006 | $2,900,694 |
| 50 | $8,158 | $5,847 | $14,006 | $2,894,847 |
| 51 | $8,142 | $5,864 | $14,006 | $2,888,983 |
| 52 | $8,125 | $5,880 | $14,006 | $2,883,103 |
| 53 | $8,109 | $5,897 | $14,006 | $2,877,206 |
| 54 | $8,092 | $5,913 | $14,006 | $2,871,292 |
| 55 | $8,076 | $5,930 | $14,006 | $2,865,362 |
| 56 | $8,059 | $5,947 | $14,006 | $2,859,415 |
| 57 | $8,042 | $5,964 | $14,006 | $2,853,452 |
| 58 | $8,025 | $5,980 | $14,006 | $2,847,472 |
| 59 | $8,009 | $5,997 | $14,006 | $2,841,475 |
| 60 | $7,992 | $6,014 | $14,006 | $2,835,461 |
$168,067
$97,003
$71,065
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $7,975 | $6,031 | $14,006 | $2,829,430 |
| 62 | $7,958 | $6,048 | $14,006 | $2,823,382 |
| 63 | $7,941 | $6,065 | $14,006 | $2,817,317 |
| 64 | $7,924 | $6,082 | $14,006 | $2,811,235 |
| 65 | $7,907 | $6,099 | $14,006 | $2,805,136 |
| 66 | $7,889 | $6,116 | $14,006 | $2,799,020 |
| 67 | $7,872 | $6,133 | $14,006 | $2,792,887 |
| 68 | $7,855 | $6,151 | $14,006 | $2,786,736 |
| 69 | $7,838 | $6,168 | $14,006 | $2,780,568 |
| 70 | $7,820 | $6,185 | $14,006 | $2,774,383 |
| 71 | $7,803 | $6,203 | $14,006 | $2,768,180 |
| 72 | $7,786 | $6,220 | $14,006 | $2,761,960 |
$168,067
$94,567
$73,501
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $7,768 | $6,238 | $14,006 | $2,755,722 |
| 74 | $7,750 | $6,255 | $14,006 | $2,749,467 |
| 75 | $7,733 | $6,273 | $14,006 | $2,743,195 |
| 76 | $7,715 | $6,290 | $14,006 | $2,736,904 |
| 77 | $7,698 | $6,308 | $14,006 | $2,730,596 |
| 78 | $7,680 | $6,326 | $14,006 | $2,724,270 |
| 79 | $7,662 | $6,344 | $14,006 | $2,717,927 |
| 80 | $7,644 | $6,361 | $14,006 | $2,711,565 |
| 81 | $7,626 | $6,379 | $14,006 | $2,705,186 |
| 82 | $7,608 | $6,397 | $14,006 | $2,698,789 |
| 83 | $7,590 | $6,415 | $14,006 | $2,692,373 |
| 84 | $7,572 | $6,433 | $14,006 | $2,685,940 |
$168,067
$92,047
$76,020
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $7,554 | $6,451 | $14,006 | $2,679,489 |
| 86 | $7,536 | $6,470 | $14,006 | $2,673,019 |
| 87 | $7,518 | $6,488 | $14,006 | $2,666,531 |
| 88 | $7,500 | $6,506 | $14,006 | $2,660,025 |
| 89 | $7,481 | $6,524 | $14,006 | $2,653,501 |
| 90 | $7,463 | $6,543 | $14,006 | $2,646,959 |
| 91 | $7,445 | $6,561 | $14,006 | $2,640,397 |
| 92 | $7,426 | $6,579 | $14,006 | $2,633,818 |
| 93 | $7,408 | $6,598 | $14,006 | $2,627,220 |
| 94 | $7,389 | $6,617 | $14,006 | $2,620,603 |
| 95 | $7,370 | $6,635 | $14,006 | $2,613,968 |
| 96 | $7,352 | $6,654 | $14,006 | $2,607,314 |
$168,067
$89,442
$78,626
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $7,333 | $6,673 | $14,006 | $2,600,642 |
| 98 | $7,314 | $6,691 | $14,006 | $2,593,951 |
| 99 | $7,295 | $6,710 | $14,006 | $2,587,240 |
| 100 | $7,277 | $6,729 | $14,006 | $2,580,511 |
| 101 | $7,258 | $6,748 | $14,006 | $2,573,764 |
| 102 | $7,239 | $6,767 | $14,006 | $2,566,997 |
| 103 | $7,220 | $6,786 | $14,006 | $2,560,211 |
| 104 | $7,201 | $6,805 | $14,006 | $2,553,406 |
| 105 | $7,181 | $6,824 | $14,006 | $2,546,582 |
| 106 | $7,162 | $6,843 | $14,006 | $2,539,738 |
| 107 | $7,143 | $6,863 | $14,006 | $2,532,876 |
| 108 | $7,124 | $6,882 | $14,006 | $2,525,994 |
$168,067
$86,747
$81,321
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $7,104 | $6,901 | $14,006 | $2,519,092 |
| 110 | $7,085 | $6,921 | $14,006 | $2,512,172 |
| 111 | $7,065 | $6,940 | $14,006 | $2,505,232 |
| 112 | $7,046 | $6,960 | $14,006 | $2,498,272 |
| 113 | $7,026 | $6,979 | $14,006 | $2,491,293 |
| 114 | $7,007 | $6,999 | $14,006 | $2,484,294 |
| 115 | $6,987 | $7,019 | $14,006 | $2,477,275 |
| 116 | $6,967 | $7,038 | $14,006 | $2,470,237 |
| 117 | $6,948 | $7,058 | $14,006 | $2,463,179 |
| 118 | $6,928 | $7,078 | $14,006 | $2,456,101 |
| 119 | $6,908 | $7,098 | $14,006 | $2,449,003 |
| 120 | $6,888 | $7,118 | $14,006 | $2,441,886 |
$168,067
$83,959
$84,108
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $6,868 | $7,138 | $14,006 | $2,434,748 |
| 122 | $6,848 | $7,158 | $14,006 | $2,427,590 |
| 123 | $6,828 | $7,178 | $14,006 | $2,420,412 |
| 124 | $6,807 | $7,198 | $14,006 | $2,413,214 |
| 125 | $6,787 | $7,218 | $14,006 | $2,405,995 |
| 126 | $6,767 | $7,239 | $14,006 | $2,398,757 |
| 127 | $6,747 | $7,259 | $14,006 | $2,391,497 |
| 128 | $6,726 | $7,280 | $14,006 | $2,384,218 |
| 129 | $6,706 | $7,300 | $14,006 | $2,376,918 |
| 130 | $6,685 | $7,321 | $14,006 | $2,369,597 |
| 131 | $6,664 | $7,341 | $14,006 | $2,362,256 |
| 132 | $6,644 | $7,362 | $14,006 | $2,354,894 |
$168,067
$81,076
$86,991
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $6,623 | $7,382 | $14,006 | $2,347,512 |
| 134 | $6,602 | $7,403 | $14,006 | $2,340,109 |
| 135 | $6,582 | $7,424 | $14,006 | $2,332,685 |
| 136 | $6,561 | $7,445 | $14,006 | $2,325,240 |
| 137 | $6,540 | $7,466 | $14,006 | $2,317,774 |
| 138 | $6,519 | $7,487 | $14,006 | $2,310,287 |
| 139 | $6,498 | $7,508 | $14,006 | $2,302,779 |
| 140 | $6,477 | $7,529 | $14,006 | $2,295,250 |
| 141 | $6,455 | $7,550 | $14,006 | $2,287,700 |
| 142 | $6,434 | $7,571 | $14,006 | $2,280,128 |
| 143 | $6,413 | $7,593 | $14,006 | $2,272,536 |
| 144 | $6,392 | $7,614 | $14,006 | $2,264,922 |
$168,067
$78,094
$89,973
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $6,370 | $7,636 | $14,006 | $2,257,286 |
| 146 | $6,349 | $7,657 | $14,006 | $2,249,629 |
| 147 | $6,327 | $7,679 | $14,006 | $2,241,951 |
| 148 | $6,305 | $7,700 | $14,006 | $2,234,250 |
| 149 | $6,284 | $7,722 | $14,006 | $2,226,529 |
| 150 | $6,262 | $7,743 | $14,006 | $2,218,785 |
| 151 | $6,240 | $7,765 | $14,006 | $2,211,020 |
| 152 | $6,218 | $7,787 | $14,006 | $2,203,233 |
| 153 | $6,197 | $7,809 | $14,006 | $2,195,424 |
| 154 | $6,175 | $7,831 | $14,006 | $2,187,593 |
| 155 | $6,153 | $7,853 | $14,006 | $2,179,740 |
| 156 | $6,131 | $7,875 | $14,006 | $2,171,865 |
$168,067
$75,010
$93,057
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $6,108 | $7,897 | $14,006 | $2,163,967 |
| 158 | $6,086 | $7,919 | $14,006 | $2,156,048 |
| 159 | $6,064 | $7,942 | $14,006 | $2,148,106 |
| 160 | $6,042 | $7,964 | $14,006 | $2,140,142 |
| 161 | $6,019 | $7,986 | $14,006 | $2,132,156 |
| 162 | $5,997 | $8,009 | $14,006 | $2,124,147 |
| 163 | $5,974 | $8,031 | $14,006 | $2,116,115 |
| 164 | $5,952 | $8,054 | $14,006 | $2,108,061 |
| 165 | $5,929 | $8,077 | $14,006 | $2,099,985 |
| 166 | $5,906 | $8,099 | $14,006 | $2,091,885 |
| 167 | $5,883 | $8,122 | $14,006 | $2,083,763 |
| 168 | $5,861 | $8,145 | $14,006 | $2,075,618 |
$168,067
$71,821
$96,247
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $5,838 | $8,168 | $14,006 | $2,067,450 |
| 170 | $5,815 | $8,191 | $14,006 | $2,059,259 |
| 171 | $5,792 | $8,214 | $14,006 | $2,051,045 |
| 172 | $5,769 | $8,237 | $14,006 | $2,042,808 |
| 173 | $5,745 | $8,260 | $14,006 | $2,034,548 |
| 174 | $5,722 | $8,283 | $14,006 | $2,026,265 |
| 175 | $5,699 | $8,307 | $14,006 | $2,017,958 |
| 176 | $5,676 | $8,330 | $14,006 | $2,009,628 |
| 177 | $5,652 | $8,354 | $14,006 | $2,001,274 |
| 178 | $5,629 | $8,377 | $14,006 | $1,992,897 |
| 179 | $5,605 | $8,401 | $14,006 | $1,984,497 |
| 180 | $5,581 | $8,424 | $14,006 | $1,976,072 |
$168,067
$68,522
$99,546
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $5,558 | $8,448 | $14,006 | $1,967,625 |
| 182 | $5,534 | $8,472 | $14,006 | $1,959,153 |
| 183 | $5,510 | $8,495 | $14,006 | $1,950,657 |
| 184 | $5,486 | $8,519 | $14,006 | $1,942,138 |
| 185 | $5,462 | $8,543 | $14,006 | $1,933,595 |
| 186 | $5,438 | $8,567 | $14,006 | $1,925,027 |
| 187 | $5,414 | $8,591 | $14,006 | $1,916,436 |
| 188 | $5,390 | $8,616 | $14,006 | $1,907,820 |
| 189 | $5,366 | $8,640 | $14,006 | $1,899,180 |
| 190 | $5,341 | $8,664 | $14,006 | $1,890,516 |
| 191 | $5,317 | $8,689 | $14,006 | $1,881,828 |
| 192 | $5,293 | $8,713 | $14,006 | $1,873,115 |
$168,067
$65,110
$102,958
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $5,268 | $8,737 | $14,006 | $1,864,377 |
| 194 | $5,244 | $8,762 | $14,006 | $1,855,615 |
| 195 | $5,219 | $8,787 | $14,006 | $1,846,828 |
| 196 | $5,194 | $8,811 | $14,006 | $1,838,017 |
| 197 | $5,169 | $8,836 | $14,006 | $1,829,181 |
| 198 | $5,145 | $8,861 | $14,006 | $1,820,320 |
| 199 | $5,120 | $8,886 | $14,006 | $1,811,434 |
| 200 | $5,095 | $8,911 | $14,006 | $1,802,523 |
| 201 | $5,070 | $8,936 | $14,006 | $1,793,587 |
| 202 | $5,044 | $8,961 | $14,006 | $1,784,626 |
| 203 | $5,019 | $8,986 | $14,006 | $1,775,639 |
| 204 | $4,994 | $9,012 | $14,006 | $1,766,628 |
$168,067
$61,580
$106,487
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $4,969 | $9,037 | $14,006 | $1,757,591 |
| 206 | $4,943 | $9,062 | $14,006 | $1,748,528 |
| 207 | $4,918 | $9,088 | $14,006 | $1,739,441 |
| 208 | $4,892 | $9,113 | $14,006 | $1,730,327 |
| 209 | $4,867 | $9,139 | $14,006 | $1,721,188 |
| 210 | $4,841 | $9,165 | $14,006 | $1,712,023 |
| 211 | $4,815 | $9,191 | $14,006 | $1,702,833 |
| 212 | $4,789 | $9,216 | $14,006 | $1,693,616 |
| 213 | $4,763 | $9,242 | $14,006 | $1,684,374 |
| 214 | $4,737 | $9,268 | $14,006 | $1,675,106 |
| 215 | $4,711 | $9,294 | $14,006 | $1,665,811 |
| 216 | $4,685 | $9,321 | $14,006 | $1,656,491 |
$168,067
$57,930
$110,137
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $4,659 | $9,347 | $14,006 | $1,647,144 |
| 218 | $4,633 | $9,373 | $14,006 | $1,637,771 |
| 219 | $4,606 | $9,399 | $14,006 | $1,628,372 |
| 220 | $4,580 | $9,426 | $14,006 | $1,618,946 |
| 221 | $4,553 | $9,452 | $14,006 | $1,609,494 |
| 222 | $4,527 | $9,479 | $14,006 | $1,600,015 |
| 223 | $4,500 | $9,506 | $14,006 | $1,590,509 |
| 224 | $4,473 | $9,532 | $14,006 | $1,580,977 |
| 225 | $4,446 | $9,559 | $14,006 | $1,571,418 |
| 226 | $4,420 | $9,586 | $14,006 | $1,561,832 |
| 227 | $4,393 | $9,613 | $14,006 | $1,552,219 |
| 228 | $4,366 | $9,640 | $14,006 | $1,542,579 |
$168,067
$54,155
$113,912
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $4,339 | $9,667 | $14,006 | $1,532,912 |
| 230 | $4,311 | $9,694 | $14,006 | $1,523,217 |
| 231 | $4,284 | $9,722 | $14,006 | $1,513,496 |
| 232 | $4,257 | $9,749 | $14,006 | $1,503,747 |
| 233 | $4,229 | $9,776 | $14,006 | $1,493,971 |
| 234 | $4,202 | $9,804 | $14,006 | $1,484,167 |
| 235 | $4,174 | $9,831 | $14,006 | $1,474,335 |
| 236 | $4,147 | $9,859 | $14,006 | $1,464,476 |
| 237 | $4,119 | $9,887 | $14,006 | $1,454,590 |
| 238 | $4,091 | $9,915 | $14,006 | $1,444,675 |
| 239 | $4,063 | $9,942 | $14,006 | $1,434,733 |
| 240 | $4,035 | $9,970 | $14,006 | $1,424,762 |
$168,067
$50,251
$117,817
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,007 | $9,998 | $14,006 | $1,414,764 |
| 242 | $3,979 | $10,027 | $14,006 | $1,404,737 |
| 243 | $3,951 | $10,055 | $14,006 | $1,394,682 |
| 244 | $3,923 | $10,083 | $14,006 | $1,384,599 |
| 245 | $3,894 | $10,111 | $14,006 | $1,374,488 |
| 246 | $3,866 | $10,140 | $14,006 | $1,364,348 |
| 247 | $3,837 | $10,168 | $14,006 | $1,354,180 |
| 248 | $3,809 | $10,197 | $14,006 | $1,343,983 |
| 249 | $3,780 | $10,226 | $14,006 | $1,333,757 |
| 250 | $3,751 | $10,254 | $14,006 | $1,323,502 |
| 251 | $3,722 | $10,283 | $14,006 | $1,313,219 |
| 252 | $3,693 | $10,312 | $14,006 | $1,302,907 |
$168,067
$46,212
$121,855
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $3,664 | $10,341 | $14,006 | $1,292,566 |
| 254 | $3,635 | $10,370 | $14,006 | $1,282,196 |
| 255 | $3,606 | $10,399 | $14,006 | $1,271,796 |
| 256 | $3,577 | $10,429 | $14,006 | $1,261,367 |
| 257 | $3,548 | $10,458 | $14,006 | $1,250,909 |
| 258 | $3,518 | $10,487 | $14,006 | $1,240,422 |
| 259 | $3,489 | $10,517 | $14,006 | $1,229,905 |
| 260 | $3,459 | $10,546 | $14,006 | $1,219,359 |
| 261 | $3,429 | $10,576 | $14,006 | $1,208,782 |
| 262 | $3,400 | $10,606 | $14,006 | $1,198,177 |
| 263 | $3,370 | $10,636 | $14,006 | $1,187,541 |
| 264 | $3,340 | $10,666 | $14,006 | $1,176,875 |
$168,067
$42,035
$126,032
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,310 | $10,696 | $14,006 | $1,166,180 |
| 266 | $3,280 | $10,726 | $14,006 | $1,155,454 |
| 267 | $3,250 | $10,756 | $14,006 | $1,144,698 |
| 268 | $3,219 | $10,786 | $14,006 | $1,133,912 |
| 269 | $3,189 | $10,816 | $14,006 | $1,123,095 |
| 270 | $3,159 | $10,847 | $14,006 | $1,112,248 |
| 271 | $3,128 | $10,877 | $14,006 | $1,101,371 |
| 272 | $3,098 | $10,908 | $14,006 | $1,090,463 |
| 273 | $3,067 | $10,939 | $14,006 | $1,079,524 |
| 274 | $3,036 | $10,969 | $14,006 | $1,068,555 |
| 275 | $3,005 | $11,000 | $14,006 | $1,057,555 |
| 276 | $2,974 | $11,031 | $14,006 | $1,046,523 |
$168,067
$37,715
$130,352
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $2,943 | $11,062 | $14,006 | $1,035,461 |
| 278 | $2,912 | $11,093 | $14,006 | $1,024,368 |
| 279 | $2,881 | $11,125 | $14,006 | $1,013,243 |
| 280 | $2,850 | $11,156 | $14,006 | $1,002,087 |
| 281 | $2,818 | $11,187 | $14,006 | $990,900 |
| 282 | $2,787 | $11,219 | $14,006 | $979,681 |
| 283 | $2,755 | $11,250 | $14,006 | $968,431 |
| 284 | $2,724 | $11,282 | $14,006 | $957,149 |
| 285 | $2,692 | $11,314 | $14,006 | $945,836 |
| 286 | $2,660 | $11,345 | $14,006 | $934,490 |
| 287 | $2,628 | $11,377 | $14,006 | $923,113 |
| 288 | $2,596 | $11,409 | $14,006 | $911,703 |
$168,067
$33,247
$134,820
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $2,564 | $11,441 | $14,006 | $900,262 |
| 290 | $2,532 | $11,474 | $14,006 | $888,788 |
| 291 | $2,500 | $11,506 | $14,006 | $877,282 |
| 292 | $2,467 | $11,538 | $14,006 | $865,744 |
| 293 | $2,435 | $11,571 | $14,006 | $854,173 |
| 294 | $2,402 | $11,603 | $14,006 | $842,570 |
| 295 | $2,370 | $11,636 | $14,006 | $830,934 |
| 296 | $2,337 | $11,669 | $14,006 | $819,266 |
| 297 | $2,304 | $11,701 | $14,006 | $807,564 |
| 298 | $2,271 | $11,734 | $14,006 | $795,830 |
| 299 | $2,238 | $11,767 | $14,006 | $784,063 |
| 300 | $2,205 | $11,800 | $14,006 | $772,262 |
$168,067
$28,626
$139,441
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,172 | $11,834 | $14,006 | $760,429 |
| 302 | $2,139 | $11,867 | $14,006 | $748,562 |
| 303 | $2,105 | $11,900 | $14,006 | $736,661 |
| 304 | $2,072 | $11,934 | $14,006 | $724,728 |
| 305 | $2,038 | $11,967 | $14,006 | $712,760 |
| 306 | $2,005 | $12,001 | $14,006 | $700,759 |
| 307 | $1,971 | $12,035 | $14,006 | $688,725 |
| 308 | $1,937 | $12,069 | $14,006 | $676,656 |
| 309 | $1,903 | $12,103 | $14,006 | $664,554 |
| 310 | $1,869 | $12,137 | $14,006 | $652,417 |
| 311 | $1,835 | $12,171 | $14,006 | $640,246 |
| 312 | $1,801 | $12,205 | $14,006 | $628,041 |
$168,067
$23,847
$144,221
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $1,766 | $12,239 | $14,006 | $615,802 |
| 314 | $1,732 | $12,274 | $14,006 | $603,528 |
| 315 | $1,697 | $12,308 | $14,006 | $591,220 |
| 316 | $1,663 | $12,343 | $14,006 | $578,878 |
| 317 | $1,628 | $12,378 | $14,006 | $566,500 |
| 318 | $1,593 | $12,412 | $14,006 | $554,088 |
| 319 | $1,558 | $12,447 | $14,006 | $541,640 |
| 320 | $1,523 | $12,482 | $14,006 | $529,158 |
| 321 | $1,488 | $12,517 | $14,006 | $516,641 |
| 322 | $1,453 | $12,553 | $14,006 | $504,088 |
| 323 | $1,418 | $12,588 | $14,006 | $491,500 |
| 324 | $1,382 | $12,623 | $14,006 | $478,877 |
$168,067
$18,903
$149,164
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,347 | $12,659 | $14,006 | $466,218 |
| 326 | $1,311 | $12,694 | $14,006 | $453,524 |
| 327 | $1,276 | $12,730 | $14,006 | $440,794 |
| 328 | $1,240 | $12,766 | $14,006 | $428,028 |
| 329 | $1,204 | $12,802 | $14,006 | $415,226 |
| 330 | $1,168 | $12,838 | $14,006 | $402,389 |
| 331 | $1,132 | $12,874 | $14,006 | $389,515 |
| 332 | $1,096 | $12,910 | $14,006 | $376,605 |
| 333 | $1,059 | $12,946 | $14,006 | $363,658 |
| 334 | $1,023 | $12,983 | $14,006 | $350,675 |
| 335 | $986 | $13,019 | $14,006 | $337,656 |
| 336 | $950 | $13,056 | $14,006 | $324,600 |
$168,067
$13,790
$154,277
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $913 | $13,093 | $14,006 | $311,507 |
| 338 | $876 | $13,129 | $14,006 | $298,378 |
| 339 | $839 | $13,166 | $14,006 | $285,211 |
| 340 | $802 | $13,203 | $14,006 | $272,008 |
| 341 | $765 | $13,241 | $14,006 | $258,767 |
| 342 | $728 | $13,278 | $14,006 | $245,490 |
| 343 | $690 | $13,315 | $14,006 | $232,174 |
| 344 | $653 | $13,353 | $14,006 | $218,822 |
| 345 | $615 | $13,390 | $14,006 | $205,432 |
| 346 | $578 | $13,428 | $14,006 | $192,004 |
| 347 | $540 | $13,466 | $14,006 | $178,538 |
| 348 | $502 | $13,503 | $14,006 | $165,035 |
$168,067
$8,502
$159,565
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $464 | $13,541 | $14,006 | $151,493 |
| 350 | $426 | $13,580 | $14,006 | $137,914 |
| 351 | $388 | $13,618 | $14,006 | $124,296 |
| 352 | $350 | $13,656 | $14,006 | $110,640 |
| 353 | $311 | $13,694 | $14,006 | $96,946 |
| 354 | $273 | $13,733 | $14,006 | $83,213 |
| 355 | $234 | $13,772 | $14,006 | $69,441 |
| 356 | $195 | $13,810 | $14,006 | $55,631 |
| 357 | $156 | $13,849 | $14,006 | $41,782 |
| 358 | $118 | $13,888 | $14,006 | $27,893 |
| 359 | $78 | $13,927 | $14,006 | $13,966 |
| 360 | $39 | $13,966 | $14,006 | $0 |
$168,067
$3,033
$165,035
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。
