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
$800 萬
$710 萬
$795 萬
$760 萬
$750 萬
$720 萬
$750 萬
$900 萬
$780 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $66,074 | $50,772 | $41,607 | $35,509 |
| 1.500 | $68,530 | $53,273 | $44,153 | $38,101 |
| 2.000 | $71,043 | $55,850 | $46,794 | $40,806 |
| 2.500 | $73,614 | $58,501 | $49,527 | $43,621 |
| 3.000 | $76,240 | $61,228 | $52,353 | $46,545 |
| 3.250 | $77,575 | $62,618 | $53,800 | $48,047 |
| 3.500 | $78,923 | $64,028 | $55,269 | $49,575 |
| 4.000 | $81,662 | $66,900 | $58,273 | $52,707 |
| 4.500 | $84,455 | $69,844 | $61,364 | $55,938 |
| 5.000 | $87,304 | $72,859 | $64,539 | $59,265 |
| 5.500 | $90,206 | $75,943 | $67,795 | $62,684 |
| 6.000 | $93,162 | $79,094 | $71,131 | $66,190 |
每月供款$48,047
30年
$11,040,000
$6,256,840
$17,296,840
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $29,900 | $18,147 | $48,047 | $11,021,853 |
| 2 | $29,851 | $18,196 | $48,047 | $11,003,657 |
| 3 | $29,802 | $18,245 | $48,047 | $10,985,412 |
| 4 | $29,752 | $18,295 | $48,047 | $10,967,117 |
| 5 | $29,703 | $18,344 | $48,047 | $10,948,773 |
| 6 | $29,653 | $18,394 | $48,047 | $10,930,379 |
| 7 | $29,603 | $18,444 | $48,047 | $10,911,936 |
| 8 | $29,553 | $18,494 | $48,047 | $10,893,442 |
| 9 | $29,503 | $18,544 | $48,047 | $10,874,898 |
| 10 | $29,453 | $18,594 | $48,047 | $10,856,305 |
| 11 | $29,402 | $18,644 | $48,047 | $10,837,660 |
| 12 | $29,352 | $18,695 | $48,047 | $10,818,965 |
$576,561
$355,527
$221,035
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $29,301 | $18,745 | $48,047 | $10,800,220 |
| 14 | $29,251 | $18,796 | $48,047 | $10,781,424 |
| 15 | $29,200 | $18,847 | $48,047 | $10,762,577 |
| 16 | $29,149 | $18,898 | $48,047 | $10,743,679 |
| 17 | $29,097 | $18,949 | $48,047 | $10,724,729 |
| 18 | $29,046 | $19,001 | $48,047 | $10,705,729 |
| 19 | $28,995 | $19,052 | $48,047 | $10,686,677 |
| 20 | $28,943 | $19,104 | $48,047 | $10,667,573 |
| 21 | $28,891 | $19,155 | $48,047 | $10,648,417 |
| 22 | $28,839 | $19,207 | $48,047 | $10,629,210 |
| 23 | $28,787 | $19,259 | $48,047 | $10,609,951 |
| 24 | $28,735 | $19,311 | $48,047 | $10,590,639 |
$576,561
$348,235
$228,326
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $28,683 | $19,364 | $48,047 | $10,571,276 |
| 26 | $28,631 | $19,416 | $48,047 | $10,551,859 |
| 27 | $28,578 | $19,469 | $48,047 | $10,532,390 |
| 28 | $28,525 | $19,522 | $48,047 | $10,512,869 |
| 29 | $28,472 | $19,574 | $48,047 | $10,493,294 |
| 30 | $28,419 | $19,627 | $48,047 | $10,473,667 |
| 31 | $28,366 | $19,681 | $48,047 | $10,453,986 |
| 32 | $28,313 | $19,734 | $48,047 | $10,434,253 |
| 33 | $28,259 | $19,787 | $48,047 | $10,414,465 |
| 34 | $28,206 | $19,841 | $48,047 | $10,394,624 |
| 35 | $28,152 | $19,895 | $48,047 | $10,374,730 |
| 36 | $28,098 | $19,949 | $48,047 | $10,354,781 |
$576,561
$340,703
$235,858
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $28,044 | $20,003 | $48,047 | $10,334,778 |
| 38 | $27,990 | $20,057 | $48,047 | $10,314,722 |
| 39 | $27,936 | $20,111 | $48,047 | $10,294,611 |
| 40 | $27,881 | $20,166 | $48,047 | $10,274,445 |
| 41 | $27,827 | $20,220 | $48,047 | $10,254,225 |
| 42 | $27,772 | $20,275 | $48,047 | $10,233,950 |
| 43 | $27,717 | $20,330 | $48,047 | $10,213,620 |
| 44 | $27,662 | $20,385 | $48,047 | $10,193,235 |
| 45 | $27,607 | $20,440 | $48,047 | $10,172,795 |
| 46 | $27,551 | $20,495 | $48,047 | $10,152,300 |
| 47 | $27,496 | $20,551 | $48,047 | $10,131,749 |
| 48 | $27,440 | $20,607 | $48,047 | $10,111,142 |
$576,561
$332,922
$243,639
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $27,384 | $20,662 | $48,047 | $10,090,480 |
| 50 | $27,328 | $20,718 | $48,047 | $10,069,761 |
| 51 | $27,272 | $20,775 | $48,047 | $10,048,987 |
| 52 | $27,216 | $20,831 | $48,047 | $10,028,156 |
| 53 | $27,160 | $20,887 | $48,047 | $10,007,269 |
| 54 | $27,103 | $20,944 | $48,047 | $9,986,325 |
| 55 | $27,046 | $21,000 | $48,047 | $9,965,325 |
| 56 | $26,989 | $21,057 | $48,047 | $9,944,267 |
| 57 | $26,932 | $21,114 | $48,047 | $9,923,153 |
| 58 | $26,875 | $21,172 | $48,047 | $9,901,981 |
| 59 | $26,818 | $21,229 | $48,047 | $9,880,752 |
| 60 | $26,760 | $21,286 | $48,047 | $9,859,466 |
$576,561
$324,885
$251,676
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $26,703 | $21,344 | $48,047 | $9,838,122 |
| 62 | $26,645 | $21,402 | $48,047 | $9,816,720 |
| 63 | $26,587 | $21,460 | $48,047 | $9,795,260 |
| 64 | $26,529 | $21,518 | $48,047 | $9,773,742 |
| 65 | $26,471 | $21,576 | $48,047 | $9,752,166 |
| 66 | $26,412 | $21,635 | $48,047 | $9,730,531 |
| 67 | $26,354 | $21,693 | $48,047 | $9,708,838 |
| 68 | $26,295 | $21,752 | $48,047 | $9,687,086 |
| 69 | $26,236 | $21,811 | $48,047 | $9,665,275 |
| 70 | $26,177 | $21,870 | $48,047 | $9,643,405 |
| 71 | $26,118 | $21,929 | $48,047 | $9,621,476 |
| 72 | $26,058 | $21,989 | $48,047 | $9,599,487 |
$576,561
$316,583
$259,979
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $25,999 | $22,048 | $48,047 | $9,577,439 |
| 74 | $25,939 | $22,108 | $48,047 | $9,555,331 |
| 75 | $25,879 | $22,168 | $48,047 | $9,533,164 |
| 76 | $25,819 | $22,228 | $48,047 | $9,510,936 |
| 77 | $25,759 | $22,288 | $48,047 | $9,488,648 |
| 78 | $25,698 | $22,348 | $48,047 | $9,466,299 |
| 79 | $25,638 | $22,409 | $48,047 | $9,443,891 |
| 80 | $25,577 | $22,470 | $48,047 | $9,421,421 |
| 81 | $25,516 | $22,530 | $48,047 | $9,398,891 |
| 82 | $25,455 | $22,591 | $48,047 | $9,376,299 |
| 83 | $25,394 | $22,653 | $48,047 | $9,353,647 |
| 84 | $25,333 | $22,714 | $48,047 | $9,330,933 |
$576,561
$308,006
$268,555
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $25,271 | $22,776 | $48,047 | $9,308,157 |
| 86 | $25,210 | $22,837 | $48,047 | $9,285,320 |
| 87 | $25,148 | $22,899 | $48,047 | $9,262,421 |
| 88 | $25,086 | $22,961 | $48,047 | $9,239,460 |
| 89 | $25,024 | $23,023 | $48,047 | $9,216,437 |
| 90 | $24,961 | $23,086 | $48,047 | $9,193,351 |
| 91 | $24,899 | $23,148 | $48,047 | $9,170,203 |
| 92 | $24,836 | $23,211 | $48,047 | $9,146,992 |
| 93 | $24,773 | $23,274 | $48,047 | $9,123,718 |
| 94 | $24,710 | $23,337 | $48,047 | $9,100,382 |
| 95 | $24,647 | $23,400 | $48,047 | $9,076,982 |
| 96 | $24,583 | $23,463 | $48,047 | $9,053,518 |
$576,561
$299,147
$277,414
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $24,520 | $23,527 | $48,047 | $9,029,992 |
| 98 | $24,456 | $23,591 | $48,047 | $9,006,401 |
| 99 | $24,392 | $23,654 | $48,047 | $8,982,747 |
| 100 | $24,328 | $23,719 | $48,047 | $8,959,028 |
| 101 | $24,264 | $23,783 | $48,047 | $8,935,245 |
| 102 | $24,200 | $23,847 | $48,047 | $8,911,398 |
| 103 | $24,135 | $23,912 | $48,047 | $8,887,486 |
| 104 | $24,070 | $23,977 | $48,047 | $8,863,510 |
| 105 | $24,005 | $24,041 | $48,047 | $8,839,468 |
| 106 | $23,940 | $24,107 | $48,047 | $8,815,362 |
| 107 | $23,875 | $24,172 | $48,047 | $8,791,190 |
| 108 | $23,809 | $24,237 | $48,047 | $8,766,953 |
$576,561
$289,996
$286,566
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $23,744 | $24,303 | $48,047 | $8,742,650 |
| 110 | $23,678 | $24,369 | $48,047 | $8,718,281 |
| 111 | $23,612 | $24,435 | $48,047 | $8,693,846 |
| 112 | $23,546 | $24,501 | $48,047 | $8,669,345 |
| 113 | $23,479 | $24,567 | $48,047 | $8,644,778 |
| 114 | $23,413 | $24,634 | $48,047 | $8,620,144 |
| 115 | $23,346 | $24,701 | $48,047 | $8,595,444 |
| 116 | $23,279 | $24,767 | $48,047 | $8,570,676 |
| 117 | $23,212 | $24,835 | $48,047 | $8,545,842 |
| 118 | $23,145 | $24,902 | $48,047 | $8,520,940 |
| 119 | $23,078 | $24,969 | $48,047 | $8,495,971 |
| 120 | $23,010 | $25,037 | $48,047 | $8,470,934 |
$576,561
$280,542
$296,019
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $22,942 | $25,105 | $48,047 | $8,445,829 |
| 122 | $22,874 | $25,173 | $48,047 | $8,420,657 |
| 123 | $22,806 | $25,241 | $48,047 | $8,395,416 |
| 124 | $22,738 | $25,309 | $48,047 | $8,370,106 |
| 125 | $22,669 | $25,378 | $48,047 | $8,344,729 |
| 126 | $22,600 | $25,446 | $48,047 | $8,319,282 |
| 127 | $22,531 | $25,515 | $48,047 | $8,293,767 |
| 128 | $22,462 | $25,584 | $48,047 | $8,268,182 |
| 129 | $22,393 | $25,654 | $48,047 | $8,242,529 |
| 130 | $22,324 | $25,723 | $48,047 | $8,216,805 |
| 131 | $22,254 | $25,793 | $48,047 | $8,191,012 |
| 132 | $22,184 | $25,863 | $48,047 | $8,165,150 |
$576,561
$270,777
$305,784
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $22,114 | $25,933 | $48,047 | $8,139,217 |
| 134 | $22,044 | $26,003 | $48,047 | $8,113,214 |
| 135 | $21,973 | $26,073 | $48,047 | $8,087,140 |
| 136 | $21,903 | $26,144 | $48,047 | $8,060,996 |
| 137 | $21,832 | $26,215 | $48,047 | $8,034,781 |
| 138 | $21,761 | $26,286 | $48,047 | $8,008,495 |
| 139 | $21,690 | $26,357 | $48,047 | $7,982,138 |
| 140 | $21,618 | $26,428 | $48,047 | $7,955,710 |
| 141 | $21,547 | $26,500 | $48,047 | $7,929,210 |
| 142 | $21,475 | $26,572 | $48,047 | $7,902,638 |
| 143 | $21,403 | $26,644 | $48,047 | $7,875,994 |
| 144 | $21,331 | $26,716 | $48,047 | $7,849,278 |
$576,561
$260,690
$315,872
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $21,258 | $26,788 | $48,047 | $7,822,490 |
| 146 | $21,186 | $26,861 | $48,047 | $7,795,629 |
| 147 | $21,113 | $26,934 | $48,047 | $7,768,695 |
| 148 | $21,040 | $27,007 | $48,047 | $7,741,689 |
| 149 | $20,967 | $27,080 | $48,047 | $7,714,609 |
| 150 | $20,894 | $27,153 | $48,047 | $7,687,456 |
| 151 | $20,820 | $27,227 | $48,047 | $7,660,229 |
| 152 | $20,746 | $27,300 | $48,047 | $7,632,929 |
| 153 | $20,673 | $27,374 | $48,047 | $7,605,555 |
| 154 | $20,598 | $27,448 | $48,047 | $7,578,106 |
| 155 | $20,524 | $27,523 | $48,047 | $7,550,584 |
| 156 | $20,449 | $27,597 | $48,047 | $7,522,986 |
$576,561
$250,270
$326,292
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $20,375 | $27,672 | $48,047 | $7,495,314 |
| 158 | $20,300 | $27,747 | $48,047 | $7,467,567 |
| 159 | $20,225 | $27,822 | $48,047 | $7,439,745 |
| 160 | $20,149 | $27,897 | $48,047 | $7,411,848 |
| 161 | $20,074 | $27,973 | $48,047 | $7,383,875 |
| 162 | $19,998 | $28,049 | $48,047 | $7,355,826 |
| 163 | $19,922 | $28,125 | $48,047 | $7,327,701 |
| 164 | $19,846 | $28,201 | $48,047 | $7,299,500 |
| 165 | $19,769 | $28,277 | $48,047 | $7,271,223 |
| 166 | $19,693 | $28,354 | $48,047 | $7,242,869 |
| 167 | $19,616 | $28,431 | $48,047 | $7,214,438 |
| 168 | $19,539 | $28,508 | $48,047 | $7,185,931 |
$576,561
$239,506
$337,056
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $19,462 | $28,585 | $48,047 | $7,157,346 |
| 170 | $19,384 | $28,662 | $48,047 | $7,128,684 |
| 171 | $19,307 | $28,740 | $48,047 | $7,099,944 |
| 172 | $19,229 | $28,818 | $48,047 | $7,071,126 |
| 173 | $19,151 | $28,896 | $48,047 | $7,042,230 |
| 174 | $19,073 | $28,974 | $48,047 | $7,013,256 |
| 175 | $18,994 | $29,053 | $48,047 | $6,984,203 |
| 176 | $18,916 | $29,131 | $48,047 | $6,955,072 |
| 177 | $18,837 | $29,210 | $48,047 | $6,925,862 |
| 178 | $18,758 | $29,289 | $48,047 | $6,896,573 |
| 179 | $18,678 | $29,369 | $48,047 | $6,867,204 |
| 180 | $18,599 | $29,448 | $48,047 | $6,837,756 |
$576,561
$228,387
$348,175
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $18,519 | $29,528 | $48,047 | $6,808,228 |
| 182 | $18,439 | $29,608 | $48,047 | $6,778,621 |
| 183 | $18,359 | $29,688 | $48,047 | $6,748,933 |
| 184 | $18,278 | $29,768 | $48,047 | $6,719,164 |
| 185 | $18,198 | $29,849 | $48,047 | $6,689,315 |
| 186 | $18,117 | $29,930 | $48,047 | $6,659,385 |
| 187 | $18,036 | $30,011 | $48,047 | $6,629,374 |
| 188 | $17,955 | $30,092 | $48,047 | $6,599,282 |
| 189 | $17,873 | $30,174 | $48,047 | $6,569,108 |
| 190 | $17,791 | $30,255 | $48,047 | $6,538,853 |
| 191 | $17,709 | $30,337 | $48,047 | $6,508,515 |
| 192 | $17,627 | $30,420 | $48,047 | $6,478,096 |
$576,561
$216,901
$359,660
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $17,545 | $30,502 | $48,047 | $6,447,594 |
| 194 | $17,462 | $30,585 | $48,047 | $6,417,009 |
| 195 | $17,379 | $30,667 | $48,047 | $6,386,342 |
| 196 | $17,296 | $30,750 | $48,047 | $6,355,592 |
| 197 | $17,213 | $30,834 | $48,047 | $6,324,758 |
| 198 | $17,130 | $30,917 | $48,047 | $6,293,841 |
| 199 | $17,046 | $31,001 | $48,047 | $6,262,840 |
| 200 | $16,962 | $31,085 | $48,047 | $6,231,755 |
| 201 | $16,878 | $31,169 | $48,047 | $6,200,586 |
| 202 | $16,793 | $31,254 | $48,047 | $6,169,332 |
| 203 | $16,709 | $31,338 | $48,047 | $6,137,994 |
| 204 | $16,624 | $31,423 | $48,047 | $6,106,571 |
$576,561
$205,036
$371,525
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $16,539 | $31,508 | $48,047 | $6,075,063 |
| 206 | $16,453 | $31,593 | $48,047 | $6,043,469 |
| 207 | $16,368 | $31,679 | $48,047 | $6,011,790 |
| 208 | $16,282 | $31,765 | $48,047 | $5,980,025 |
| 209 | $16,196 | $31,851 | $48,047 | $5,948,175 |
| 210 | $16,110 | $31,937 | $48,047 | $5,916,237 |
| 211 | $16,023 | $32,024 | $48,047 | $5,884,214 |
| 212 | $15,936 | $32,110 | $48,047 | $5,852,103 |
| 213 | $15,849 | $32,197 | $48,047 | $5,819,906 |
| 214 | $15,762 | $32,285 | $48,047 | $5,787,622 |
| 215 | $15,675 | $32,372 | $48,047 | $5,755,250 |
| 216 | $15,587 | $32,460 | $48,047 | $5,722,790 |
$576,561
$192,780
$383,781
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $15,499 | $32,548 | $48,047 | $5,690,242 |
| 218 | $15,411 | $32,636 | $48,047 | $5,657,607 |
| 219 | $15,323 | $32,724 | $48,047 | $5,624,883 |
| 220 | $15,234 | $32,813 | $48,047 | $5,592,070 |
| 221 | $15,145 | $32,902 | $48,047 | $5,559,168 |
| 222 | $15,056 | $32,991 | $48,047 | $5,526,178 |
| 223 | $14,967 | $33,080 | $48,047 | $5,493,098 |
| 224 | $14,877 | $33,170 | $48,047 | $5,459,928 |
| 225 | $14,787 | $33,259 | $48,047 | $5,426,668 |
| 226 | $14,697 | $33,350 | $48,047 | $5,393,319 |
| 227 | $14,607 | $33,440 | $48,047 | $5,359,879 |
| 228 | $14,516 | $33,530 | $48,047 | $5,326,349 |
$576,561
$180,120
$396,441
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $14,426 | $33,621 | $48,047 | $5,292,727 |
| 230 | $14,334 | $33,712 | $48,047 | $5,259,015 |
| 231 | $14,243 | $33,804 | $48,047 | $5,225,211 |
| 232 | $14,152 | $33,895 | $48,047 | $5,191,316 |
| 233 | $14,060 | $33,987 | $48,047 | $5,157,329 |
| 234 | $13,968 | $34,079 | $48,047 | $5,123,250 |
| 235 | $13,875 | $34,171 | $48,047 | $5,089,079 |
| 236 | $13,783 | $34,264 | $48,047 | $5,054,815 |
| 237 | $13,690 | $34,357 | $48,047 | $5,020,458 |
| 238 | $13,597 | $34,450 | $48,047 | $4,986,009 |
| 239 | $13,504 | $34,543 | $48,047 | $4,951,466 |
| 240 | $13,410 | $34,637 | $48,047 | $4,916,829 |
$576,561
$167,042
$409,519
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $13,316 | $34,730 | $48,047 | $4,882,099 |
| 242 | $13,222 | $34,824 | $48,047 | $4,847,274 |
| 243 | $13,128 | $34,919 | $48,047 | $4,812,356 |
| 244 | $13,033 | $35,013 | $48,047 | $4,777,342 |
| 245 | $12,939 | $35,108 | $48,047 | $4,742,234 |
| 246 | $12,844 | $35,203 | $48,047 | $4,707,031 |
| 247 | $12,748 | $35,299 | $48,047 | $4,671,732 |
| 248 | $12,653 | $35,394 | $48,047 | $4,636,338 |
| 249 | $12,557 | $35,490 | $48,047 | $4,600,848 |
| 250 | $12,461 | $35,586 | $48,047 | $4,565,262 |
| 251 | $12,364 | $35,683 | $48,047 | $4,529,580 |
| 252 | $12,268 | $35,779 | $48,047 | $4,493,800 |
$576,561
$153,533
$423,029
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $12,171 | $35,876 | $48,047 | $4,457,924 |
| 254 | $12,074 | $35,973 | $48,047 | $4,421,951 |
| 255 | $11,976 | $36,071 | $48,047 | $4,385,880 |
| 256 | $11,878 | $36,168 | $48,047 | $4,349,712 |
| 257 | $11,780 | $36,266 | $48,047 | $4,313,446 |
| 258 | $11,682 | $36,365 | $48,047 | $4,277,081 |
| 259 | $11,584 | $36,463 | $48,047 | $4,240,618 |
| 260 | $11,485 | $36,562 | $48,047 | $4,204,056 |
| 261 | $11,386 | $36,661 | $48,047 | $4,167,396 |
| 262 | $11,287 | $36,760 | $48,047 | $4,130,636 |
| 263 | $11,187 | $36,860 | $48,047 | $4,093,776 |
| 264 | $11,087 | $36,959 | $48,047 | $4,056,816 |
$576,561
$139,577
$436,984
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $10,987 | $37,060 | $48,047 | $4,019,757 |
| 266 | $10,887 | $37,160 | $48,047 | $3,982,597 |
| 267 | $10,786 | $37,261 | $48,047 | $3,945,336 |
| 268 | $10,685 | $37,361 | $48,047 | $3,907,975 |
| 269 | $10,584 | $37,463 | $48,047 | $3,870,512 |
| 270 | $10,483 | $37,564 | $48,047 | $3,832,948 |
| 271 | $10,381 | $37,666 | $48,047 | $3,795,282 |
| 272 | $10,279 | $37,768 | $48,047 | $3,757,514 |
| 273 | $10,177 | $37,870 | $48,047 | $3,719,644 |
| 274 | $10,074 | $37,973 | $48,047 | $3,681,671 |
| 275 | $9,971 | $38,076 | $48,047 | $3,643,596 |
| 276 | $9,868 | $38,179 | $48,047 | $3,605,417 |
$576,561
$125,162
$451,399
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $9,765 | $38,282 | $48,047 | $3,567,135 |
| 278 | $9,661 | $38,386 | $48,047 | $3,528,749 |
| 279 | $9,557 | $38,490 | $48,047 | $3,490,259 |
| 280 | $9,453 | $38,594 | $48,047 | $3,451,665 |
| 281 | $9,348 | $38,699 | $48,047 | $3,412,967 |
| 282 | $9,243 | $38,803 | $48,047 | $3,374,164 |
| 283 | $9,138 | $38,908 | $48,047 | $3,335,255 |
| 284 | $9,033 | $39,014 | $48,047 | $3,296,241 |
| 285 | $8,927 | $39,119 | $48,047 | $3,257,122 |
| 286 | $8,821 | $39,225 | $48,047 | $3,217,897 |
| 287 | $8,715 | $39,332 | $48,047 | $3,178,565 |
| 288 | $8,609 | $39,438 | $48,047 | $3,139,127 |
$576,561
$110,271
$466,290
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $8,502 | $39,545 | $48,047 | $3,099,582 |
| 290 | $8,395 | $39,652 | $48,047 | $3,059,930 |
| 291 | $8,287 | $39,759 | $48,047 | $3,020,170 |
| 292 | $8,180 | $39,867 | $48,047 | $2,980,303 |
| 293 | $8,072 | $39,975 | $48,047 | $2,940,328 |
| 294 | $7,963 | $40,083 | $48,047 | $2,900,245 |
| 295 | $7,855 | $40,192 | $48,047 | $2,860,053 |
| 296 | $7,746 | $40,301 | $48,047 | $2,819,752 |
| 297 | $7,637 | $40,410 | $48,047 | $2,779,342 |
| 298 | $7,527 | $40,519 | $48,047 | $2,738,822 |
| 299 | $7,418 | $40,629 | $48,047 | $2,698,193 |
| 300 | $7,308 | $40,739 | $48,047 | $2,657,454 |
$576,561
$94,889
$481,673
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $7,197 | $40,850 | $48,047 | $2,616,605 |
| 302 | $7,087 | $40,960 | $48,047 | $2,575,645 |
| 303 | $6,976 | $41,071 | $48,047 | $2,534,573 |
| 304 | $6,864 | $41,182 | $48,047 | $2,493,391 |
| 305 | $6,753 | $41,294 | $48,047 | $2,452,097 |
| 306 | $6,641 | $41,406 | $48,047 | $2,410,692 |
| 307 | $6,529 | $41,518 | $48,047 | $2,369,174 |
| 308 | $6,417 | $41,630 | $48,047 | $2,327,544 |
| 309 | $6,304 | $41,743 | $48,047 | $2,285,801 |
| 310 | $6,191 | $41,856 | $48,047 | $2,243,944 |
| 311 | $6,077 | $41,969 | $48,047 | $2,201,975 |
| 312 | $5,964 | $42,083 | $48,047 | $2,159,892 |
$576,561
$78,999
$497,562
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $5,850 | $42,197 | $48,047 | $2,117,695 |
| 314 | $5,735 | $42,311 | $48,047 | $2,075,384 |
| 315 | $5,621 | $42,426 | $48,047 | $2,032,958 |
| 316 | $5,506 | $42,541 | $48,047 | $1,990,417 |
| 317 | $5,391 | $42,656 | $48,047 | $1,947,761 |
| 318 | $5,275 | $42,772 | $48,047 | $1,904,989 |
| 319 | $5,159 | $42,887 | $48,047 | $1,862,102 |
| 320 | $5,043 | $43,004 | $48,047 | $1,819,098 |
| 321 | $4,927 | $43,120 | $48,047 | $1,775,978 |
| 322 | $4,810 | $43,237 | $48,047 | $1,732,741 |
| 323 | $4,693 | $43,354 | $48,047 | $1,689,387 |
| 324 | $4,575 | $43,471 | $48,047 | $1,645,916 |
$576,561
$62,585
$513,976
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $4,458 | $43,589 | $48,047 | $1,602,327 |
| 326 | $4,340 | $43,707 | $48,047 | $1,558,620 |
| 327 | $4,221 | $43,826 | $48,047 | $1,514,794 |
| 328 | $4,103 | $43,944 | $48,047 | $1,470,850 |
| 329 | $3,984 | $44,063 | $48,047 | $1,426,787 |
| 330 | $3,864 | $44,183 | $48,047 | $1,382,604 |
| 331 | $3,745 | $44,302 | $48,047 | $1,338,302 |
| 332 | $3,625 | $44,422 | $48,047 | $1,293,880 |
| 333 | $3,504 | $44,543 | $48,047 | $1,249,337 |
| 334 | $3,384 | $44,663 | $48,047 | $1,204,674 |
| 335 | $3,263 | $44,784 | $48,047 | $1,159,890 |
| 336 | $3,141 | $44,905 | $48,047 | $1,114,984 |
$576,561
$45,630
$530,931
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $3,020 | $45,027 | $48,047 | $1,069,957 |
| 338 | $2,898 | $45,149 | $48,047 | $1,024,808 |
| 339 | $2,776 | $45,271 | $48,047 | $979,537 |
| 340 | $2,653 | $45,394 | $48,047 | $934,143 |
| 341 | $2,530 | $45,517 | $48,047 | $888,627 |
| 342 | $2,407 | $45,640 | $48,047 | $842,986 |
| 343 | $2,283 | $45,764 | $48,047 | $797,223 |
| 344 | $2,159 | $45,888 | $48,047 | $751,335 |
| 345 | $2,035 | $46,012 | $48,047 | $705,323 |
| 346 | $1,910 | $46,137 | $48,047 | $659,187 |
| 347 | $1,785 | $46,261 | $48,047 | $612,925 |
| 348 | $1,660 | $46,387 | $48,047 | $566,538 |
$576,561
$28,115
$548,446
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,534 | $46,512 | $48,047 | $520,026 |
| 350 | $1,408 | $46,638 | $48,047 | $473,388 |
| 351 | $1,282 | $46,765 | $48,047 | $426,623 |
| 352 | $1,155 | $46,891 | $48,047 | $379,732 |
| 353 | $1,028 | $47,018 | $48,047 | $332,713 |
| 354 | $901 | $47,146 | $48,047 | $285,568 |
| 355 | $773 | $47,273 | $48,047 | $238,294 |
| 356 | $645 | $47,401 | $48,047 | $190,893 |
| 357 | $517 | $47,530 | $48,047 | $143,363 |
| 358 | $388 | $47,659 | $48,047 | $95,705 |
| 359 | $259 | $47,788 | $48,047 | $47,917 |
| 360 | $130 | $47,917 | $48,047 | $0 |
$576,561
$10,023
$566,538
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。
