楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$78,538

借款月供 $381 , 共加借HK$78,538

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$6,995,899

每月供款
$18,003

首期

$404,000

总贷款额

$3,714,538

總利息

$2,766,362

印花税

$60,600

其他

$50,400

置业成本总预算

HK$515,000

$36,005

置业成本总预算

HK$515,000

首期

$404,000
印花税

$60,600
- AVD
  
  $60,600
律师费

$ 10,000
代理佣金

$40,400
按揭保险费

$78,538

$36,005

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

沙田珀玥

thumb_up

大围5年新楼 [开扬1房]

实

201 呎

@20,896

pets 爱竉必选

售$420 万

实

201 呎

@20,896

售$420 万

pets 爱竉必选

沙田壹号云顶第02期云顶峰

thumb_up

💖新鴻基💖 星级🌟屋苑 [高负离子生活社区🏡] 宽敞 [ 自由创意空间 ].

实

304 呎

@16,447

建

380 呎

@13,158

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

售$500 万

实

304 呎

@16,447

建

380 呎

@13,158

售$500 万

local_fire_department 至HIT verified 首置必买 pets 爱竉必选

马鞍山西径村

thumb_up

1/F优质装修已换水喉电线

建

700 呎

@6,429

local_fire_department 至HIT

售$450 万

建

700 呎

@6,429

售$450 万

local_fire_department 至HIT

沙田沙田第一城

thumb_up

两房靓装　近马铁方便求售

实

284 呎

@14,437

建

395 呎

@10,380

local_fire_department 至HIT

售$410 万

实

284 呎

@14,437

建

395 呎

@10,380

售$410 万

local_fire_department 至HIT

马鞍山西沙村屋

thumb_up

连天台有申报近期笋价

建

650 呎

@5,077

local_fire_department 至HIT

售$330 万

建

650 呎

@5,077

售$330 万

local_fire_department 至HIT

沙田沙田第一城

thumb_up

向南优质两房👍　合抇赇收租👍👍

实

327 呎

@13,150

建

395 呎

@10,886

local_fire_department 至HIT

售$430 万

实

327 呎

@13,150

建

395 呎

@10,886

售$430 万

local_fire_department 至HIT

沙田沙田第一城第05期第49座

thumb_up

开扬靓装求售

实

284 呎

@16,901

建

395 呎

@12,152

local_fire_department 至HIT

售$480 万

实

284 呎

@16,901

建

395 呎

@12,152

售$480 万

local_fire_department 至HIT

西贡蚝涌村

thumb_up

蚝涌村靓装地下

实

400 呎

@10,950

建

435 呎

@10,069

local_offer 低水笋价

售$438 万

实

400 呎

@10,950

建

435 呎

@10,069

售$438 万

local_offer 低水笋价

马鞍山荟朗

thumb_up

**市中心特色单位,自成一角**

实

272 呎

@17,096

local_fire_department 至HIT

售$465 万

实

272 呎

@17,096

售$465 万

local_fire_department 至HIT

沙田沙田中心

thumb_up

罕有靓装上车必选

实

312 呎

@15,705

建

385 呎

@12,727

local_fire_department 至HIT

售$490 万

实

312 呎

@15,705

建

385 呎

@12,727

售$490 万

local_fire_department 至HIT

马鞍山荟朗第01座

thumb_up

回报接近4厘 6年新楼

实

229 呎

@15,284

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

售$350 万

实

229 呎

@15,284

售$350 万

local_fire_department 至HIT directions_run 即走 local_offer 低水笋价 price_change 蚀让盘

沙田河畔花园

thumb_up

河畔花园

实

242 呎

@15,702

建

368 呎

@10,326

local_fire_department 至HIT

售$380 万

实

242 呎

@15,702

建

368 呎

@10,326

售$380 万

local_fire_department 至HIT

利率	15年	20年	25年	30年
1.000	$22,231	$17,083	$13,999	$11,947
1.500	$23,058	$17,924	$14,856	$12,820
2.000	$23,903	$18,791	$15,744	$13,730
2.500	$24,768	$19,683	$16,664	$14,677
3.000	$25,652	$20,601	$17,615	$15,661
3.500	$26,555	$21,543	$18,596	$16,680
4.000	$27,476	$22,509	$19,607	$17,734
4.125	$27,709	$22,755	$19,864	$18,002
4.500	$28,416	$23,500	$20,647	$18,821
5.000	$29,374	$24,514	$21,715	$19,940
5.500	$30,351	$25,552	$22,811	$21,091
6.000	$31,345	$26,612	$23,933	$22,271

每月供款$18,003

年期

30年

贷款金额

$3,714,537.6

總利息

$2,766,362

总贷款连利息

$6,480,899.6

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$12,769	$5,234	$18,002	$3,709,304
2	$12,751	$5,252	$18,002	$3,704,052
3	$12,733	$5,270	$18,002	$3,698,782
4	$12,715	$5,288	$18,002	$3,693,494
5	$12,696	$5,306	$18,002	$3,688,188
6	$12,678	$5,324	$18,002	$3,682,864
7	$12,660	$5,343	$18,002	$3,677,521
8	$12,641	$5,361	$18,002	$3,672,160
9	$12,623	$5,379	$18,002	$3,666,781
10	$12,605	$5,398	$18,002	$3,661,383
11	$12,586	$5,416	$18,002	$3,655,966
12	$12,567	$5,435	$18,002	$3,650,531

第1年供款共

$216,030

第1年利息

$152,024

第1年共還本金

$64,006

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$12,549	$5,454	$18,002	$3,645,077
14	$12,530	$5,473	$18,002	$3,639,605
15	$12,511	$5,491	$18,002	$3,634,114
16	$12,492	$5,510	$18,002	$3,628,603
17	$12,473	$5,529	$18,002	$3,623,074
18	$12,454	$5,548	$18,002	$3,617,526
19	$12,435	$5,567	$18,002	$3,611,959
20	$12,416	$5,586	$18,002	$3,606,372
21	$12,397	$5,606	$18,002	$3,600,767
22	$12,378	$5,625	$18,002	$3,595,142
23	$12,358	$5,644	$18,002	$3,589,498
24	$12,339	$5,664	$18,002	$3,583,834

第2年供款共

$216,030

第2年利息

$149,333

第2年共還本金

$66,697

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$12,319	$5,683	$18,002	$3,578,151
26	$12,300	$5,703	$18,002	$3,572,448
27	$12,280	$5,722	$18,002	$3,566,726
28	$12,261	$5,742	$18,002	$3,560,984
29	$12,241	$5,762	$18,002	$3,555,223
30	$12,221	$5,781	$18,002	$3,549,441
31	$12,201	$5,801	$18,002	$3,543,640
32	$12,181	$5,821	$18,002	$3,537,819
33	$12,161	$5,841	$18,002	$3,531,977
34	$12,141	$5,861	$18,002	$3,526,116
35	$12,121	$5,881	$18,002	$3,520,235
36	$12,101	$5,902	$18,002	$3,514,333

第3年供款共

$216,030

第3年利息

$146,529

第3年共還本金

$69,501

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$12,081	$5,922	$18,002	$3,508,411
38	$12,060	$5,942	$18,002	$3,502,469
39	$12,040	$5,963	$18,002	$3,496,506
40	$12,019	$5,983	$18,002	$3,490,523
41	$11,999	$6,004	$18,002	$3,484,519
42	$11,978	$6,024	$18,002	$3,478,494
43	$11,957	$6,045	$18,002	$3,472,449
44	$11,937	$6,066	$18,002	$3,466,383
45	$11,916	$6,087	$18,002	$3,460,296
46	$11,895	$6,108	$18,002	$3,454,189
47	$11,874	$6,129	$18,002	$3,448,060
48	$11,853	$6,150	$18,002	$3,441,910

第4年供款共

$216,030

第4年利息

$143,607

第4年共還本金

$72,423

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$11,832	$6,171	$18,002	$3,435,739
50	$11,810	$6,192	$18,002	$3,429,547
51	$11,789	$6,213	$18,002	$3,423,334
52	$11,768	$6,235	$18,002	$3,417,099
53	$11,746	$6,256	$18,002	$3,410,843
54	$11,725	$6,278	$18,002	$3,404,565
55	$11,703	$6,299	$18,002	$3,398,266
56	$11,682	$6,321	$18,002	$3,391,945
57	$11,660	$6,343	$18,002	$3,385,602
58	$11,638	$6,364	$18,002	$3,379,238
59	$11,616	$6,386	$18,002	$3,372,851
60	$11,594	$6,408	$18,002	$3,366,443

第5年供款共

$216,030

第5年利息

$140,563

第5年共還本金

$75,467

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$11,572	$6,430	$18,002	$3,360,012
62	$11,550	$6,452	$18,002	$3,353,560
63	$11,528	$6,475	$18,002	$3,347,085
64	$11,506	$6,497	$18,002	$3,340,589
65	$11,483	$6,519	$18,002	$3,334,069
66	$11,461	$6,542	$18,002	$3,327,528
67	$11,438	$6,564	$18,002	$3,320,964
68	$11,416	$6,587	$18,002	$3,314,377
69	$11,393	$6,609	$18,002	$3,307,768
70	$11,370	$6,632	$18,002	$3,301,135
71	$11,348	$6,655	$18,002	$3,294,481
72	$11,325	$6,678	$18,002	$3,287,803

第6年供款共

$216,030

第6年利息

$137,390

第6年共還本金

$78,640

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$11,302	$6,701	$18,002	$3,281,102
74	$11,279	$6,724	$18,002	$3,274,379
75	$11,256	$6,747	$18,002	$3,267,632
76	$11,232	$6,770	$18,002	$3,260,862
77	$11,209	$6,793	$18,002	$3,254,068
78	$11,186	$6,817	$18,002	$3,247,252
79	$11,162	$6,840	$18,002	$3,240,412
80	$11,139	$6,864	$18,002	$3,233,548
81	$11,115	$6,887	$18,002	$3,226,661
82	$11,092	$6,911	$18,002	$3,219,750
83	$11,068	$6,935	$18,002	$3,212,816
84	$11,044	$6,958	$18,002	$3,205,857

第7年供款共

$216,030

第7年利息

$134,084

第7年共還本金

$81,946

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$11,020	$6,982	$18,002	$3,198,875
86	$10,996	$7,006	$18,002	$3,191,868
87	$10,972	$7,030	$18,002	$3,184,838
88	$10,948	$7,055	$18,002	$3,177,783
89	$10,924	$7,079	$18,002	$3,170,704
90	$10,899	$7,103	$18,002	$3,163,601
91	$10,875	$7,128	$18,002	$3,156,474
92	$10,850	$7,152	$18,002	$3,149,321
93	$10,826	$7,177	$18,002	$3,142,145
94	$10,801	$7,201	$18,002	$3,134,943
95	$10,776	$7,226	$18,002	$3,127,717
96	$10,752	$7,251	$18,002	$3,120,466

第8年供款共

$216,030

第8年利息

$130,639

第8年共還本金

$85,391

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$10,727	$7,276	$18,002	$3,113,190
98	$10,702	$7,301	$18,002	$3,105,889
99	$10,676	$7,326	$18,002	$3,098,563
100	$10,651	$7,351	$18,002	$3,091,212
101	$10,626	$7,376	$18,002	$3,083,836
102	$10,601	$7,402	$18,002	$3,076,434
103	$10,575	$7,427	$18,002	$3,069,007
104	$10,550	$7,453	$18,002	$3,061,554
105	$10,524	$7,478	$18,002	$3,054,076
106	$10,498	$7,504	$18,002	$3,046,571
107	$10,473	$7,530	$18,002	$3,039,042
108	$10,447	$7,556	$18,002	$3,031,486

第9年供款共

$216,030

第9年利息

$127,049

第9年共還本金

$88,981

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$10,421	$7,582	$18,002	$3,023,904
110	$10,395	$7,608	$18,002	$3,016,296
111	$10,369	$7,634	$18,002	$3,008,662
112	$10,342	$7,660	$18,002	$3,001,002
113	$10,316	$7,687	$18,002	$2,993,315
114	$10,290	$7,713	$18,002	$2,985,602
115	$10,263	$7,739	$18,002	$2,977,863
116	$10,236	$7,766	$18,002	$2,970,097
117	$10,210	$7,793	$18,002	$2,962,304
118	$10,183	$7,820	$18,002	$2,954,485
119	$10,156	$7,846	$18,002	$2,946,638
120	$10,129	$7,873	$18,002	$2,938,765

第10年供款共

$216,030

第10年利息

$123,309

第10年共還本金

$92,721

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$10,102	$7,900	$18,002	$2,930,864
122	$10,075	$7,928	$18,002	$2,922,936
123	$10,048	$7,955	$18,002	$2,914,982
124	$10,020	$7,982	$18,002	$2,906,999
125	$9,993	$8,010	$18,002	$2,898,990
126	$9,965	$8,037	$18,002	$2,890,952
127	$9,938	$8,065	$18,002	$2,882,888
128	$9,910	$8,093	$18,002	$2,874,795
129	$9,882	$8,120	$18,002	$2,866,675
130	$9,854	$8,148	$18,002	$2,858,526
131	$9,826	$8,176	$18,002	$2,850,350
132	$9,798	$8,204	$18,002	$2,842,146

第11年供款共

$216,030

第11年利息

$119,411

第11年共還本金

$96,619

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$9,770	$8,233	$18,002	$2,833,913
134	$9,742	$8,261	$18,002	$2,825,652
135	$9,713	$8,289	$18,002	$2,817,363
136	$9,685	$8,318	$18,002	$2,809,045
137	$9,656	$8,346	$18,002	$2,800,699
138	$9,627	$8,375	$18,002	$2,792,323
139	$9,599	$8,404	$18,002	$2,783,920
140	$9,570	$8,433	$18,002	$2,775,487
141	$9,541	$8,462	$18,002	$2,767,025
142	$9,512	$8,491	$18,002	$2,758,534
143	$9,482	$8,520	$18,002	$2,750,014
144	$9,453	$8,549	$18,002	$2,741,465

第12年供款共

$216,030

第12年利息

$115,349

第12年共還本金

$100,681

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$9,424	$8,579	$18,002	$2,732,886
146	$9,394	$8,608	$18,002	$2,724,278
147	$9,365	$8,638	$18,002	$2,715,640
148	$9,335	$8,667	$18,002	$2,706,973
149	$9,305	$8,697	$18,002	$2,698,275
150	$9,275	$8,727	$18,002	$2,689,548
151	$9,245	$8,757	$18,002	$2,680,791
152	$9,215	$8,787	$18,002	$2,672,004
153	$9,185	$8,817	$18,002	$2,663,186
154	$9,155	$8,848	$18,002	$2,654,338
155	$9,124	$8,878	$18,002	$2,645,460
156	$9,094	$8,909	$18,002	$2,636,552

第13年供款共

$216,030

第13年利息

$111,117

第13年共還本金

$104,913

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$9,063	$8,939	$18,002	$2,627,612
158	$9,032	$8,970	$18,002	$2,618,642
159	$9,002	$9,001	$18,002	$2,609,641
160	$8,971	$9,032	$18,002	$2,600,609
161	$8,940	$9,063	$18,002	$2,591,546
162	$8,908	$9,094	$18,002	$2,582,452
163	$8,877	$9,125	$18,002	$2,573,327
164	$8,846	$9,157	$18,002	$2,564,170
165	$8,814	$9,188	$18,002	$2,554,982
166	$8,783	$9,220	$18,002	$2,545,762
167	$8,751	$9,251	$18,002	$2,536,511
168	$8,719	$9,283	$18,002	$2,527,228

第14年供款共

$216,030

第14年利息

$106,706

第14年共還本金

$109,324

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$8,687	$9,315	$18,002	$2,517,913
170	$8,655	$9,347	$18,002	$2,508,565
171	$8,623	$9,379	$18,002	$2,499,186
172	$8,591	$9,412	$18,002	$2,489,775
173	$8,559	$9,444	$18,002	$2,480,331
174	$8,526	$9,476	$18,002	$2,470,854
175	$8,494	$9,509	$18,002	$2,461,345
176	$8,461	$9,542	$18,002	$2,451,804
177	$8,428	$9,574	$18,002	$2,442,229
178	$8,395	$9,607	$18,002	$2,432,622
179	$8,362	$9,640	$18,002	$2,422,982
180	$8,329	$9,673	$18,002	$2,413,308

第15年供款共

$216,030

第15年利息

$102,110

第15年共還本金

$113,920

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$8,296	$9,707	$18,002	$2,403,601
182	$8,262	$9,740	$18,002	$2,393,861
183	$8,229	$9,774	$18,002	$2,384,088
184	$8,195	$9,807	$18,002	$2,374,281
185	$8,162	$9,841	$18,002	$2,364,440
186	$8,128	$9,875	$18,002	$2,354,565
187	$8,094	$9,909	$18,002	$2,344,656
188	$8,060	$9,943	$18,002	$2,334,713
189	$8,026	$9,977	$18,002	$2,324,737
190	$7,991	$10,011	$18,002	$2,314,725
191	$7,957	$10,046	$18,002	$2,304,680
192	$7,922	$10,080	$18,002	$2,294,600

第16年供款共

$216,030

第16年利息

$97,321

第16年共還本金

$118,709

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$7,888	$10,115	$18,002	$2,284,485
194	$7,853	$10,150	$18,002	$2,274,335
195	$7,818	$10,184	$18,002	$2,264,151
196	$7,783	$10,219	$18,002	$2,253,931
197	$7,748	$10,255	$18,002	$2,243,677
198	$7,713	$10,290	$18,002	$2,233,387
199	$7,677	$10,325	$18,002	$2,223,061
200	$7,642	$10,361	$18,002	$2,212,701
201	$7,606	$10,396	$18,002	$2,202,304
202	$7,570	$10,432	$18,002	$2,191,872
203	$7,535	$10,468	$18,002	$2,181,404
204	$7,499	$10,504	$18,002	$2,170,900

第17年供款共

$216,030

第17年利息

$92,331

第17年共還本金

$123,699

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$7,462	$10,540	$18,002	$2,160,360
206	$7,426	$10,576	$18,002	$2,149,784
207	$7,390	$10,613	$18,002	$2,139,172
208	$7,353	$10,649	$18,002	$2,128,523
209	$7,317	$10,686	$18,002	$2,117,837
210	$7,280	$10,722	$18,002	$2,107,114
211	$7,243	$10,759	$18,002	$2,096,355
212	$7,206	$10,796	$18,002	$2,085,559
213	$7,169	$10,833	$18,002	$2,074,725
214	$7,132	$10,871	$18,002	$2,063,855
215	$7,095	$10,908	$18,002	$2,052,947
216	$7,057	$10,945	$18,002	$2,042,001

第18年供款共

$216,030

第18年利息

$87,131

第18年共還本金

$128,899

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$7,019	$10,983	$18,002	$2,031,018
218	$6,982	$11,021	$18,002	$2,019,997
219	$6,944	$11,059	$18,002	$2,008,939
220	$6,906	$11,097	$18,002	$1,997,842
221	$6,868	$11,135	$18,002	$1,986,707
222	$6,829	$11,173	$18,002	$1,975,534
223	$6,791	$11,212	$18,002	$1,964,322
224	$6,752	$11,250	$18,002	$1,953,072
225	$6,714	$11,289	$18,002	$1,941,783
226	$6,675	$11,328	$18,002	$1,930,456
227	$6,636	$11,367	$18,002	$1,919,089
228	$6,597	$11,406	$18,002	$1,907,683

第19年供款共

$216,030

第19年利息

$81,712

第19年共還本金

$134,318

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$6,558	$11,445	$18,002	$1,896,238
230	$6,518	$11,484	$18,002	$1,884,754
231	$6,479	$11,524	$18,002	$1,873,231
232	$6,439	$11,563	$18,002	$1,861,667
233	$6,399	$11,603	$18,002	$1,850,064
234	$6,360	$11,643	$18,002	$1,838,421
235	$6,320	$11,683	$18,002	$1,826,739
236	$6,279	$11,723	$18,002	$1,815,015
237	$6,239	$11,763	$18,002	$1,803,252
238	$6,199	$11,804	$18,002	$1,791,448
239	$6,158	$11,844	$18,002	$1,779,604
240	$6,117	$11,885	$18,002	$1,767,719

第20年供款共

$216,030

第20年利息

$76,065

第20年共還本金

$139,965

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$6,077	$11,926	$18,002	$1,755,793
242	$6,036	$11,967	$18,002	$1,743,826
243	$5,994	$12,008	$18,002	$1,731,818
244	$5,953	$12,049	$18,002	$1,719,768
245	$5,912	$12,091	$18,002	$1,707,678
246	$5,870	$12,132	$18,002	$1,695,545
247	$5,828	$12,174	$18,002	$1,683,371
248	$5,787	$12,216	$18,002	$1,671,155
249	$5,745	$12,258	$18,002	$1,658,897
250	$5,702	$12,300	$18,002	$1,646,597
251	$5,660	$12,342	$18,002	$1,634,255
252	$5,618	$12,385	$18,002	$1,621,870

第21年供款共

$216,030

第21年利息

$70,181

第21年共還本金

$145,849

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$5,575	$12,427	$18,002	$1,609,443
254	$5,532	$12,470	$18,002	$1,596,973
255	$5,490	$12,513	$18,002	$1,584,460
256	$5,447	$12,556	$18,002	$1,571,904
257	$5,403	$12,599	$18,002	$1,559,305
258	$5,360	$12,642	$18,002	$1,546,663
259	$5,317	$12,686	$18,002	$1,533,977
260	$5,273	$12,729	$18,002	$1,521,247
261	$5,229	$12,773	$18,002	$1,508,474
262	$5,185	$12,817	$18,002	$1,495,657
263	$5,141	$12,861	$18,002	$1,482,796
264	$5,097	$12,905	$18,002	$1,469,890

第22年供款共

$216,030

第22年利息

$64,050

第22年共還本金

$151,980

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$5,053	$12,950	$18,002	$1,456,941
266	$5,008	$12,994	$18,002	$1,443,946
267	$4,964	$13,039	$18,002	$1,430,908
268	$4,919	$13,084	$18,002	$1,417,824
269	$4,874	$13,129	$18,002	$1,404,695
270	$4,829	$13,174	$18,002	$1,391,521
271	$4,783	$13,219	$18,002	$1,378,302
272	$4,738	$13,265	$18,002	$1,365,037
273	$4,692	$13,310	$18,002	$1,351,727
274	$4,647	$13,356	$18,002	$1,338,371
275	$4,601	$13,402	$18,002	$1,324,969
276	$4,555	$13,448	$18,002	$1,311,522

第23年供款共

$216,030

第23年利息

$57,661

第23年共還本金

$158,369

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$4,508	$13,494	$18,002	$1,298,027
278	$4,462	$13,541	$18,002	$1,284,487
279	$4,415	$13,587	$18,002	$1,270,900
280	$4,369	$13,634	$18,002	$1,257,266
281	$4,322	$13,681	$18,002	$1,243,585
282	$4,275	$13,728	$18,002	$1,229,858
283	$4,228	$13,775	$18,002	$1,216,083
284	$4,180	$13,822	$18,002	$1,202,261
285	$4,133	$13,870	$18,002	$1,188,391
286	$4,085	$13,917	$18,002	$1,174,474
287	$4,037	$13,965	$18,002	$1,160,508
288	$3,989	$14,013	$18,002	$1,146,495

第24年供款共

$216,030

第24年利息

$51,003

第24年共還本金

$165,027

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,941	$14,061	$18,002	$1,132,434
290	$3,893	$14,110	$18,002	$1,118,324
291	$3,844	$14,158	$18,002	$1,104,166
292	$3,796	$14,207	$18,002	$1,089,959
293	$3,747	$14,256	$18,002	$1,075,703
294	$3,698	$14,305	$18,002	$1,061,398
295	$3,649	$14,354	$18,002	$1,047,044
296	$3,599	$14,403	$18,002	$1,032,641
297	$3,550	$14,453	$18,002	$1,018,188
298	$3,500	$14,502	$18,002	$1,003,686
299	$3,450	$14,552	$18,002	$989,133
300	$3,400	$14,602	$18,002	$974,531

第25年供款共

$216,030

第25年利息

$44,066

第25年共還本金

$171,964

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$3,350	$14,653	$18,002	$959,878
302	$3,300	$14,703	$18,002	$945,176
303	$3,249	$14,753	$18,002	$930,422
304	$3,198	$14,804	$18,002	$915,618
305	$3,147	$14,855	$18,002	$900,763
306	$3,096	$14,906	$18,002	$885,857
307	$3,045	$14,957	$18,002	$870,899
308	$2,994	$15,009	$18,002	$855,891
309	$2,942	$15,060	$18,002	$840,830
310	$2,890	$15,112	$18,002	$825,718
311	$2,838	$15,164	$18,002	$810,554
312	$2,786	$15,216	$18,002	$795,338

第26年供款共

$216,030

第26年利息

$36,837

第26年共還本金

$179,193

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,734	$15,269	$18,002	$780,069
314	$2,681	$15,321	$18,002	$764,748
315	$2,629	$15,374	$18,002	$749,375
316	$2,576	$15,427	$18,002	$733,948
317	$2,523	$15,480	$18,002	$718,468
318	$2,470	$15,533	$18,002	$702,936
319	$2,416	$15,586	$18,002	$687,350
320	$2,363	$15,640	$18,002	$671,710
321	$2,309	$15,693	$18,002	$656,016
322	$2,255	$15,747	$18,002	$640,269
323	$2,201	$15,802	$18,002	$624,467
324	$2,147	$15,856	$18,002	$608,611

第27年供款共

$216,030

第27年利息

$29,304

第27年共還本金

$186,726

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$2,092	$15,910	$18,002	$592,701
326	$2,037	$15,965	$18,002	$576,736
327	$1,983	$16,020	$18,002	$560,716
328	$1,927	$16,075	$18,002	$544,641
329	$1,872	$16,130	$18,002	$528,511
330	$1,817	$16,186	$18,002	$512,325
331	$1,761	$16,241	$18,002	$496,084
332	$1,705	$16,297	$18,002	$479,786
333	$1,649	$16,353	$18,002	$463,433
334	$1,593	$16,409	$18,002	$447,024
335	$1,537	$16,466	$18,002	$430,558
336	$1,480	$16,522	$18,002	$414,035

第28年供款共

$216,030

第28年利息

$21,454

第28年共還本金

$194,576

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,423	$16,579	$18,002	$397,456
338	$1,366	$16,636	$18,002	$380,820
339	$1,309	$16,693	$18,002	$364,126
340	$1,252	$16,751	$18,002	$347,376
341	$1,194	$16,808	$18,002	$330,567
342	$1,136	$16,866	$18,002	$313,701
343	$1,078	$16,924	$18,002	$296,777
344	$1,020	$16,982	$18,002	$279,795
345	$962	$17,041	$18,002	$262,754
346	$903	$17,099	$18,002	$245,655
347	$844	$17,158	$18,002	$228,497
348	$785	$17,217	$18,002	$211,279

第29年供款共

$216,030

第29年利息

$13,274

第29年共還本金

$202,756

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$726	$17,276	$18,002	$194,003
350	$667	$17,336	$18,002	$176,668
351	$607	$17,395	$18,002	$159,272
352	$547	$17,455	$18,002	$141,817
353	$487	$17,515	$18,002	$124,302
354	$427	$17,575	$18,002	$106,727
355	$367	$17,636	$18,002	$89,092
356	$306	$17,696	$18,002	$71,395
357	$245	$17,757	$18,002	$53,638
358	$184	$17,818	$18,002	$35,820
359	$123	$17,879	$18,002	$17,941
360	$62	$17,941	$18,002	$0

第30年供款共

$216,030

第30年利息

$4,750

第30年共還本金

$211,279

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$6,995,899

免责声明

笋盘推介

按揭保险费
info