楼价

HK$

按揭成数

HK$

按揭保险费
info

一次付清 HK$65,707

借款月供 $318 , 共加借HK$65,707

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$5,842,039

每月供款
$15,062

首期

$338,000

总贷款额

$3,107,707

總利息

$2,314,431

印花税

$38,100

其他

$43,800

置业成本总预算

HK$419,900

$30,123

置业成本总预算

HK$419,900

首期

$338,000
印花税

$38,100
- AVD
  
  $38,100
律师费

$ 10,000
代理佣金

$33,800
按揭保险费

$65,707

$30,123

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

独家

粉岭欣翠花园第02座

thumb_up

【世纪21奇丰独家代理】上车必睇，望住九巴APP 去边都咁方便

实

378 呎

@10,317

建

451 呎

@8,647

local_fire_department 至HIT local_offer 低水笋价

售$390 万

实

378 呎

@10,317

建

451 呎

@8,647

售$390 万

local_fire_department 至HIT local_offer 低水笋价

西贡南围

thumb_up

南围地下

建

350 呎

@8,000

local_offer 低水笋价

售$280 万

建

350 呎

@8,000

售$280 万

local_offer 低水笋价

沙田花园城第01期雅丽苑

thumb_up

上车精选企理一房梗厨

实

286 呎

@15,035

建

423 呎

@10,165

local_fire_department 至HIT

售$430 万

实

286 呎

@15,035

建

423 呎

@10,165

售$430 万

local_fire_department 至HIT

马鞍山荟晴第02座

thumb_up

特色单位连天台，已做阁楼，特高楼底

实

225 呎

@18,444

local_fire_department 至HIT

售$415 万

实

225 呎

@18,444

售$415 万

local_fire_department 至HIT

沙田花园城

thumb_up

新净企理一房　优质东南坐向👍👍

实

304 呎

@14,145

建

461 呎

@9,328

local_fire_department 至HIT

售$430 万

实

304 呎

@14,145

建

461 呎

@9,328

售$430 万

local_fire_department 至HIT

沙田河畔花园 E座

thumb_up

罕有极高层,好开扬靓景优质放盘,新靓装,上车首选,一闪即逝

实

242 呎

@17,355

建

368 呎

@11,413

directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

售$420 万

实

242 呎

@17,355

建

368 呎

@11,413

售$420 万

directions_run 即走 real_estate_agent 罕有放盘 verified 首置必买

沙田沙田第一城

thumb_up

高层304实呎业主急让有票有倾

实

304 呎

@14,408

建

410 呎

@10,683

local_fire_department 至HIT

售$438 万

实

304 呎

@14,408

建

410 呎

@10,683

售$438 万

local_fire_department 至HIT

VR实景

马鞍山荟朗第01座

thumb_up

荟朗

实

225 呎

@13,689

local_fire_department 至HIT

售$308 万

实

225 呎

@13,689

售$308 万

local_fire_department 至HIT

大埔西径村

thumb_up

西径村

建

700 呎

@5,857

verified 首置必买

售$410 万

建

700 呎

@5,857

售$410 万

verified 首置必买

沙田满华楼

thumb_up

^大围市中心^两房企理^投资自住精选^预约参观!

实

262 呎

@13,359

建

380 呎

@9,211

local_fire_department 至HIT directions_run 即走 verified 首置必买

售$350 万

实

262 呎

@13,359

建

380 呎

@9,211

售$350 万

local_fire_department 至HIT directions_run 即走 verified 首置必买

粉岭花都广场第02座

thumb_up

花都广场高层靓装激荀

实

370 呎

@11,838

建

510 呎

@8,588

verified 首置必买

售$438 万

实

370 呎

@11,838

建

510 呎

@8,588

售$438 万

verified 首置必买

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	$18,599	$14,292	$11,712	$9,996
1.500	$19,291	$14,996	$12,429	$10,725
2.000	$19,998	$15,721	$13,172	$11,487
2.500	$20,722	$16,468	$13,942	$12,279
3.000	$21,461	$17,235	$14,737	$13,102
3.500	$22,216	$18,023	$15,558	$13,955
4.000	$22,987	$18,832	$16,404	$14,837
4.125	$23,182	$19,037	$16,619	$15,061
4.500	$23,774	$19,661	$17,274	$15,746
5.000	$24,576	$20,509	$18,167	$16,683
5.500	$25,393	$21,378	$19,084	$17,645
6.000	$26,225	$22,265	$20,023	$18,632

每月供款$15,062

年期

30年

贷款金额

$3,107,707.2

總利息

$2,314,431

总贷款连利息

$5,422,138.2

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$10,683	$4,379	$15,061	$3,103,328
2	$10,668	$4,394	$15,061	$3,098,935
3	$10,653	$4,409	$15,061	$3,094,526
4	$10,637	$4,424	$15,061	$3,090,102
5	$10,622	$4,439	$15,061	$3,085,662
6	$10,607	$4,455	$15,061	$3,081,208
7	$10,592	$4,470	$15,061	$3,076,738
8	$10,576	$4,485	$15,061	$3,072,253
9	$10,561	$4,501	$15,061	$3,067,752
10	$10,545	$4,516	$15,061	$3,063,236
11	$10,530	$4,532	$15,061	$3,058,704
12	$10,514	$4,547	$15,061	$3,054,157

第1年供款共

$180,738

第1年利息

$127,188

第1年共還本金

$53,550

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$10,499	$4,563	$15,061	$3,049,594
14	$10,483	$4,579	$15,061	$3,045,016
15	$10,467	$4,594	$15,061	$3,040,422
16	$10,451	$4,610	$15,061	$3,035,812
17	$10,436	$4,626	$15,061	$3,031,186
18	$10,420	$4,642	$15,061	$3,026,544
19	$10,404	$4,658	$15,061	$3,021,886
20	$10,388	$4,674	$15,061	$3,017,212
21	$10,372	$4,690	$15,061	$3,012,523
22	$10,356	$4,706	$15,061	$3,007,817
23	$10,339	$4,722	$15,061	$3,003,095
24	$10,323	$4,738	$15,061	$2,998,356

第2年供款共

$180,738

第2年利息

$124,937

第2年共還本金

$55,801

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$10,307	$4,755	$15,061	$2,993,602
26	$10,291	$4,771	$15,061	$2,988,831
27	$10,274	$4,787	$15,061	$2,984,043
28	$10,258	$4,804	$15,061	$2,979,239
29	$10,241	$4,820	$15,061	$2,974,419
30	$10,225	$4,837	$15,061	$2,969,582
31	$10,208	$4,854	$15,061	$2,964,728
32	$10,191	$4,870	$15,061	$2,959,858
33	$10,175	$4,887	$15,061	$2,954,971
34	$10,158	$4,904	$15,061	$2,950,067
35	$10,141	$4,921	$15,061	$2,945,147
36	$10,124	$4,938	$15,061	$2,940,209

第3年供款共

$180,738

第3年利息

$122,591

第3年共還本金

$58,147

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$10,107	$4,955	$15,061	$2,935,255
38	$10,090	$4,972	$15,061	$2,930,283
39	$10,073	$4,989	$15,061	$2,925,295
40	$10,056	$5,006	$15,061	$2,920,289
41	$10,038	$5,023	$15,061	$2,915,266
42	$10,021	$5,040	$15,061	$2,910,225
43	$10,004	$5,058	$15,061	$2,905,168
44	$9,987	$5,075	$15,061	$2,900,093
45	$9,969	$5,092	$15,061	$2,895,000
46	$9,952	$5,110	$15,061	$2,889,891
47	$9,934	$5,127	$15,061	$2,884,763
48	$9,916	$5,145	$15,061	$2,879,618

第4年供款共

$180,738

第4年利息

$120,147

第4年共還本金

$60,591

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$9,899	$5,163	$15,061	$2,874,455
50	$9,881	$5,181	$15,061	$2,869,275
51	$9,863	$5,198	$15,061	$2,864,076
52	$9,845	$5,216	$15,061	$2,858,860
53	$9,827	$5,234	$15,061	$2,853,626
54	$9,809	$5,252	$15,061	$2,848,374
55	$9,791	$5,270	$15,061	$2,843,103
56	$9,773	$5,288	$15,061	$2,837,815
57	$9,755	$5,307	$15,061	$2,832,509
58	$9,737	$5,325	$15,061	$2,827,184
59	$9,718	$5,343	$15,061	$2,821,841
60	$9,700	$5,361	$15,061	$2,816,479

第5年供款共

$180,738

第5年利息

$117,599

第5年共還本金

$63,139

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$9,682	$5,380	$15,061	$2,811,100
62	$9,663	$5,398	$15,061	$2,805,701
63	$9,645	$5,417	$15,061	$2,800,284
64	$9,626	$5,436	$15,061	$2,794,849
65	$9,607	$5,454	$15,061	$2,789,395
66	$9,589	$5,473	$15,061	$2,783,922
67	$9,570	$5,492	$15,061	$2,778,430
68	$9,551	$5,511	$15,061	$2,772,919
69	$9,532	$5,530	$15,061	$2,767,390
70	$9,513	$5,549	$15,061	$2,761,841
71	$9,494	$5,568	$15,061	$2,756,273
72	$9,475	$5,587	$15,061	$2,750,687

第6年供款共

$180,738

第6年利息

$114,945

第6年共還本金

$65,793

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$9,455	$5,606	$15,061	$2,745,081
74	$9,436	$5,625	$15,061	$2,739,455
75	$9,417	$5,645	$15,061	$2,733,811
76	$9,397	$5,664	$15,061	$2,728,147
77	$9,378	$5,683	$15,061	$2,722,463
78	$9,358	$5,703	$15,061	$2,716,760
79	$9,339	$5,723	$15,061	$2,711,038
80	$9,319	$5,742	$15,061	$2,705,295
81	$9,299	$5,762	$15,061	$2,699,533
82	$9,280	$5,782	$15,061	$2,693,751
83	$9,260	$5,802	$15,061	$2,687,950
84	$9,240	$5,822	$15,061	$2,682,128

第7年供款共

$180,738

第7年利息

$112,179

第7年共還本金

$68,559

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$9,220	$5,842	$15,061	$2,676,286
86	$9,200	$5,862	$15,061	$2,670,424
87	$9,180	$5,882	$15,061	$2,664,543
88	$9,159	$5,902	$15,061	$2,658,640
89	$9,139	$5,922	$15,061	$2,652,718
90	$9,119	$5,943	$15,061	$2,646,775
91	$9,098	$5,963	$15,061	$2,640,812
92	$9,078	$5,984	$15,061	$2,634,828
93	$9,057	$6,004	$15,061	$2,628,824
94	$9,037	$6,025	$15,061	$2,622,799
95	$9,016	$6,046	$15,061	$2,616,754
96	$8,995	$6,066	$15,061	$2,610,687

第8年供款共

$180,738

第8年利息

$109,297

第8年共還本金

$71,441

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$8,974	$6,087	$15,061	$2,604,600
98	$8,953	$6,108	$15,061	$2,598,492
99	$8,932	$6,129	$15,061	$2,592,363
100	$8,911	$6,150	$15,061	$2,586,212
101	$8,890	$6,171	$15,061	$2,580,041
102	$8,869	$6,193	$15,061	$2,573,848
103	$8,848	$6,214	$15,061	$2,567,634
104	$8,826	$6,235	$15,061	$2,561,399
105	$8,805	$6,257	$15,061	$2,555,142
106	$8,783	$6,278	$15,061	$2,548,864
107	$8,762	$6,300	$15,061	$2,542,564
108	$8,740	$6,321	$15,061	$2,536,243

第9年供款共

$180,738

第9年利息

$106,294

第9年共還本金

$74,444

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$8,718	$6,343	$15,061	$2,529,900
110	$8,697	$6,365	$15,061	$2,523,535
111	$8,675	$6,387	$15,061	$2,517,148
112	$8,653	$6,409	$15,061	$2,510,739
113	$8,631	$6,431	$15,061	$2,504,308
114	$8,609	$6,453	$15,061	$2,497,856
115	$8,586	$6,475	$15,061	$2,491,380
116	$8,564	$6,497	$15,061	$2,484,883
117	$8,542	$6,520	$15,061	$2,478,363
118	$8,519	$6,542	$15,061	$2,471,821
119	$8,497	$6,565	$15,061	$2,465,257
120	$8,474	$6,587	$15,061	$2,458,669

第10年供款共

$180,738

第10年利息

$103,164

第10年共還本金

$77,574

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$8,452	$6,610	$15,061	$2,452,060
122	$8,429	$6,633	$15,061	$2,445,427
123	$8,406	$6,655	$15,061	$2,438,772
124	$8,383	$6,678	$15,061	$2,432,094
125	$8,360	$6,701	$15,061	$2,425,392
126	$8,337	$6,724	$15,061	$2,418,668
127	$8,314	$6,747	$15,061	$2,411,921
128	$8,291	$6,771	$15,061	$2,405,150
129	$8,268	$6,794	$15,061	$2,398,357
130	$8,244	$6,817	$15,061	$2,391,539
131	$8,221	$6,841	$15,061	$2,384,699
132	$8,197	$6,864	$15,061	$2,377,835

第11年供款共

$180,738

第11年利息

$99,903

第11年共還本金

$80,835

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$8,174	$6,888	$15,061	$2,370,947
134	$8,150	$6,911	$15,061	$2,364,036
135	$8,126	$6,935	$15,061	$2,357,101
136	$8,103	$6,959	$15,061	$2,350,142
137	$8,079	$6,983	$15,061	$2,343,159
138	$8,055	$7,007	$15,061	$2,336,152
139	$8,031	$7,031	$15,061	$2,329,121
140	$8,006	$7,055	$15,061	$2,322,066
141	$7,982	$7,079	$15,061	$2,314,986
142	$7,958	$7,104	$15,061	$2,307,883
143	$7,933	$7,128	$15,061	$2,300,754
144	$7,909	$7,153	$15,061	$2,293,602

第12年供款共

$180,738

第12年利息

$96,505

第12年共還本金

$84,233

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$7,884	$7,177	$15,061	$2,286,425
146	$7,860	$7,202	$15,061	$2,279,223
147	$7,835	$7,227	$15,061	$2,271,996
148	$7,810	$7,252	$15,061	$2,264,744
149	$7,785	$7,276	$15,061	$2,257,468
150	$7,760	$7,301	$15,061	$2,250,167
151	$7,735	$7,327	$15,061	$2,242,840
152	$7,710	$7,352	$15,061	$2,235,488
153	$7,684	$7,377	$15,061	$2,228,111
154	$7,659	$7,402	$15,061	$2,220,709
155	$7,634	$7,428	$15,061	$2,213,281
156	$7,608	$7,453	$15,061	$2,205,828

第13年供款共

$180,738

第13年利息

$92,964

第13年共還本金

$87,774

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$7,583	$7,479	$15,061	$2,198,349
158	$7,557	$7,505	$15,061	$2,190,844
159	$7,531	$7,530	$15,061	$2,183,314
160	$7,505	$7,556	$15,061	$2,175,757
161	$7,479	$7,582	$15,061	$2,168,175
162	$7,453	$7,608	$15,061	$2,160,567
163	$7,427	$7,635	$15,061	$2,152,932
164	$7,401	$7,661	$15,061	$2,145,271
165	$7,374	$7,687	$15,061	$2,137,584
166	$7,348	$7,714	$15,061	$2,129,871
167	$7,321	$7,740	$15,061	$2,122,130
168	$7,295	$7,767	$15,061	$2,114,364

第14年供款共

$180,738

第14年利息

$89,274

第14年共還本金

$91,464

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$7,268	$7,793	$15,061	$2,106,570
170	$7,241	$7,820	$15,061	$2,098,750
171	$7,214	$7,847	$15,061	$2,090,903
172	$7,187	$7,874	$15,061	$2,083,029
173	$7,160	$7,901	$15,061	$2,075,128
174	$7,133	$7,928	$15,061	$2,067,200
175	$7,106	$7,955	$15,061	$2,059,244
176	$7,079	$7,983	$15,061	$2,051,262
177	$7,051	$8,010	$15,061	$2,043,251
178	$7,024	$8,038	$15,061	$2,035,213
179	$6,996	$8,065	$15,061	$2,027,148
180	$6,968	$8,093	$15,061	$2,019,055

第15年供款共

$180,738

第15年利息

$85,429

第15年共還本金

$95,309

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$6,941	$8,121	$15,061	$2,010,934
182	$6,913	$8,149	$15,061	$2,002,785
183	$6,885	$8,177	$15,061	$1,994,608
184	$6,856	$8,205	$15,061	$1,986,403
185	$6,828	$8,233	$15,061	$1,978,170
186	$6,800	$8,262	$15,061	$1,969,908
187	$6,772	$8,290	$15,061	$1,961,618
188	$6,743	$8,318	$15,061	$1,953,300
189	$6,714	$8,347	$15,061	$1,944,953
190	$6,686	$8,376	$15,061	$1,936,577
191	$6,657	$8,405	$15,061	$1,928,173
192	$6,628	$8,433	$15,061	$1,919,739

第16年供款共

$180,738

第16年利息

$81,422

第16年共還本金

$99,316

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$6,599	$8,462	$15,061	$1,911,277
194	$6,570	$8,491	$15,061	$1,902,785
195	$6,541	$8,521	$15,061	$1,894,265
196	$6,512	$8,550	$15,061	$1,885,715
197	$6,482	$8,579	$15,061	$1,877,135
198	$6,453	$8,609	$15,061	$1,868,527
199	$6,423	$8,638	$15,061	$1,859,888
200	$6,393	$8,668	$15,061	$1,851,220
201	$6,364	$8,698	$15,061	$1,842,522
202	$6,334	$8,728	$15,061	$1,833,794
203	$6,304	$8,758	$15,061	$1,825,036
204	$6,274	$8,788	$15,061	$1,816,248

第17年供款共

$180,738

第17年利息

$77,247

第17年共還本金

$103,491

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$6,243	$8,818	$15,061	$1,807,430
206	$6,213	$8,848	$15,061	$1,798,582
207	$6,183	$8,879	$15,061	$1,789,703
208	$6,152	$8,909	$15,061	$1,780,794
209	$6,121	$8,940	$15,061	$1,771,854
210	$6,091	$8,971	$15,061	$1,762,883
211	$6,060	$9,002	$15,061	$1,753,881
212	$6,029	$9,033	$15,061	$1,744,849
213	$5,998	$9,064	$15,061	$1,735,785
214	$5,967	$9,095	$15,061	$1,726,690
215	$5,935	$9,126	$15,061	$1,717,564
216	$5,904	$9,157	$15,061	$1,708,407

第18年供款共

$180,738

第18年利息

$72,897

第18年共還本金

$107,841

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$5,873	$9,189	$15,061	$1,699,218
218	$5,841	$9,220	$15,061	$1,689,998
219	$5,809	$9,252	$15,061	$1,680,746
220	$5,778	$9,284	$15,061	$1,671,462
221	$5,746	$9,316	$15,061	$1,662,146
222	$5,714	$9,348	$15,061	$1,652,798
223	$5,681	$9,380	$15,061	$1,643,418
224	$5,649	$9,412	$15,061	$1,634,006
225	$5,617	$9,445	$15,061	$1,624,561
226	$5,584	$9,477	$15,061	$1,615,084
227	$5,552	$9,510	$15,061	$1,605,574
228	$5,519	$9,542	$15,061	$1,596,032

第19年供款共

$180,738

第19年利息

$68,363

第19年共還本金

$112,375

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$5,486	$9,575	$15,061	$1,586,457
230	$5,453	$9,608	$15,061	$1,576,849
231	$5,420	$9,641	$15,061	$1,567,208
232	$5,387	$9,674	$15,061	$1,557,534
233	$5,354	$9,707	$15,061	$1,547,826
234	$5,321	$9,741	$15,061	$1,538,085
235	$5,287	$9,774	$15,061	$1,528,311
236	$5,254	$9,808	$15,061	$1,518,503
237	$5,220	$9,842	$15,061	$1,508,661
238	$5,186	$9,875	$15,061	$1,498,786
239	$5,152	$9,909	$15,061	$1,488,877
240	$5,118	$9,943	$15,061	$1,478,933

第20年供款共

$180,738

第20年利息

$63,639

第20年共還本金

$117,099

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$5,084	$9,978	$15,061	$1,468,955
242	$5,050	$10,012	$15,061	$1,458,943
243	$5,015	$10,046	$15,061	$1,448,897
244	$4,981	$10,081	$15,061	$1,438,816
245	$4,946	$10,116	$15,061	$1,428,701
246	$4,911	$10,150	$15,061	$1,418,550
247	$4,876	$10,185	$15,061	$1,408,365
248	$4,841	$10,220	$15,061	$1,398,145
249	$4,806	$10,255	$15,061	$1,387,889
250	$4,771	$10,291	$15,061	$1,377,599
251	$4,735	$10,326	$15,061	$1,367,273
252	$4,700	$10,361	$15,061	$1,356,911

第21年供款共

$180,738

第21年利息

$58,716

第21年共還本金

$122,022

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$4,664	$10,397	$15,061	$1,346,514
254	$4,629	$10,433	$15,061	$1,336,081
255	$4,593	$10,469	$15,061	$1,325,613
256	$4,557	$10,505	$15,061	$1,315,108
257	$4,521	$10,541	$15,061	$1,304,567
258	$4,484	$10,577	$15,061	$1,293,990
259	$4,448	$10,613	$15,061	$1,283,377
260	$4,412	$10,650	$15,061	$1,272,727
261	$4,375	$10,686	$15,061	$1,262,040
262	$4,338	$10,723	$15,061	$1,251,317
263	$4,301	$10,760	$15,061	$1,240,557
264	$4,264	$10,797	$15,061	$1,229,760

第22年供款共

$180,738

第22年利息

$53,587

第22年共還本金

$127,151

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$4,227	$10,834	$15,061	$1,218,926
266	$4,190	$10,871	$15,061	$1,208,054
267	$4,153	$10,909	$15,061	$1,197,145
268	$4,115	$10,946	$15,061	$1,186,199
269	$4,078	$10,984	$15,061	$1,175,215
270	$4,040	$11,022	$15,061	$1,164,193
271	$4,002	$11,060	$15,061	$1,153,134
272	$3,964	$11,098	$15,061	$1,142,036
273	$3,926	$11,136	$15,061	$1,130,901
274	$3,887	$11,174	$15,061	$1,119,727
275	$3,849	$11,212	$15,061	$1,108,514
276	$3,811	$11,251	$15,061	$1,097,263

第23年供款共

$180,738

第23年利息

$48,241

第23年共還本金

$132,497

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$3,772	$11,290	$15,061	$1,085,973
278	$3,733	$11,328	$15,061	$1,074,645
279	$3,694	$11,367	$15,061	$1,063,278
280	$3,655	$11,406	$15,061	$1,051,871
281	$3,616	$11,446	$15,061	$1,040,425
282	$3,576	$11,485	$15,061	$1,028,940
283	$3,537	$11,525	$15,061	$1,017,416
284	$3,497	$11,564	$15,061	$1,005,852
285	$3,458	$11,604	$15,061	$994,248
286	$3,418	$11,644	$15,061	$982,604
287	$3,378	$11,684	$15,061	$970,920
288	$3,338	$11,724	$15,061	$959,196

第24年供款共

$180,738

第24年利息

$42,671

第24年共還本金

$138,067

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$3,297	$11,764	$15,061	$947,432
290	$3,257	$11,805	$15,061	$935,627
291	$3,216	$11,845	$15,061	$923,782
292	$3,176	$11,886	$15,061	$911,896
293	$3,135	$11,927	$15,061	$899,969
294	$3,094	$11,968	$15,061	$888,001
295	$3,053	$12,009	$15,061	$875,992
296	$3,011	$12,050	$15,061	$863,942
297	$2,970	$12,092	$15,061	$851,850
298	$2,928	$12,133	$15,061	$839,717
299	$2,887	$12,175	$15,061	$827,542
300	$2,845	$12,217	$15,061	$815,325

第25年供款共

$180,738

第25年利息

$36,867

第25年共還本金

$143,871

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$2,803	$12,259	$15,061	$803,067
302	$2,761	$12,301	$15,061	$790,766
303	$2,718	$12,343	$15,061	$778,422
304	$2,676	$12,386	$15,061	$766,037
305	$2,633	$12,428	$15,061	$753,609
306	$2,591	$12,471	$15,061	$741,138
307	$2,548	$12,514	$15,061	$728,624
308	$2,505	$12,557	$15,061	$716,067
309	$2,461	$12,600	$15,061	$703,467
310	$2,418	$12,643	$15,061	$690,824
311	$2,375	$12,687	$15,061	$678,137
312	$2,331	$12,730	$15,061	$665,406

第26年供款共

$180,738

第26年利息

$30,819

第26年共還本金

$149,919

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$2,287	$12,774	$15,061	$652,632
314	$2,243	$12,818	$15,061	$639,814
315	$2,199	$12,862	$15,061	$626,952
316	$2,155	$12,906	$15,061	$614,046
317	$2,111	$12,951	$15,061	$601,095
318	$2,066	$12,995	$15,061	$588,100
319	$2,022	$13,040	$15,061	$575,060
320	$1,977	$13,085	$15,061	$561,975
321	$1,932	$13,130	$15,061	$548,845
322	$1,887	$13,175	$15,061	$535,671
323	$1,841	$13,220	$15,061	$522,450
324	$1,796	$13,266	$15,061	$509,185

第27年供款共

$180,738

第27年利息

$24,516

第27年共還本金

$156,222

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$1,750	$13,311	$15,061	$495,874
326	$1,705	$13,357	$15,061	$482,517
327	$1,659	$13,403	$15,061	$469,114
328	$1,613	$13,449	$15,061	$455,665
329	$1,566	$13,495	$15,061	$442,170
330	$1,520	$13,542	$15,061	$428,628
331	$1,473	$13,588	$15,061	$415,040
332	$1,427	$13,635	$15,061	$401,405
333	$1,380	$13,682	$15,061	$387,724
334	$1,333	$13,729	$15,061	$373,995
335	$1,286	$13,776	$15,061	$360,219
336	$1,238	$13,823	$15,061	$346,396

第28年供款共

$180,738

第28年利息

$17,949

第28年共還本金

$162,789

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$1,191	$13,871	$15,061	$332,525
338	$1,143	$13,918	$15,061	$318,607
339	$1,095	$13,966	$15,061	$304,640
340	$1,047	$14,014	$15,061	$290,626
341	$999	$14,062	$15,061	$276,564
342	$951	$14,111	$15,061	$262,453
343	$902	$14,159	$15,061	$248,294
344	$854	$14,208	$15,061	$234,086
345	$805	$14,257	$15,061	$219,829
346	$756	$14,306	$15,061	$205,523
347	$706	$14,355	$15,061	$191,168
348	$657	$14,404	$15,061	$176,764

第29年供款共

$180,738

第29年利息

$11,106

第29年共還本金

$169,632

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$608	$14,454	$15,061	$162,310
350	$558	$14,504	$15,061	$147,806
351	$508	$14,553	$15,061	$133,253
352	$458	$14,603	$15,061	$118,649
353	$408	$14,654	$15,061	$103,996
354	$357	$14,704	$15,061	$89,292
355	$307	$14,755	$15,061	$74,537
356	$256	$14,805	$15,061	$59,732
357	$205	$14,856	$15,061	$44,876
358	$154	$14,907	$15,061	$29,968
359	$103	$14,958	$15,061	$15,010
360	$52	$15,010	$15,061	$0

第30年供款共

$180,738

第30年利息

$3,974

第30年共還本金

$176,764

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$5,842,039

免责声明

笋盘推介

按揭保险费
info