楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$78,732

借款月供 $382 , 共加借HK$78,732

不需要按揭保险

年期

年

利率

进阶计算 -

每月其他還款

HK$

每月收入

HK$

计算

进阶计算 - 年利率递增计算

利率范围

厘

递增

厘

年利率递增表

全期置业总支出 HK$7,013,191

每月供款
$18,048

首期

$405,000

总贷款额

$3,723,732

總利息

$2,773,209

印花税

$60,750

其他

$50,500

置业成本总预算

HK$516,250

$36,094

置业成本总预算

HK$516,250

首期

$405,000
印花税

$60,750
- AVD
  
  $60,750
律师费

$ 10,000
代理佣金

$40,500
按揭保险费

$78,732

$36,094

详细供款表重置

免责声明

以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的数据结果只作模拟性参考，其准确性不被保证。

笋盘推介

沙田河畔花园

thumb_up

新净靓装舒适👍👍　丩櫘层向南河景🌊🌸

实

242 呎

@17,769

建

368 呎

@11,685

real_estate_agent 罕有放盘

售$430 万

实

242 呎

@17,769

建

368 呎

@11,685

售$430 万

real_estate_agent 罕有放盘

马鞍山荟朗

thumb_up

荟朗

实

225 呎

@16,889

verified 首置必买

售$380 万

实

225 呎

@16,889

售$380 万

verified 首置必买

西贡南山村上覆式

thumb_up

南山村上覆式

建

870 呎

@5,172

vpn_key 有匙即睇

售$450 万

建

870 呎

@5,172

售$450 万

vpn_key 有匙即睇

西贡打蚝墩村

thumb_up

近海开扬小品中层

实

400 呎

@9,000

建

435 呎

@8,276

local_offer 低水笋价

售$360 万

实

400 呎

@9,000

建

435 呎

@8,276

售$360 万

local_offer 低水笋价

马鞍山荟朗第01座

thumb_up

高层开扬景, 收租一流

实

221 呎

@15,385

local_fire_department 至HIT

售$340 万

实

221 呎

@15,385

售$340 万

local_fire_department 至HIT

沙田沙田第一城第04期

thumb_up

奇丰精选四期近铁路交通方便自住收租首选

实

304 呎

@14,803

建

410 呎

@10,976

verified 首置必买

售$450 万

实

304 呎

@14,803

建

410 呎

@10,976

售$450 万

verified 首置必买

沙田翠丽花园 B座

thumb_up

上车笋盘两房.

实

421 呎

@10,689

建

523 呎

@8,604

local_offer 低水笋价

售$450 万

实

421 呎

@10,689

建

523 呎

@8,604

售$450 万

local_offer 低水笋价

粉岭逸峰第01座

thumb_up

半新楼入门精选

实

300 呎

@13,333

建

384 呎

@10,417

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

售$400 万

实

300 呎

@13,333

建

384 呎

@10,417

售$400 万

directions_run 即走 real_estate_agent 罕有放盘 local_offer 低水笋价 verified 首置必买

独家

VR实景

沙田沙田第一城第03期第31座

thumb_up

蓝筹屋苑,实用型两房,地铁四通八达,26分钟到金钟

实

327 呎

@15,291

建

395 呎

@12,658

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

售$500 万

实

327 呎

@15,291

建

395 呎

@12,658

售$500 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 vpn_key 有匙即睇

马鞍山荟朗

thumb_up

荟朗 **高层开阳远景,雅致装修,收租自用隹宜**

实

225 呎

@14,578

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

售$328 万

实

225 呎

@14,578

售$328 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买 pets 爱竉必选

VR实景

马鞍山荟晴第01座

thumb_up

荟晴 1房有露台向内街景环境恬静

实

297 呎

@15,758

local_fire_department 至HIT

售$468 万

实

297 呎

@15,758

售$468 万

local_fire_department 至HIT

粉岭花都广场第02座

thumb_up

罕有泳池景

实

413 呎

@10,896

建

550 呎

@8,182

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

售$450 万

实

413 呎

@10,896

建

550 呎

@8,182

售$450 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘

利率	15年	20年	25年	30年
1.000	$22,286	$17,125	$14,034	$11,977
1.500	$23,115	$17,969	$14,893	$12,851
2.000	$23,963	$18,838	$15,783	$13,764
2.500	$24,829	$19,732	$16,705	$14,713
3.000	$25,715	$20,652	$17,658	$15,699
3.500	$26,620	$21,596	$18,642	$16,721
4.000	$27,544	$22,565	$19,655	$17,778
4.125	$27,778	$22,811	$19,913	$18,047
4.500	$28,486	$23,558	$20,698	$18,868
5.000	$29,447	$24,575	$21,769	$19,990
5.500	$30,426	$25,615	$22,867	$21,143
6.000	$31,423	$26,678	$23,992	$22,326

每月供款$18,048

年期

30年

贷款金额

$3,723,732

總利息

$2,773,209

总贷款连利息

$6,496,941

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,800	$5,247	$18,047	$3,718,485
2	$12,782	$5,265	$18,047	$3,713,221
3	$12,764	$5,283	$18,047	$3,707,938
4	$12,746	$5,301	$18,047	$3,702,637
5	$12,728	$5,319	$18,047	$3,697,317
6	$12,710	$5,338	$18,047	$3,691,980
7	$12,691	$5,356	$18,047	$3,686,624
8	$12,673	$5,374	$18,047	$3,681,250
9	$12,654	$5,393	$18,047	$3,675,857
10	$12,636	$5,411	$18,047	$3,670,446
11	$12,617	$5,430	$18,047	$3,665,016
12	$12,598	$5,449	$18,047	$3,659,567

第1年供款共

$216,565

第1年利息

$152,400

第1年共還本金

$64,165

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,580	$5,467	$18,047	$3,654,100
14	$12,561	$5,486	$18,047	$3,648,614
15	$12,542	$5,505	$18,047	$3,643,109
16	$12,523	$5,524	$18,047	$3,637,585
17	$12,504	$5,543	$18,047	$3,632,042
18	$12,485	$5,562	$18,047	$3,626,480
19	$12,466	$5,581	$18,047	$3,620,899
20	$12,447	$5,600	$18,047	$3,615,299
21	$12,428	$5,619	$18,047	$3,609,679
22	$12,408	$5,639	$18,047	$3,604,041
23	$12,389	$5,658	$18,047	$3,598,383
24	$12,369	$5,678	$18,047	$3,592,705

第2年供款共

$216,565

第2年利息

$149,702

第2年共還本金

$66,862

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,350	$5,697	$18,047	$3,587,008
26	$12,330	$5,717	$18,047	$3,581,291
27	$12,311	$5,736	$18,047	$3,575,555
28	$12,291	$5,756	$18,047	$3,569,799
29	$12,271	$5,776	$18,047	$3,564,023
30	$12,251	$5,796	$18,047	$3,558,227
31	$12,231	$5,816	$18,047	$3,552,411
32	$12,211	$5,836	$18,047	$3,546,576
33	$12,191	$5,856	$18,047	$3,540,720
34	$12,171	$5,876	$18,047	$3,534,844
35	$12,151	$5,896	$18,047	$3,528,948
36	$12,131	$5,916	$18,047	$3,523,032

第3年供款共

$216,565

第3年利息

$146,892

第3年共還本金

$69,673

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,110	$5,937	$18,047	$3,517,095
38	$12,090	$5,957	$18,047	$3,511,138
39	$12,070	$5,978	$18,047	$3,505,161
40	$12,049	$5,998	$18,047	$3,499,163
41	$12,028	$6,019	$18,047	$3,493,144
42	$12,008	$6,039	$18,047	$3,487,105
43	$11,987	$6,060	$18,047	$3,481,044
44	$11,966	$6,081	$18,047	$3,474,963
45	$11,945	$6,102	$18,047	$3,468,862
46	$11,924	$6,123	$18,047	$3,462,739
47	$11,903	$6,144	$18,047	$3,456,595
48	$11,882	$6,165	$18,047	$3,450,430

第4年供款共

$216,565

第4年利息

$143,963

第4年共還本金

$72,602

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,861	$6,186	$18,047	$3,444,244
50	$11,840	$6,207	$18,047	$3,438,036
51	$11,818	$6,229	$18,047	$3,431,807
52	$11,797	$6,250	$18,047	$3,425,557
53	$11,775	$6,272	$18,047	$3,419,285
54	$11,754	$6,293	$18,047	$3,412,992
55	$11,732	$6,315	$18,047	$3,406,677
56	$11,710	$6,337	$18,047	$3,400,341
57	$11,689	$6,358	$18,047	$3,393,982
58	$11,667	$6,380	$18,047	$3,387,602
59	$11,645	$6,402	$18,047	$3,381,200
60	$11,623	$6,424	$18,047	$3,374,776

第5年供款共

$216,565

第5年利息

$140,911

第5年共還本金

$75,654

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,601	$6,446	$18,047	$3,368,329
62	$11,579	$6,468	$18,047	$3,361,861
63	$11,556	$6,491	$18,047	$3,355,370
64	$11,534	$6,513	$18,047	$3,348,857
65	$11,512	$6,535	$18,047	$3,342,322
66	$11,489	$6,558	$18,047	$3,335,764
67	$11,467	$6,580	$18,047	$3,329,184
68	$11,444	$6,603	$18,047	$3,322,581
69	$11,421	$6,626	$18,047	$3,315,955
70	$11,399	$6,648	$18,047	$3,309,307
71	$11,376	$6,671	$18,047	$3,302,635
72	$11,353	$6,694	$18,047	$3,295,941

第6年供款共

$216,565

第6年利息

$137,730

第6年共還本金

$78,835

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,330	$6,717	$18,047	$3,289,224
74	$11,307	$6,740	$18,047	$3,282,483
75	$11,284	$6,764	$18,047	$3,275,720
76	$11,260	$6,787	$18,047	$3,268,933
77	$11,237	$6,810	$18,047	$3,262,123
78	$11,214	$6,834	$18,047	$3,255,290
79	$11,190	$6,857	$18,047	$3,248,433
80	$11,166	$6,881	$18,047	$3,241,552
81	$11,143	$6,904	$18,047	$3,234,648
82	$11,119	$6,928	$18,047	$3,227,720
83	$11,095	$6,952	$18,047	$3,220,768
84	$11,071	$6,976	$18,047	$3,213,792

第7年供款共

$216,565

第7年利息

$134,416

第7年共還本金

$82,149

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,047	$7,000	$18,047	$3,206,793
86	$11,023	$7,024	$18,047	$3,199,769
87	$10,999	$7,048	$18,047	$3,192,721
88	$10,975	$7,072	$18,047	$3,185,649
89	$10,951	$7,096	$18,047	$3,178,553
90	$10,926	$7,121	$18,047	$3,171,432
91	$10,902	$7,145	$18,047	$3,164,287
92	$10,877	$7,170	$18,047	$3,157,117
93	$10,853	$7,194	$18,047	$3,149,922
94	$10,828	$7,219	$18,047	$3,142,703
95	$10,803	$7,244	$18,047	$3,135,459
96	$10,778	$7,269	$18,047	$3,128,190

第8年供款共

$216,565

第8年利息

$130,963

第8年共還本金

$85,602

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,753	$7,294	$18,047	$3,120,896
98	$10,728	$7,319	$18,047	$3,113,577
99	$10,703	$7,344	$18,047	$3,106,233
100	$10,678	$7,369	$18,047	$3,098,864
101	$10,652	$7,395	$18,047	$3,091,469
102	$10,627	$7,420	$18,047	$3,084,049
103	$10,601	$7,446	$18,047	$3,076,603
104	$10,576	$7,471	$18,047	$3,069,132
105	$10,550	$7,497	$18,047	$3,061,635
106	$10,524	$7,523	$18,047	$3,054,113
107	$10,499	$7,549	$18,047	$3,046,564
108	$10,473	$7,574	$18,047	$3,038,989

第9年供款共

$216,565

第9年利息

$127,364

第9年共還本金

$89,201

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,447	$7,601	$18,047	$3,031,389
110	$10,420	$7,627	$18,047	$3,023,762
111	$10,394	$7,653	$18,047	$3,016,109
112	$10,368	$7,679	$18,047	$3,008,430
113	$10,341	$7,706	$18,047	$3,000,725
114	$10,315	$7,732	$18,047	$2,992,993
115	$10,288	$7,759	$18,047	$2,985,234
116	$10,262	$7,785	$18,047	$2,977,449
117	$10,235	$7,812	$18,047	$2,969,637
118	$10,208	$7,839	$18,047	$2,961,798
119	$10,181	$7,866	$18,047	$2,953,932
120	$10,154	$7,893	$18,047	$2,946,039

第10年供款共

$216,565

第10年利息

$123,614

第10年共還本金

$92,951

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,127	$7,920	$18,047	$2,938,119
122	$10,100	$7,947	$18,047	$2,930,171
123	$10,072	$7,975	$18,047	$2,922,197
124	$10,045	$8,002	$18,047	$2,914,195
125	$10,018	$8,030	$18,047	$2,906,165
126	$9,990	$8,057	$18,047	$2,898,108
127	$9,962	$8,085	$18,047	$2,890,023
128	$9,934	$8,113	$18,047	$2,881,911
129	$9,907	$8,140	$18,047	$2,873,770
130	$9,879	$8,168	$18,047	$2,865,602
131	$9,851	$8,197	$18,047	$2,857,405
132	$9,822	$8,225	$18,047	$2,849,181

第11年供款共

$216,565

第11年利息

$119,706

第11年共還本金

$96,858

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,794	$8,253	$18,047	$2,840,928
134	$9,766	$8,281	$18,047	$2,832,646
135	$9,737	$8,310	$18,047	$2,824,336
136	$9,709	$8,338	$18,047	$2,815,998
137	$9,680	$8,367	$18,047	$2,807,631
138	$9,651	$8,396	$18,047	$2,799,235
139	$9,622	$8,425	$18,047	$2,790,810
140	$9,593	$8,454	$18,047	$2,782,357
141	$9,564	$8,483	$18,047	$2,773,874
142	$9,535	$8,512	$18,047	$2,765,362
143	$9,506	$8,541	$18,047	$2,756,821
144	$9,477	$8,570	$18,047	$2,748,251

第12年供款共

$216,565

第12年利息

$115,635

第12年共還本金

$100,930

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,447	$8,600	$18,047	$2,739,651
146	$9,418	$8,630	$18,047	$2,731,021
147	$9,388	$8,659	$18,047	$2,722,362
148	$9,358	$8,689	$18,047	$2,713,673
149	$9,328	$8,719	$18,047	$2,704,954
150	$9,298	$8,749	$18,047	$2,696,205
151	$9,268	$8,779	$18,047	$2,687,427
152	$9,238	$8,809	$18,047	$2,678,618
153	$9,208	$8,839	$18,047	$2,669,778
154	$9,177	$8,870	$18,047	$2,660,909
155	$9,147	$8,900	$18,047	$2,652,008
156	$9,116	$8,931	$18,047	$2,643,078

第13年供款共

$216,565

第13年利息

$111,392

第13年共還本金

$105,173

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,086	$8,961	$18,047	$2,634,116
158	$9,055	$8,992	$18,047	$2,625,124
159	$9,024	$9,023	$18,047	$2,616,101
160	$8,993	$9,054	$18,047	$2,607,046
161	$8,962	$9,085	$18,047	$2,597,961
162	$8,930	$9,117	$18,047	$2,588,845
163	$8,899	$9,148	$18,047	$2,579,697
164	$8,868	$9,179	$18,047	$2,570,517
165	$8,836	$9,211	$18,047	$2,561,306
166	$8,804	$9,243	$18,047	$2,552,064
167	$8,773	$9,274	$18,047	$2,542,789
168	$8,741	$9,306	$18,047	$2,533,483

第14年供款共

$216,565

第14年利息

$106,970

第14年共還本金

$109,594

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,709	$9,338	$18,047	$2,524,145
170	$8,677	$9,370	$18,047	$2,514,775
171	$8,645	$9,403	$18,047	$2,505,372
172	$8,612	$9,435	$18,047	$2,495,937
173	$8,580	$9,467	$18,047	$2,486,470
174	$8,547	$9,500	$18,047	$2,476,970
175	$8,515	$9,532	$18,047	$2,467,438
176	$8,482	$9,565	$18,047	$2,457,873
177	$8,449	$9,598	$18,047	$2,448,274
178	$8,416	$9,631	$18,047	$2,438,643
179	$8,383	$9,664	$18,047	$2,428,979
180	$8,350	$9,697	$18,047	$2,419,282

第15年供款共

$216,565

第15年利息

$102,363

第15年共還本金

$114,202

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,316	$9,731	$18,047	$2,409,551
182	$8,283	$9,764	$18,047	$2,399,787
183	$8,249	$9,798	$18,047	$2,389,989
184	$8,216	$9,831	$18,047	$2,380,157
185	$8,182	$9,865	$18,047	$2,370,292
186	$8,148	$9,899	$18,047	$2,360,393
187	$8,114	$9,933	$18,047	$2,350,460
188	$8,080	$9,967	$18,047	$2,340,492
189	$8,045	$10,002	$18,047	$2,330,491
190	$8,011	$10,036	$18,047	$2,320,455
191	$7,977	$10,070	$18,047	$2,310,384
192	$7,942	$10,105	$18,047	$2,300,279

第16年供款共

$216,565

第16年利息

$97,562

第16年共還本金

$119,002

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,907	$10,140	$18,047	$2,290,139
194	$7,872	$10,175	$18,047	$2,279,965
195	$7,837	$10,210	$18,047	$2,269,755
196	$7,802	$10,245	$18,047	$2,259,510
197	$7,767	$10,280	$18,047	$2,249,230
198	$7,732	$10,315	$18,047	$2,238,915
199	$7,696	$10,351	$18,047	$2,228,564
200	$7,661	$10,386	$18,047	$2,218,178
201	$7,625	$10,422	$18,047	$2,207,756
202	$7,589	$10,458	$18,047	$2,197,298
203	$7,553	$10,494	$18,047	$2,186,804
204	$7,517	$10,530	$18,047	$2,176,274

第17年供款共

$216,565

第17年利息

$92,559

第17年共還本金

$124,005

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,481	$10,566	$18,047	$2,165,708
206	$7,445	$10,602	$18,047	$2,155,105
207	$7,408	$10,639	$18,047	$2,144,467
208	$7,372	$10,675	$18,047	$2,133,791
209	$7,335	$10,712	$18,047	$2,123,079
210	$7,298	$10,749	$18,047	$2,112,330
211	$7,261	$10,786	$18,047	$2,101,544
212	$7,224	$10,823	$18,047	$2,090,721
213	$7,187	$10,860	$18,047	$2,079,861
214	$7,150	$10,898	$18,047	$2,068,963
215	$7,112	$10,935	$18,047	$2,058,028
216	$7,074	$10,973	$18,047	$2,047,056

第18年供款共

$216,565

第18年利息

$87,346

第18年共還本金

$129,218

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,037	$11,010	$18,047	$2,036,045
218	$6,999	$11,048	$18,047	$2,024,997
219	$6,961	$11,086	$18,047	$2,013,911
220	$6,923	$11,124	$18,047	$2,002,787
221	$6,885	$11,162	$18,047	$1,991,624
222	$6,846	$11,201	$18,047	$1,980,424
223	$6,808	$11,239	$18,047	$1,969,184
224	$6,769	$11,278	$18,047	$1,957,906
225	$6,730	$11,317	$18,047	$1,946,590
226	$6,691	$11,356	$18,047	$1,935,234
227	$6,652	$11,395	$18,047	$1,923,839
228	$6,613	$11,434	$18,047	$1,912,405

第19年供款共

$216,565

第19年利息

$81,914

第19年共還本金

$134,650

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,574	$11,473	$18,047	$1,900,932
230	$6,534	$11,513	$18,047	$1,889,420
231	$6,495	$11,552	$18,047	$1,877,867
232	$6,455	$11,592	$18,047	$1,866,275
233	$6,415	$11,632	$18,047	$1,854,644
234	$6,375	$11,672	$18,047	$1,842,972
235	$6,335	$11,712	$18,047	$1,831,260
236	$6,295	$11,752	$18,047	$1,819,508
237	$6,255	$11,792	$18,047	$1,807,716
238	$6,214	$11,833	$18,047	$1,795,883
239	$6,173	$11,874	$18,047	$1,784,009
240	$6,133	$11,915	$18,047	$1,772,094

第20年供款共

$216,565

第20年利息

$76,254

第20年共還本金

$140,311

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,092	$11,955	$18,047	$1,760,139
242	$6,050	$11,997	$18,047	$1,748,142
243	$6,009	$12,038	$18,047	$1,736,104
244	$5,968	$12,079	$18,047	$1,724,025
245	$5,926	$12,121	$18,047	$1,711,905
246	$5,885	$12,162	$18,047	$1,699,742
247	$5,843	$12,204	$18,047	$1,687,538
248	$5,801	$12,246	$18,047	$1,675,292
249	$5,759	$12,288	$18,047	$1,663,004
250	$5,717	$12,330	$18,047	$1,650,673
251	$5,674	$12,373	$18,047	$1,638,300
252	$5,632	$12,415	$18,047	$1,625,885

第21年供款共

$216,565

第21年利息

$70,355

第21年共還本金

$146,210

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,589	$12,458	$18,047	$1,613,427
254	$5,546	$12,501	$18,047	$1,600,926
255	$5,503	$12,544	$18,047	$1,588,382
256	$5,460	$12,587	$18,047	$1,575,795
257	$5,417	$12,630	$18,047	$1,563,165
258	$5,373	$12,674	$18,047	$1,550,491
259	$5,330	$12,717	$18,047	$1,537,774
260	$5,286	$12,761	$18,047	$1,525,013
261	$5,242	$12,805	$18,047	$1,512,208
262	$5,198	$12,849	$18,047	$1,499,359
263	$5,154	$12,893	$18,047	$1,486,466
264	$5,110	$12,937	$18,047	$1,473,529

第22年供款共

$216,565

第22年利息

$64,209

第22年共還本金

$152,356

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,065	$12,982	$18,047	$1,460,547
266	$5,021	$13,026	$18,047	$1,447,521
267	$4,976	$13,071	$18,047	$1,434,449
268	$4,931	$13,116	$18,047	$1,421,333
269	$4,886	$13,161	$18,047	$1,408,172
270	$4,841	$13,206	$18,047	$1,394,966
271	$4,795	$13,252	$18,047	$1,381,714
272	$4,750	$13,297	$18,047	$1,368,416
273	$4,704	$13,343	$18,047	$1,355,073
274	$4,658	$13,389	$18,047	$1,341,684
275	$4,612	$13,435	$18,047	$1,328,249
276	$4,566	$13,481	$18,047	$1,314,768

第23年供款共

$216,565

第23年利息

$57,804

第23年共還本金

$158,761

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,520	$13,528	$18,047	$1,301,240
278	$4,473	$13,574	$18,047	$1,287,666
279	$4,426	$13,621	$18,047	$1,274,046
280	$4,380	$13,668	$18,047	$1,260,378
281	$4,333	$13,715	$18,047	$1,246,664
282	$4,285	$13,762	$18,047	$1,232,902
283	$4,238	$13,809	$18,047	$1,219,093
284	$4,191	$13,856	$18,047	$1,205,237
285	$4,143	$13,904	$18,047	$1,191,333
286	$4,095	$13,952	$18,047	$1,177,381
287	$4,047	$14,000	$18,047	$1,163,381
288	$3,999	$14,048	$18,047	$1,149,333

第24年供款共

$216,565

第24年利息

$51,130

第24年共還本金

$165,435

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,951	$14,096	$18,047	$1,135,237
290	$3,902	$14,145	$18,047	$1,121,092
291	$3,854	$14,193	$18,047	$1,106,899
292	$3,805	$14,242	$18,047	$1,092,657
293	$3,756	$14,291	$18,047	$1,078,366
294	$3,707	$14,340	$18,047	$1,064,025
295	$3,658	$14,389	$18,047	$1,049,636
296	$3,608	$14,439	$18,047	$1,035,197
297	$3,558	$14,489	$18,047	$1,020,708
298	$3,509	$14,538	$18,047	$1,006,170
299	$3,459	$14,588	$18,047	$991,582
300	$3,409	$14,638	$18,047	$976,943

第25年供款共

$216,565

第25年利息

$44,175

第25年共還本金

$172,390

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,358	$14,689	$18,047	$962,254
302	$3,308	$14,739	$18,047	$947,515
303	$3,257	$14,790	$18,047	$932,725
304	$3,206	$14,841	$18,047	$917,884
305	$3,155	$14,892	$18,047	$902,992
306	$3,104	$14,943	$18,047	$888,049
307	$3,053	$14,994	$18,047	$873,055
308	$3,001	$15,046	$18,047	$858,009
309	$2,949	$15,098	$18,047	$842,911
310	$2,898	$15,150	$18,047	$827,762
311	$2,845	$15,202	$18,047	$812,560
312	$2,793	$15,254	$18,047	$797,306

第26年供款共

$216,565

第26年利息

$36,928

第26年共還本金

$179,637

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,741	$15,306	$18,047	$782,000
314	$2,688	$15,359	$18,047	$766,641
315	$2,635	$15,412	$18,047	$751,229
316	$2,582	$15,465	$18,047	$735,765
317	$2,529	$15,518	$18,047	$720,247
318	$2,476	$15,571	$18,047	$704,676
319	$2,422	$15,625	$18,047	$689,051
320	$2,369	$15,678	$18,047	$673,372
321	$2,315	$15,732	$18,047	$657,640
322	$2,261	$15,786	$18,047	$641,854
323	$2,206	$15,841	$18,047	$626,013
324	$2,152	$15,895	$18,047	$610,118

第27年供款共

$216,565

第27年利息

$29,376

第27年共還本金

$187,189

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,097	$15,950	$18,047	$594,168
326	$2,042	$16,005	$18,047	$578,164
327	$1,987	$16,060	$18,047	$562,104
328	$1,932	$16,115	$18,047	$545,989
329	$1,877	$16,170	$18,047	$529,819
330	$1,821	$16,226	$18,047	$513,593
331	$1,765	$16,282	$18,047	$497,311
332	$1,710	$16,338	$18,047	$480,974
333	$1,653	$16,394	$18,047	$464,580
334	$1,597	$16,450	$18,047	$448,130
335	$1,540	$16,507	$18,047	$431,624
336	$1,484	$16,563	$18,047	$415,060

第28年供款共

$216,565

第28年利息

$21,507

第28年共還本金

$195,058

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,427	$16,620	$18,047	$398,440
338	$1,370	$16,677	$18,047	$381,762
339	$1,312	$16,735	$18,047	$365,028
340	$1,255	$16,792	$18,047	$348,235
341	$1,197	$16,850	$18,047	$331,385
342	$1,139	$16,908	$18,047	$314,478
343	$1,081	$16,966	$18,047	$297,511
344	$1,023	$17,024	$18,047	$280,487
345	$964	$17,083	$18,047	$263,404
346	$905	$17,142	$18,047	$246,263
347	$847	$17,201	$18,047	$229,062
348	$787	$17,260	$18,047	$211,802

第29年供款共

$216,565

第29年利息

$13,307

第29年共還本金

$203,258

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$728	$17,319	$18,047	$194,483
350	$669	$17,379	$18,047	$177,105
351	$609	$17,438	$18,047	$159,667
352	$549	$17,498	$18,047	$142,168
353	$489	$17,558	$18,047	$124,610
354	$428	$17,619	$18,047	$106,991
355	$368	$17,679	$18,047	$89,312
356	$307	$17,740	$18,047	$71,572
357	$246	$17,801	$18,047	$53,771
358	$185	$17,862	$18,047	$35,909
359	$123	$17,924	$18,047	$17,985
360	$62	$17,985	$18,047	$0

第30年供款共

$216,565

第30年利息

$4,762

第30年共還本金

$211,802

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$7,013,191

免责声明

笋盘推介

按揭保险费
info